{ "ticker": { "uuid": "72e2985e-5e8d-4696-ab91-45f21c2cd5c8", "symbol": "CAAP", "name": "Corporacion America Airports", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airports & Air Services", "page_url": "https://sharemaestro.com/factors/ticker/72e2985e-5e8d-4696-ab91-45f21c2cd5c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/72e2985e-5e8d-4696-ab91-45f21c2cd5c8/" }, "ticker_metadata": { "id": 621, "uuid": "72e2985e-5e8d-4696-ab91-45f21c2cd5c8", "symbol": "CAAP", "name": "Corporacion America Airports", "asset_type": "equity", "market_cap": 4341724000, "stock_exchange_id": 3, "industry": "Airports & Air Services", "sector": "Industrials", "description": "Corporacin Amrica Airports SA, acquires, develops and operates airport concessions. The company is headquartered in Luxembourg, Luxembourg.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "72e2985e-5e8d-4696-ab91-45f21c2cd5c8", "symbol": "CAAP", "name": "Corporacion America Airports", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airports & Air Services", "page_url": "https://sharemaestro.com/factors/ticker/72e2985e-5e8d-4696-ab91-45f21c2cd5c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/72e2985e-5e8d-4696-ab91-45f21c2cd5c8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.93, "value": 0.8, "quality": 0.86, "momentum": 0.73, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 25.35, "market_cap": 4155997663.35, "pe_ratio": 14.3714, "earnings_yield": 0.0696, "ebitda_to_ev": 0.1593, "shareholder_yield": 0, "roe": 0.1602, "piotroski_f_score": 7, "momentum_12_1": 0.2319, "volatility_252d": 0.3935 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:39.799381+00:00", "batch_id": "" }, "size": { "price_close": 25.35, "market_cap": 4155997663.35, "market_cap_usd": 4155997663.35, "enterprise_value": 4578533663.35, "shares_outstanding": 163944681, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.3714, "pb_ratio": 2.3027, "ptbv_ratio": null, "ps_ratio": 1.975, "pcf_ratio": 8.5291, "pfcf_ratio": 8.205, "ev_ebitda": 6.2786, "ev_ebit": 9.2611, "ev_sales": 2.1758, "ev_fcf": 9.0392, "earnings_yield": 0.0696, "fcf_yield": 0.1106, "price_to_sales": 1.975, "price_to_book": 2.3027, "price_to_cashflow": 8.5291, "ebitda_to_ev": 0.1593, "sales_yield": 0.4596 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.356, "operating_margin": 0.2349, "net_margin": 0.1374, "ebitda_margin": 0.3465, "fcf_margin": 0.2407, "roe": 0.1602, "roa": 0.0604, "roic": 0.1699, "roc_greenblatt": null, "asset_turnover": 0.4394, "cash_conversion": 1.7515, "accruals_ratio": -0.0414, "sbc_to_revenue": 0.0011, "piotroski_f_score": 7, "altman_z_score": 2.0177, "earnings_stability_5y": 0.4742, "revenue_stability_5y": 0.3858, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1564, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6109, "net_debt_to_ebitda": 0.5794, "debt_to_assets": 0.2274, "interest_coverage": 5.2636, "current_ratio": 1.4021, "quick_ratio": 1.3788, "net_debt": 422536000, "local_beta": 0.0003, "volatility_252d": 0.3935, "volatility_60d": 0.9132, "max_drawdown_12m": -0.195, "risk_adjusted_momentum": 0.5894 }, "growth": { "revenue_growth_1y": 0.1326, "revenue_growth_3y_cagr": 0.1248, "revenue_growth_5y_cagr": 0.2643, "eps_growth_1y": 0.6934, "eps_growth_3y_cagr": 0.1378, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5202, "book_value_growth_1y": 0.1497, "revenue_growth": 0.1326, "earnings_growth": 0.6934 }, "momentum": { "price_return_1m": 0.0048, "price_return_3m": -0.0028, "price_return_6m": -0.0129, "price_return_9m": 0.1829, "price_return_12m": 0.2378, "price_return_12m_ex1m": 0.2319, "momentum_6m": -0.0129, "momentum_12m": 0.2378, "momentum_12_1": 0.2319, "distance_from_52w_high": -0.1447, "distance_from_52w_low": 0.4354, "relative_strength": 0.1378 }, "raw_ttm": { "revenue_ttm": 2104321000, "gross_profit_ttm": 749056000, "ebit_ttm": 494383000, "ebitda_ttm": 729225000, "net_income_ttm": 289186000, "eps_diluted_ttm": 1.7639, "operating_cash_flow_ttm": 487274000, "capital_expenditure_ttm": 19246000, "fcf_ttm": 506520000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93925000, "cash_and_equivalents": 666227000, "total_current_assets": 1049080000, "total_current_liabilities": 748235000, "net_ppe": null, "total_assets": 4788877000, "total_debt": 1088763000, "total_equity": 1804866000, "net_working_capital": -213515000, "book_value_per_share": 11.009, "retained_earnings": 1041695000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1603992000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 37, "rank_pb": 55, "rank_ptbv": 50, "rank_ps": 47, "rank_pcf": 36, "rank_ev_ebitda": 17, "rank_ev_ebit": 38, "rank_earnings_yield": 37, "rank_fcf_yield": 36, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 26, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 63, "rank_fcf_margin": 39, "rank_piotroski": 21, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 39 }, "composites": { "value_composite": 20, "quality_composite": 14, "momentum_composite": 27, "growth_composite": 10, "yield_composite": 94, "svqf_composite": 19, "vc1_composite": 21, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.8295, "os_score": 0.93, "value_percentile": 0.8, "quality_percentile": 0.86, "momentum_percentile": 0.73, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3889, "ticker_id": 621, "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": "2026-06-07T06:52:39.799381+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.35, "market_cap": 4155997663.35, "market_cap_usd": 4155997663.35, "enterprise_value": 4578533663.35, "shares_outstanding": 163944681, "fx_rate_to_usd": null, "pe_ratio": 14.37136536, "pb_ratio": 2.30266273, "ptbv_ratio": null, "ps_ratio": 1.97498274, "pcf_ratio": 8.5290774, "pfcf_ratio": 8.2050021, "ev_ebitda": 6.27862959, "ev_ebit": 9.2611066, "ev_sales": 2.1757772, "ev_fcf": 9.03919621, "earnings_yield": 0.06958281, "fcf_yield": 0.11062931, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3559609, "operating_margin": 0.23493707, "net_margin": 0.13742485, "ebitda_margin": 0.34653696, "fcf_margin": 0.24070472, "roe": 0.16022575, "roa": 0.06038702, "roic": 0.16989912, "roc_greenblatt": null, "asset_turnover": 0.43941847, "cash_conversion": 1.75153707, "accruals_ratio": -0.04136419, "sbc_to_revenue": 0.00105877, "debt_to_equity": 1.61085421, "net_debt_to_ebitda": 0.57943159, "debt_to_assets": 0.22735247, "interest_coverage": 5.26359329, "current_ratio": 1.40207288, "quick_ratio": 1.37878474, "net_debt": 422536000, "revenue_growth_1y": 0.13255003, "revenue_growth_3y_cagr": 0.12483852, "revenue_growth_5y_cagr": 0.26432017, "eps_growth_1y": 0.69336441, "eps_growth_3y_cagr": 0.13782803, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.52016807, "book_value_growth_1y": 0.14972806, "piotroski_f_score": 7, "altman_z_score": 2.01769569, "earnings_stability_5y": 0.474201, "revenue_stability_5y": 0.385794, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00475624, "price_return_3m": -0.00275374, "price_return_6m": -0.01285047, "price_return_9m": 0.18292114, "price_return_12m": 0.23779297, "price_return_12m_ex1m": 0.23193359, "distance_from_52w_high": -0.14473684, "distance_from_52w_low": 0.43544734, "relative_strength": 0.13782939, "local_beta": 0.0003, "volatility_252d": 0.393527, "volatility_60d": 0.91315, "max_drawdown_12m": -0.19500675, "revenue_ttm": 2104321000, "gross_profit_ttm": 749056000, "ebit_ttm": 494383000, "ebitda_ttm": 729225000, "net_income_ttm": 289186000, "eps_diluted_ttm": 1.76392426, "operating_cash_flow_ttm": 487274000, "capital_expenditure_ttm": 19246000, "fcf_ttm": 506520000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93925000, "cash_and_equivalents": 666227000, "total_current_assets": 1049080000, "total_current_liabilities": 748235000, "net_ppe": null, "total_assets": 4788877000, "total_debt": 1088763000, "total_equity": 1804866000, "net_working_capital": -213515000, "book_value_per_share": 11.00899394, "retained_earnings": 1041695000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1603992000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 37, "rank_pb": 55, "rank_ptbv": 50, "rank_ps": 47, "rank_pcf": 36, "rank_ev_ebitda": 17, "rank_ev_ebit": 38, "rank_earnings_yield": 37, "rank_fcf_yield": 36, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 26, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 63, "rank_fcf_margin": 39, "rank_piotroski": 21, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 39, "value_composite": 20, "quality_composite": 14, "momentum_composite": 27, "growth_composite": 10, "yield_composite": 94, "svqf_composite": 19, "vc1_composite": 21, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.35, "os": 0.93, "value": 0.8, "quality": 0.86, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.3714, "earnings_yield": 0.0696, "shareholder_yield": 0, "roe": 0.1602, "momentum_12_1": 0.2319, "complete_fields": { "id": 3889, "ticker_id": 621, "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": "2026-06-07T06:52:39.799381+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.35, "market_cap": 4155997663.35, "market_cap_usd": 4155997663.35, "enterprise_value": 4578533663.35, "shares_outstanding": 163944681, "fx_rate_to_usd": null, "pe_ratio": 14.37136536, "pb_ratio": 2.30266273, "ptbv_ratio": null, "ps_ratio": 1.97498274, "pcf_ratio": 8.5290774, "pfcf_ratio": 8.2050021, "ev_ebitda": 6.27862959, "ev_ebit": 9.2611066, "ev_sales": 2.1757772, "ev_fcf": 9.03919621, "earnings_yield": 0.06958281, "fcf_yield": 0.11062931, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3559609, "operating_margin": 0.23493707, "net_margin": 0.13742485, "ebitda_margin": 0.34653696, "fcf_margin": 0.24070472, "roe": 0.16022575, "roa": 0.06038702, "roic": 0.16989912, "roc_greenblatt": null, "asset_turnover": 0.43941847, "cash_conversion": 1.75153707, "accruals_ratio": -0.04136419, "sbc_to_revenue": 0.00105877, "debt_to_equity": 1.61085421, "net_debt_to_ebitda": 0.57943159, "debt_to_assets": 0.22735247, "interest_coverage": 5.26359329, "current_ratio": 1.40207288, "quick_ratio": 1.37878474, "net_debt": 422536000, "revenue_growth_1y": 0.13255003, "revenue_growth_3y_cagr": 0.12483852, "revenue_growth_5y_cagr": 0.26432017, "eps_growth_1y": 0.69336441, "eps_growth_3y_cagr": 0.13782803, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.52016807, "book_value_growth_1y": 0.14972806, "piotroski_f_score": 7, "altman_z_score": 2.01769569, "earnings_stability_5y": 0.474201, "revenue_stability_5y": 0.385794, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00475624, "price_return_3m": -0.00275374, "price_return_6m": -0.01285047, "price_return_9m": 0.18292114, "price_return_12m": 0.23779297, "price_return_12m_ex1m": 0.23193359, "distance_from_52w_high": -0.14473684, "distance_from_52w_low": 0.43544734, "relative_strength": 0.13782939, "local_beta": 0.0003, "volatility_252d": 0.393527, "volatility_60d": 0.91315, "max_drawdown_12m": -0.19500675, "revenue_ttm": 2104321000, "gross_profit_ttm": 749056000, "ebit_ttm": 494383000, "ebitda_ttm": 729225000, "net_income_ttm": 289186000, "eps_diluted_ttm": 1.76392426, "operating_cash_flow_ttm": 487274000, "capital_expenditure_ttm": 19246000, "fcf_ttm": 506520000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93925000, "cash_and_equivalents": 666227000, "total_current_assets": 1049080000, "total_current_liabilities": 748235000, "net_ppe": null, "total_assets": 4788877000, "total_debt": 1088763000, "total_equity": 1804866000, "net_working_capital": -213515000, "book_value_per_share": 11.00899394, "retained_earnings": 1041695000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1603992000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 37, "rank_pb": 55, "rank_ptbv": 50, "rank_ps": 47, "rank_pcf": 36, "rank_ev_ebitda": 17, "rank_ev_ebit": 38, "rank_earnings_yield": 37, "rank_fcf_yield": 36, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 26, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 63, "rank_fcf_margin": 39, "rank_piotroski": 21, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 39, "value_composite": 20, "quality_composite": 14, "momentum_composite": 27, "growth_composite": 10, "yield_composite": 94, "svqf_composite": 19, "vc1_composite": 21, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 1962134000, "cost_of_revenue": 1272363000, "gross_profit": 689771000, "ebit": 423509000, "ebitda": 652588000, "pretax_income": 332682000, "tax_provision": 74963000, "net_income": 247724000, "net_income_to_common": 247724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592759000, "total_current_assets": 985042000, "total_assets": 4448677000, "short_term_debt": 143688000, "long_term_debt": 955856000, "total_debt": 1099544000, "total_liabilities": 2787929000, "total_equity": 1586579000, "shares_outstanding": 162451000, "goodwill_and_intangibles": 3137980000 }, "cash_flow": { "operating_cash_flow": 465217000, "capital_expenditure": 18712000, "free_cash_flow": 483929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232760, "ticker_id": 621, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "423509000", "ebitda": "652588000", "netIncome": "247724000", "grossProfit": "689771000", "depreciation": "None", "totalRevenue": "1962134000", "costOfRevenue": "1272363000", "interestIncome": "40363000", "incomeBeforeTax": "332682000", "interestExpense": "101754000", "operatingIncome": "495212000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "74963000", "reportedCurrency": "USD", "netInterestIncome": "-141813000", "nonInterestIncome": "None", "operatingExpenses": "194559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1272363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229079000", "sellingGeneralAndAdministrative": "115585000", "netIncomeFromContinuingOperations": "257719000" }, "balance": { "goodwill": "9917000", "inventory": "14735000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4448677000", "longTermDebt": "955856000", "shortTermDebt": "143688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3128063000", "reportedCurrency": "USD", "retainedEarnings": "964641000", "totalLiabilities": "2787929000", "otherCurrentAssets": "17832000", "totalCurrentAssets": "985042000", "currentLongTermDebt": "139362000", "longTermInvestments": "157653000", "shortTermInvestments": "122084000", "currentNetReceivables": "237632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3463635000", "currentAccountsPayable": "131156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1104950000", "totalShareholderEquity": "1586579000", "capitalLeaseObligations": "9732000", "otherCurrentLiabilities": "389084000", "totalCurrentLiabilities": "728514000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2059415000", "cashAndShortTermInvestments": "592759000", "commonStockSharesOutstanding": "162451000", "intangibleAssetsExcludingGoodwill": "3128063000", "cashAndCashEquivalentsAtCarryingValue": "592759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257719000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2470000", "operatingCashflow": "465217000", "capitalExpenditures": "18712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234664000", "cashflowFromInvestment": "-71909000", "stockBasedCompensation": "1083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1962134000, "cost_of_revenue": 1272363000, "gross_profit": 689771000, "research_and_development": null, "selling_general_admin": 115585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 423509000, "depreciation_amortisation": 229079000, "ebitda": 652588000, "interest_expense": 101754000, "interest_income": null, "other_non_operating": null, "pretax_income": 332682000, "tax_provision": 74963000, "effective_tax_rate": null, "net_income": 247724000, "net_income_continuing_ops": 257719000, "net_income_to_common": 247724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592759000, "short_term_investments": 122084000, "net_receivables": 237632000, "inventory": 14735000, "other_current_assets": null, "total_current_assets": 985042000, "net_ppe": null, "goodwill": 9917000, "intangible_assets": 3128063000, "goodwill_and_intangibles": 3137980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3463635000, "total_assets": 4448677000, "short_term_debt": 143688000, "accounts_payable": 131156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 728514000, "long_term_debt": 955856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2059415000, "total_liabilities": 2787929000, "total_debt": 1099544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 964641000, "total_equity": 1586579000, "shares_outstanding": 162451000, "operating_cash_flow": 465217000, "stock_based_compensation": 1083000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71909000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234664000, "free_cash_flow": 483929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "423509000", "ebitda": "652588000", "netIncome": "247724000", "grossProfit": "689771000", "depreciation": "None", "totalRevenue": "1962134000", "costOfRevenue": "1272363000", "interestIncome": "40363000", "incomeBeforeTax": "332682000", "interestExpense": "101754000", "operatingIncome": "495212000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "74963000", "reportedCurrency": "USD", "netInterestIncome": "-141813000", "nonInterestIncome": "None", "operatingExpenses": "194559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1272363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229079000", "sellingGeneralAndAdministrative": "115585000", "netIncomeFromContinuingOperations": "257719000" }, "balance": { "goodwill": "9917000", "inventory": "14735000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4448677000", "longTermDebt": "955856000", "shortTermDebt": "143688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3128063000", "reportedCurrency": "USD", "retainedEarnings": "964641000", "totalLiabilities": "2787929000", "otherCurrentAssets": "17832000", "totalCurrentAssets": "985042000", "currentLongTermDebt": "139362000", "longTermInvestments": "157653000", "shortTermInvestments": "122084000", "currentNetReceivables": "237632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3463635000", "currentAccountsPayable": "131156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1104950000", "totalShareholderEquity": "1586579000", "capitalLeaseObligations": "9732000", "otherCurrentLiabilities": "389084000", "totalCurrentLiabilities": "728514000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2059415000", "cashAndShortTermInvestments": "592759000", "commonStockSharesOutstanding": "162451000", "intangibleAssetsExcludingGoodwill": "3128063000", "cashAndCashEquivalentsAtCarryingValue": "592759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257719000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2470000", "operatingCashflow": "465217000", "capitalExpenditures": "18712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234664000", "cashflowFromInvestment": "-71909000", "stockBasedCompensation": "1083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229079000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 1843267000, "cost_of_revenue": 1237333000, "gross_profit": 605934000, "ebit": 714196000, "ebitda": 917204000, "pretax_income": 606732000, "tax_provision": 298820000, "net_income": 282674000, "net_income_to_common": 282674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439847000, "total_current_assets": 765514000, "total_assets": 4181450000, "short_term_debt": 119074000, "long_term_debt": 1042704000, "total_debt": 1161778000, "total_liabilities": 2663490000, "total_equity": 1369274000, "shares_outstanding": 161193000, "goodwill_and_intangibles": 3155448000 }, "cash_flow": { "operating_cash_flow": 405302000, "capital_expenditure": 12218000, "free_cash_flow": 417520000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232765, "ticker_id": 621, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "714196000", "ebitda": "917204000", "netIncome": "282674000", "grossProfit": "605934000", "depreciation": "None", "totalRevenue": "1843267000", "costOfRevenue": "1237333000", "interestIncome": "166673000", "incomeBeforeTax": "606732000", "interestExpense": "107464000", "operatingIncome": "435302000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "298820000", "reportedCurrency": "USD", "netInterestIncome": "-34460000", "nonInterestIncome": "None", "operatingExpenses": "170632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1237333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203008000", "sellingGeneralAndAdministrative": "102932000", "netIncomeFromContinuingOperations": "307912000" }, "balance": { "goodwill": "8788000", "inventory": "11410000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4181450000", "longTermDebt": "1042704000", "shortTermDebt": "119074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3146660000", "reportedCurrency": "USD", "retainedEarnings": "718511000", "totalLiabilities": "2663490000", "otherCurrentAssets": "71891000", "totalCurrentAssets": "765514000", "currentLongTermDebt": "115367000", "longTermInvestments": "100601000", "shortTermInvestments": "84820000", "currentNetReceivables": "157546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3415936000", "currentAccountsPayable": "120763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1168788000", "totalShareholderEquity": "1369274000", "capitalLeaseObligations": "10717000", "otherCurrentLiabilities": "313604000", "totalCurrentLiabilities": "603730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2059760000", "cashAndShortTermInvestments": "439847000", "commonStockSharesOutstanding": "161193000", "intangibleAssetsExcludingGoodwill": "3146660000", "cashAndCashEquivalentsAtCarryingValue": "439847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282674000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5013000", "operatingCashflow": "405302000", "capitalExpenditures": "12218000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271189000", "cashflowFromInvestment": "-32493000", "stockBasedCompensation": "1143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1843267000, "cost_of_revenue": 1237333000, "gross_profit": 605934000, "research_and_development": null, "selling_general_admin": 102932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 714196000, "depreciation_amortisation": 203008000, "ebitda": 917204000, "interest_expense": 107464000, "interest_income": null, "other_non_operating": null, "pretax_income": 606732000, "tax_provision": 298820000, "effective_tax_rate": null, "net_income": 282674000, "net_income_continuing_ops": 307912000, "net_income_to_common": 282674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439847000, "short_term_investments": 84820000, "net_receivables": 157546000, "inventory": 11410000, "other_current_assets": null, "total_current_assets": 765514000, "net_ppe": null, "goodwill": 8788000, "intangible_assets": 3146660000, "goodwill_and_intangibles": 3155448000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3415936000, "total_assets": 4181450000, "short_term_debt": 119074000, "accounts_payable": 120763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603730000, "long_term_debt": 1042704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2059760000, "total_liabilities": 2663490000, "total_debt": 1161778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 718511000, "total_equity": 1369274000, "shares_outstanding": 161193000, "operating_cash_flow": 405302000, "stock_based_compensation": 1143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12218000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32493000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -271189000, "free_cash_flow": 417520000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "714196000", "ebitda": "917204000", "netIncome": "282674000", "grossProfit": "605934000", "depreciation": "None", "totalRevenue": "1843267000", "costOfRevenue": "1237333000", "interestIncome": "166673000", "incomeBeforeTax": "606732000", "interestExpense": "107464000", "operatingIncome": "435302000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "298820000", "reportedCurrency": "USD", "netInterestIncome": "-34460000", "nonInterestIncome": "None", "operatingExpenses": "170632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1237333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203008000", "sellingGeneralAndAdministrative": "102932000", "netIncomeFromContinuingOperations": "307912000" }, "balance": { "goodwill": "8788000", "inventory": "11410000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4181450000", "longTermDebt": "1042704000", "shortTermDebt": "119074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3146660000", "reportedCurrency": "USD", "retainedEarnings": "718511000", "totalLiabilities": "2663490000", "otherCurrentAssets": "71891000", "totalCurrentAssets": "765514000", "currentLongTermDebt": "115367000", "longTermInvestments": "100601000", "shortTermInvestments": "84820000", "currentNetReceivables": "157546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3415936000", "currentAccountsPayable": "120763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1168788000", "totalShareholderEquity": "1369274000", "capitalLeaseObligations": "10717000", "otherCurrentLiabilities": "313604000", "totalCurrentLiabilities": "603730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2059760000", "cashAndShortTermInvestments": "439847000", "commonStockSharesOutstanding": "161193000", "intangibleAssetsExcludingGoodwill": "3146660000", "cashAndCashEquivalentsAtCarryingValue": "439847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282674000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5013000", "operatingCashflow": "405302000", "capitalExpenditures": "12218000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271189000", "cashflowFromInvestment": "-32493000", "stockBasedCompensation": "1143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203008000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 1400038000, "cost_of_revenue": 914677000, "gross_profit": 485361000, "ebit": 297411000, "ebitda": 449004000, "pretax_income": 202226000, "tax_provision": -24241000, "net_income": 239506000, "net_income_to_common": 239506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369848000, "total_current_assets": 749910000, "total_assets": 3541976000, "short_term_debt": 203375000, "long_term_debt": 1133549000, "total_debt": 1336924000, "total_liabilities": 2738067000, "total_equity": 724980000, "shares_outstanding": 160891000, "goodwill_and_intangibles": 2520965000 }, "cash_flow": { "operating_cash_flow": 356415000, "capital_expenditure": 9661000, "free_cash_flow": 366076000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232770, "ticker_id": 621, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297411000", "ebitda": "449004000", "netIncome": "239506000", "grossProfit": "485361000", "depreciation": "None", "totalRevenue": "1400038000", "costOfRevenue": "914677000", "interestIncome": "58174000", "incomeBeforeTax": "202226000", "interestExpense": "99271000", "operatingIncome": "417834000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-24241000", "reportedCurrency": "USD", "netInterestIncome": "-151935000", "nonInterestIncome": "None", "operatingExpenses": "67527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151593000", "sellingGeneralAndAdministrative": "80409000", "netIncomeFromContinuingOperations": "155371000" }, "balance": { "goodwill": "9293000", "inventory": "16148000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3541976000", "longTermDebt": "1133549000", "shortTermDebt": "203375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2511672000", "reportedCurrency": "USD", "retainedEarnings": "438775000", "totalLiabilities": "2738067000", "otherCurrentAssets": "4662000", "totalCurrentAssets": "749910000", "currentLongTermDebt": "199688000", "longTermInvestments": "79061000", "shortTermInvestments": "78368000", "currentNetReceivables": "271226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792066000", "currentAccountsPayable": "112768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1347218000", "totalShareholderEquity": "724980000", "capitalLeaseObligations": "13981000", "otherCurrentLiabilities": "319157000", "totalCurrentLiabilities": "685928000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2052139000", "cashAndShortTermInvestments": "369848000", "commonStockSharesOutstanding": "160891000", "intangibleAssetsExcludingGoodwill": "2511672000", "cashAndCashEquivalentsAtCarryingValue": "369848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239506000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1551000", "operatingCashflow": "356415000", "capitalExpenditures": "9661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201626000", "cashflowFromInvestment": "-66404000", "stockBasedCompensation": "1055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1400038000, "cost_of_revenue": 914677000, "gross_profit": 485361000, "research_and_development": null, "selling_general_admin": 80409000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297411000, "depreciation_amortisation": 151593000, "ebitda": 449004000, "interest_expense": 99271000, "interest_income": null, "other_non_operating": null, "pretax_income": 202226000, "tax_provision": -24241000, "effective_tax_rate": null, "net_income": 239506000, "net_income_continuing_ops": 155371000, "net_income_to_common": 239506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369848000, "short_term_investments": 78368000, "net_receivables": 271226000, "inventory": 16148000, "other_current_assets": null, "total_current_assets": 749910000, "net_ppe": null, "goodwill": 9293000, "intangible_assets": 2511672000, "goodwill_and_intangibles": 2520965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2792066000, "total_assets": 3541976000, "short_term_debt": 203375000, "accounts_payable": 112768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685928000, "long_term_debt": 1133549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2052139000, "total_liabilities": 2738067000, "total_debt": 1336924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 438775000, "total_equity": 724980000, "shares_outstanding": 160891000, "operating_cash_flow": 356415000, "stock_based_compensation": 1055000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66404000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201626000, "free_cash_flow": 366076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "297411000", "ebitda": "449004000", "netIncome": "239506000", "grossProfit": "485361000", "depreciation": "None", "totalRevenue": "1400038000", "costOfRevenue": "914677000", "interestIncome": "58174000", "incomeBeforeTax": "202226000", "interestExpense": "99271000", "operatingIncome": "417834000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-24241000", "reportedCurrency": "USD", "netInterestIncome": "-151935000", "nonInterestIncome": "None", "operatingExpenses": "67527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151593000", "sellingGeneralAndAdministrative": "80409000", "netIncomeFromContinuingOperations": "155371000" }, "balance": { "goodwill": "9293000", "inventory": "16148000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3541976000", "longTermDebt": "1133549000", "shortTermDebt": "203375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2511672000", "reportedCurrency": "USD", "retainedEarnings": "438775000", "totalLiabilities": "2738067000", "otherCurrentAssets": "4662000", "totalCurrentAssets": "749910000", "currentLongTermDebt": "199688000", "longTermInvestments": "79061000", "shortTermInvestments": "78368000", "currentNetReceivables": "271226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792066000", "currentAccountsPayable": "112768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1347218000", "totalShareholderEquity": "724980000", "capitalLeaseObligations": "13981000", "otherCurrentLiabilities": "319157000", "totalCurrentLiabilities": "685928000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2052139000", "cashAndShortTermInvestments": "369848000", "commonStockSharesOutstanding": "160891000", "intangibleAssetsExcludingGoodwill": "2511672000", "cashAndCashEquivalentsAtCarryingValue": "369848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239506000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1551000", "operatingCashflow": "356415000", "capitalExpenditures": "9661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201626000", "cashflowFromInvestment": "-66404000", "stockBasedCompensation": "1055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151593000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 1378663000, "cost_of_revenue": 962978000, "gross_profit": 415685000, "ebit": 354806000, "ebitda": 527286000, "pretax_income": 190518000, "tax_provision": 24883000, "net_income": 168166000, "net_income_to_common": 168166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385265000, "total_current_assets": 647468000, "total_assets": 3835788000, "short_term_debt": 181294000, "long_term_debt": 1287421000, "total_debt": 1468715000, "total_liabilities": 2973419000, "total_equity": 716095000, "shares_outstanding": 160795000, "goodwill_and_intangibles": 2960002000 }, "cash_flow": { "operating_cash_flow": 287929000, "capital_expenditure": 9091000, "free_cash_flow": 297020000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232775, "ticker_id": 621, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "354806000", "ebitda": "527286000", "netIncome": "168166000", "grossProfit": "415685000", "depreciation": "None", "totalRevenue": "1378663000", "costOfRevenue": "962978000", "interestIncome": "43900000", "incomeBeforeTax": "190518000", "interestExpense": "169167000", "operatingIncome": "285793000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24883000", "reportedCurrency": "USD", "netInterestIncome": "-223200000", "nonInterestIncome": "None", "operatingExpenses": "129892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "962978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172480000", "sellingGeneralAndAdministrative": "83190000", "netIncomeFromContinuingOperations": "165635000" }, "balance": { "goodwill": "9003000", "inventory": "15765000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3835788000", "longTermDebt": "1287421000", "shortTermDebt": "181294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2950999000", "reportedCurrency": "USD", "retainedEarnings": "201193000", "totalLiabilities": "2973419000", "otherCurrentAssets": "4849000", "totalCurrentAssets": "647468000", "currentLongTermDebt": "178016000", "longTermInvestments": "8835000", "shortTermInvestments": "66697000", "currentNetReceivables": "174892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3188320000", "currentAccountsPayable": "124102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1474246000", "totalShareholderEquity": "716095000", "capitalLeaseObligations": "8809000", "otherCurrentLiabilities": "357129000", "totalCurrentLiabilities": "676319000", "otherNonCurrentLiabilities": "768383000", "totalNonCurrentLiabilities": "2297100000", "cashAndShortTermInvestments": "385265000", "commonStockSharesOutstanding": "160795000", "intangibleAssetsExcludingGoodwill": "2950999000", "cashAndCashEquivalentsAtCarryingValue": "385265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168166000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3566000", "operatingCashflow": "287929000", "capitalExpenditures": "9091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234288000", "cashflowFromInvestment": "9386000", "stockBasedCompensation": "667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1378663000, "cost_of_revenue": 962978000, "gross_profit": 415685000, "research_and_development": null, "selling_general_admin": 83190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 354806000, "depreciation_amortisation": 172480000, "ebitda": 527286000, "interest_expense": 169167000, "interest_income": null, "other_non_operating": null, "pretax_income": 190518000, "tax_provision": 24883000, "effective_tax_rate": null, "net_income": 168166000, "net_income_continuing_ops": 165635000, "net_income_to_common": 168166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 385265000, "short_term_investments": 66697000, "net_receivables": 174892000, "inventory": 15765000, "other_current_assets": null, "total_current_assets": 647468000, "net_ppe": null, "goodwill": 9003000, "intangible_assets": 2950999000, "goodwill_and_intangibles": 2960002000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3188320000, "total_assets": 3835788000, "short_term_debt": 181294000, "accounts_payable": 124102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 676319000, "long_term_debt": 1287421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2297100000, "total_liabilities": 2973419000, "total_debt": 1468715000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 201193000, "total_equity": 716095000, "shares_outstanding": 160795000, "operating_cash_flow": 287929000, "stock_based_compensation": 667000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9386000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234288000, "free_cash_flow": 297020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "354806000", "ebitda": "527286000", "netIncome": "168166000", "grossProfit": "415685000", "depreciation": "None", "totalRevenue": "1378663000", "costOfRevenue": "962978000", "interestIncome": "43900000", "incomeBeforeTax": "190518000", "interestExpense": "169167000", "operatingIncome": "285793000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24883000", "reportedCurrency": "USD", "netInterestIncome": "-223200000", "nonInterestIncome": "None", "operatingExpenses": "129892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "962978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172480000", "sellingGeneralAndAdministrative": "83190000", "netIncomeFromContinuingOperations": "165635000" }, "balance": { "goodwill": "9003000", "inventory": "15765000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3835788000", "longTermDebt": "1287421000", "shortTermDebt": "181294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2950999000", "reportedCurrency": "USD", "retainedEarnings": "201193000", "totalLiabilities": "2973419000", "otherCurrentAssets": "4849000", "totalCurrentAssets": "647468000", "currentLongTermDebt": "178016000", "longTermInvestments": "8835000", "shortTermInvestments": "66697000", "currentNetReceivables": "174892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3188320000", "currentAccountsPayable": "124102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1474246000", "totalShareholderEquity": "716095000", "capitalLeaseObligations": "8809000", "otherCurrentLiabilities": "357129000", "totalCurrentLiabilities": "676319000", "otherNonCurrentLiabilities": "768383000", "totalNonCurrentLiabilities": "2297100000", "cashAndShortTermInvestments": "385265000", "commonStockSharesOutstanding": "160795000", "intangibleAssetsExcludingGoodwill": "2950999000", "cashAndCashEquivalentsAtCarryingValue": "385265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168166000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3566000", "operatingCashflow": "287929000", "capitalExpenditures": "9091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234288000", "cashflowFromInvestment": "9386000", "stockBasedCompensation": "667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172480000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 706913000, "cost_of_revenue": 622381000, "gross_profit": 84532000, "ebit": 34864000, "ebitda": 195497000, "pretax_income": -90669000, "tax_provision": 69111000, "net_income": -117755000, "net_income_to_common": -117755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375783000, "total_current_assets": 626317000, "total_assets": 3620631000, "short_term_debt": 425031000, "long_term_debt": 1018337000, "total_debt": 1443368000, "total_liabilities": 2847023000, "total_equity": 469731000, "shares_outstanding": 160500000, "goodwill_and_intangibles": 2742971000 }, "cash_flow": { "operating_cash_flow": 105463000, "capital_expenditure": 7665000, "free_cash_flow": 113128000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232780, "ticker_id": 621, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34864000", "ebitda": "195497000", "netIncome": "-117755000", "grossProfit": "84532000", "depreciation": "None", "totalRevenue": "706913000", "costOfRevenue": "622381000", "interestIncome": "17600000", "incomeBeforeTax": "-90669000", "interestExpense": "129306000", "operatingIncome": "-20119000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "69111000", "reportedCurrency": "USD", "netInterestIncome": "-216800000", "nonInterestIncome": "None", "operatingExpenses": "104651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160633000", "sellingGeneralAndAdministrative": "55689000", "netIncomeFromContinuingOperations": "-180976000" }, "balance": { "goodwill": "9543000", "inventory": "11520000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3620631000", "longTermDebt": "1018337000", "shortTermDebt": "425031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2733428000", "reportedCurrency": "USD", "retainedEarnings": "32689000", "totalLiabilities": "2847023000", "otherCurrentAssets": "12473000", "totalCurrentAssets": "626317000", "currentLongTermDebt": "421266000", "longTermInvestments": "21537000", "shortTermInvestments": "75299000", "currentNetReceivables": "159727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2994314000", "currentAccountsPayable": "116242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88382000", "shortLongTermDebtTotal": "1451852000", "totalShareholderEquity": "469731000", "capitalLeaseObligations": "12249000", "otherCurrentLiabilities": "280108000", "totalCurrentLiabilities": "842287000", "otherNonCurrentLiabilities": "743799000", "totalNonCurrentLiabilities": "2004736000", "cashAndShortTermInvestments": "375783000", "commonStockSharesOutstanding": "160500000", "intangibleAssetsExcludingGoodwill": "2733428000", "cashAndCashEquivalentsAtCarryingValue": "375783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117755000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2767000", "operatingCashflow": "105463000", "capitalExpenditures": "7665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3669000", "cashflowFromInvestment": "9626000", "stockBasedCompensation": "1020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 706913000, "cost_of_revenue": 622381000, "gross_profit": 84532000, "research_and_development": null, "selling_general_admin": 55689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34864000, "depreciation_amortisation": 160633000, "ebitda": 195497000, "interest_expense": 129306000, "interest_income": null, "other_non_operating": null, "pretax_income": -90669000, "tax_provision": 69111000, "effective_tax_rate": null, "net_income": -117755000, "net_income_continuing_ops": -180976000, "net_income_to_common": -117755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 375783000, "short_term_investments": 75299000, "net_receivables": 159727000, "inventory": 11520000, "other_current_assets": null, "total_current_assets": 626317000, "net_ppe": null, "goodwill": 9543000, "intangible_assets": 2733428000, "goodwill_and_intangibles": 2742971000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2994314000, "total_assets": 3620631000, "short_term_debt": 425031000, "accounts_payable": 116242000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 842287000, "long_term_debt": 1018337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2004736000, "total_liabilities": 2847023000, "total_debt": 1443368000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 32689000, "total_equity": 469731000, "shares_outstanding": 160500000, "operating_cash_flow": 105463000, "stock_based_compensation": 1020000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9626000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3669000, "free_cash_flow": 113128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34864000", "ebitda": "195497000", "netIncome": "-117755000", "grossProfit": "84532000", "depreciation": "None", "totalRevenue": "706913000", "costOfRevenue": "622381000", "interestIncome": "17600000", "incomeBeforeTax": "-90669000", "interestExpense": "129306000", "operatingIncome": "-20119000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "69111000", "reportedCurrency": "USD", "netInterestIncome": "-216800000", "nonInterestIncome": "None", "operatingExpenses": "104651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160633000", "sellingGeneralAndAdministrative": "55689000", "netIncomeFromContinuingOperations": "-180976000" }, "balance": { "goodwill": "9543000", "inventory": "11520000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3620631000", "longTermDebt": "1018337000", "shortTermDebt": "425031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2733428000", "reportedCurrency": "USD", "retainedEarnings": "32689000", "totalLiabilities": "2847023000", "otherCurrentAssets": "12473000", "totalCurrentAssets": "626317000", "currentLongTermDebt": "421266000", "longTermInvestments": "21537000", "shortTermInvestments": "75299000", "currentNetReceivables": "159727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2994314000", "currentAccountsPayable": "116242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88382000", "shortLongTermDebtTotal": "1451852000", "totalShareholderEquity": "469731000", "capitalLeaseObligations": "12249000", "otherCurrentLiabilities": "280108000", "totalCurrentLiabilities": "842287000", "otherNonCurrentLiabilities": "743799000", "totalNonCurrentLiabilities": "2004736000", "cashAndShortTermInvestments": "375783000", "commonStockSharesOutstanding": "160500000", "intangibleAssetsExcludingGoodwill": "2733428000", "cashAndCashEquivalentsAtCarryingValue": "375783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117755000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2767000", "operatingCashflow": "105463000", "capitalExpenditures": "7665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3669000", "cashflowFromInvestment": "9626000", "stockBasedCompensation": "1020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160633000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 607356000, "cost_of_revenue": 653583000, "gross_profit": -46227000, "ebit": -272678000, "ebitda": -71890000, "pretax_income": -371696000, "tax_provision": -14295000, "net_income": -253053000, "net_income_to_common": -253053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281031000, "total_current_assets": 519993000, "total_assets": 3405651000, "short_term_debt": 219887000, "long_term_debt": 1128407000, "total_debt": 1348294000, "total_liabilities": 2600365000, "total_equity": 489410000, "shares_outstanding": 160022000, "goodwill_and_intangibles": 2616484000 }, "cash_flow": { "operating_cash_flow": 838000, "capital_expenditure": 9527000, "free_cash_flow": 10365000, "dividends_paid": 1509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232785, "ticker_id": 621, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-272678000", "ebitda": "-71890000", "netIncome": "-253053000", "grossProfit": "-46227000", "depreciation": "None", "totalRevenue": "607356000", "costOfRevenue": "653583000", "interestIncome": "35697000", "incomeBeforeTax": "-371696000", "interestExpense": "101887000", "operatingIncome": "-163698000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14295000", "reportedCurrency": "USD", "netInterestIncome": "-179799000", "nonInterestIncome": "None", "operatingExpenses": "117471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200788000", "sellingGeneralAndAdministrative": "23634000", "netIncomeFromContinuingOperations": "-361893000" }, "balance": { "goodwill": "5733000", "inventory": "8015000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3405651000", "longTermDebt": "1128407000", "shortTermDebt": "219887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2610751000", "reportedCurrency": "USD", "retainedEarnings": "150202000", "totalLiabilities": "2600365000", "otherCurrentAssets": "67084000", "totalCurrentAssets": "519993000", "currentLongTermDebt": "216410000", "longTermInvestments": "11559000", "shortTermInvestments": "73901000", "currentNetReceivables": "89962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2885658000", "currentAccountsPayable": "150852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "94281000", "shortLongTermDebtTotal": "1358501000", "totalShareholderEquity": "489410000", "capitalLeaseObligations": "13684000", "otherCurrentLiabilities": "176291000", "totalCurrentLiabilities": "552554000", "otherNonCurrentLiabilities": "728746000", "totalNonCurrentLiabilities": "2047811000", "cashAndShortTermInvestments": "281031000", "commonStockSharesOutstanding": "160022000", "intangibleAssetsExcludingGoodwill": "2610751000", "cashAndCashEquivalentsAtCarryingValue": "281031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-361893000", "profitLoss": "None", "dividendPayout": "1509000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2358000", "operatingCashflow": "838000", "capitalExpenditures": "9527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90541000", "cashflowFromInvestment": "1622000", "stockBasedCompensation": "69737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200788000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 607356000, "cost_of_revenue": 653583000, "gross_profit": -46227000, "research_and_development": null, "selling_general_admin": 23634000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -272678000, "depreciation_amortisation": 200788000, "ebitda": -71890000, "interest_expense": 101887000, "interest_income": null, "other_non_operating": null, "pretax_income": -371696000, "tax_provision": -14295000, "effective_tax_rate": null, "net_income": -253053000, "net_income_continuing_ops": -361893000, "net_income_to_common": -253053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281031000, "short_term_investments": 73901000, "net_receivables": 89962000, "inventory": 8015000, "other_current_assets": null, "total_current_assets": 519993000, "net_ppe": null, "goodwill": 5733000, "intangible_assets": 2610751000, "goodwill_and_intangibles": 2616484000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2885658000, "total_assets": 3405651000, "short_term_debt": 219887000, "accounts_payable": 150852000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 552554000, "long_term_debt": 1128407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2047811000, "total_liabilities": 2600365000, "total_debt": 1348294000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 150202000, "total_equity": 489410000, "shares_outstanding": 160022000, "operating_cash_flow": 838000, "stock_based_compensation": 69737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1622000, "dividends_paid": 1509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90541000, "free_cash_flow": 10365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-272678000", "ebitda": "-71890000", "netIncome": "-253053000", "grossProfit": "-46227000", "depreciation": "None", "totalRevenue": "607356000", "costOfRevenue": "653583000", "interestIncome": "35697000", "incomeBeforeTax": "-371696000", "interestExpense": "101887000", "operatingIncome": "-163698000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14295000", "reportedCurrency": "USD", "netInterestIncome": "-179799000", "nonInterestIncome": "None", "operatingExpenses": "117471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200788000", "sellingGeneralAndAdministrative": "23634000", "netIncomeFromContinuingOperations": "-361893000" }, "balance": { "goodwill": "5733000", "inventory": "8015000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3405651000", "longTermDebt": "1128407000", "shortTermDebt": "219887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2610751000", "reportedCurrency": "USD", "retainedEarnings": "150202000", "totalLiabilities": "2600365000", "otherCurrentAssets": "67084000", "totalCurrentAssets": "519993000", "currentLongTermDebt": "216410000", "longTermInvestments": "11559000", "shortTermInvestments": "73901000", "currentNetReceivables": "89962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2885658000", "currentAccountsPayable": "150852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "94281000", "shortLongTermDebtTotal": "1358501000", "totalShareholderEquity": "489410000", "capitalLeaseObligations": "13684000", "otherCurrentLiabilities": "176291000", "totalCurrentLiabilities": "552554000", "otherNonCurrentLiabilities": "728746000", "totalNonCurrentLiabilities": "2047811000", "cashAndShortTermInvestments": "281031000", "commonStockSharesOutstanding": "160022000", "intangibleAssetsExcludingGoodwill": "2610751000", "cashAndCashEquivalentsAtCarryingValue": "281031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-361893000", "profitLoss": "None", "dividendPayout": "1509000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2358000", "operatingCashflow": "838000", "capitalExpenditures": "9527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90541000", "cashflowFromInvestment": "1622000", "stockBasedCompensation": "69737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200788000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 1558640000, "cost_of_revenue": 1138425000, "gross_profit": 420215000, "ebit": 107883000, "ebitda": 290153000, "pretax_income": 15196000, "tax_provision": 17079000, "net_income": 9099000, "net_income_to_common": 9099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195696000, "total_current_assets": 507643000, "total_assets": 3882243000, "short_term_debt": 178267000, "long_term_debt": 1033221000, "total_debt": 1211488000, "total_liabilities": 2683629000, "total_equity": 763889000, "shares_outstanding": 160022000, "goodwill_and_intangibles": 3002121000 }, "cash_flow": { "operating_cash_flow": -19713000, "capital_expenditure": 18077000, "free_cash_flow": -1636000, "dividends_paid": 22482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232790, "ticker_id": 621, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107883000", "ebitda": "290153000", "netIncome": "9099000", "grossProfit": "420215000", "depreciation": "None", "totalRevenue": "1558640000", "costOfRevenue": "1138425000", "interestIncome": "31329000", "incomeBeforeTax": "15196000", "interestExpense": "101668000", "operatingIncome": "223635000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17079000", "reportedCurrency": "USD", "netInterestIncome": "-144242000", "nonInterestIncome": "None", "operatingExpenses": "196580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1138425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182270000", "sellingGeneralAndAdministrative": "36538000", "netIncomeFromContinuingOperations": "-5820000" }, "balance": { "goodwill": "55506000", "inventory": "11302000", "commonStock": "160022000", "currentDebt": "None", "investments": "None", "totalAssets": "3882243000", "longTermDebt": "1033221000", "shortTermDebt": "178267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2946615000", "reportedCurrency": "USD", "retainedEarnings": "403255000", "totalLiabilities": "2683629000", "otherCurrentAssets": "120672000", "totalCurrentAssets": "507643000", "currentLongTermDebt": "175123000", "longTermInvestments": "105825000", "shortTermInvestments": "83754000", "currentNetReceivables": "119954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3374600000", "currentAccountsPayable": "148757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "87992000", "shortLongTermDebtTotal": "1217271000", "totalShareholderEquity": "763889000", "capitalLeaseObligations": "8927000", "otherCurrentLiabilities": "225274000", "totalCurrentLiabilities": "562302000", "otherNonCurrentLiabilities": "1726000", "totalNonCurrentLiabilities": "2121327000", "cashAndShortTermInvestments": "195696000", "commonStockSharesOutstanding": "160022000", "intangibleAssetsExcludingGoodwill": "2946615000", "cashAndCashEquivalentsAtCarryingValue": "195696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5820000", "profitLoss": "None", "dividendPayout": "22482000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1395000", "operatingCashflow": "-19713000", "capitalExpenditures": "18077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24575000", "cashflowFromInvestment": "-12146000", "stockBasedCompensation": "40315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1558640000, "cost_of_revenue": 1138425000, "gross_profit": 420215000, "research_and_development": null, "selling_general_admin": 36538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107883000, "depreciation_amortisation": 182270000, "ebitda": 290153000, "interest_expense": 101668000, "interest_income": null, "other_non_operating": null, "pretax_income": 15196000, "tax_provision": 17079000, "effective_tax_rate": null, "net_income": 9099000, "net_income_continuing_ops": -5820000, "net_income_to_common": 9099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195696000, "short_term_investments": 83754000, "net_receivables": 119954000, "inventory": 11302000, "other_current_assets": null, "total_current_assets": 507643000, "net_ppe": null, "goodwill": 55506000, "intangible_assets": 2946615000, "goodwill_and_intangibles": 3002121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3374600000, "total_assets": 3882243000, "short_term_debt": 178267000, "accounts_payable": 148757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562302000, "long_term_debt": 1033221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2121327000, "total_liabilities": 2683629000, "total_debt": 1211488000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 403255000, "total_equity": 763889000, "shares_outstanding": 160022000, "operating_cash_flow": -19713000, "stock_based_compensation": 40315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12146000, "dividends_paid": 22482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24575000, "free_cash_flow": -1636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107883000", "ebitda": "290153000", "netIncome": "9099000", "grossProfit": "420215000", "depreciation": "None", "totalRevenue": "1558640000", "costOfRevenue": "1138425000", "interestIncome": "31329000", "incomeBeforeTax": "15196000", "interestExpense": "101668000", "operatingIncome": "223635000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17079000", "reportedCurrency": "USD", "netInterestIncome": "-144242000", "nonInterestIncome": "None", "operatingExpenses": "196580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1138425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182270000", "sellingGeneralAndAdministrative": "36538000", "netIncomeFromContinuingOperations": "-5820000" }, "balance": { "goodwill": "55506000", "inventory": "11302000", "commonStock": "160022000", "currentDebt": "None", "investments": "None", "totalAssets": "3882243000", "longTermDebt": "1033221000", "shortTermDebt": "178267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2946615000", "reportedCurrency": "USD", "retainedEarnings": "403255000", "totalLiabilities": "2683629000", "otherCurrentAssets": "120672000", "totalCurrentAssets": "507643000", "currentLongTermDebt": "175123000", "longTermInvestments": "105825000", "shortTermInvestments": "83754000", "currentNetReceivables": "119954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3374600000", "currentAccountsPayable": "148757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "87992000", "shortLongTermDebtTotal": "1217271000", "totalShareholderEquity": "763889000", "capitalLeaseObligations": "8927000", "otherCurrentLiabilities": "225274000", "totalCurrentLiabilities": "562302000", "otherNonCurrentLiabilities": "1726000", "totalNonCurrentLiabilities": "2121327000", "cashAndShortTermInvestments": "195696000", "commonStockSharesOutstanding": "160022000", "intangibleAssetsExcludingGoodwill": "2946615000", "cashAndCashEquivalentsAtCarryingValue": "195696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5820000", "profitLoss": "None", "dividendPayout": "22482000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1395000", "operatingCashflow": "-19713000", "capitalExpenditures": "18077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24575000", "cashflowFromInvestment": "-12146000", "stockBasedCompensation": "40315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182270000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 1426145000, "cost_of_revenue": 971425000, "gross_profit": 454720000, "ebit": 99803000, "ebitda": 275632000, "pretax_income": 3502000, "tax_provision": 14101000, "net_income": 7125000, "net_income_to_common": 7125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244865000, "total_current_assets": 532742000, "total_assets": 3845278000, "short_term_debt": 98907000, "long_term_debt": 1027751000, "total_debt": 1126658000, "total_liabilities": 2622581000, "total_equity": 768244000, "shares_outstanding": 178125000, "goodwill_and_intangibles": 2933542000 }, "cash_flow": { "operating_cash_flow": 191661000, "capital_expenditure": 11139000, "free_cash_flow": 202800000, "dividends_paid": 14965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232795, "ticker_id": 621, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99803000", "ebitda": "275632000", "netIncome": "7125000", "grossProfit": "454720000", "depreciation": "None", "totalRevenue": "1426145000", "costOfRevenue": "971425000", "interestIncome": "27205000", "incomeBeforeTax": "3502000", "interestExpense": "107215000", "operatingIncome": "298974000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14101000", "reportedCurrency": "USD", "netInterestIncome": "-163432000", "nonInterestIncome": "None", "operatingExpenses": "155746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "971425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175829000", "sellingGeneralAndAdministrative": "45509000", "netIncomeFromContinuingOperations": "-10599000" }, "balance": { "goodwill": "56501000", "inventory": "9769000", "commonStock": "160022000", "currentDebt": "None", "investments": "None", "totalAssets": "3845278000", "longTermDebt": "1027751000", "shortTermDebt": "98907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2877041000", "reportedCurrency": "USD", "retainedEarnings": "394156000", "totalLiabilities": "2622581000", "otherCurrentAssets": "63936000", "totalCurrentAssets": "532742000", "currentLongTermDebt": "98907000", "longTermInvestments": "124008000", "shortTermInvestments": "80979000", "currentNetReceivables": "133193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3312536000", "currentAccountsPayable": "114641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "74299000", "shortLongTermDebtTotal": "1126658000", "totalShareholderEquity": "768244000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "219418000", "totalCurrentLiabilities": "450551000", "otherNonCurrentLiabilities": "1785000", "totalNonCurrentLiabilities": "2172030000", "cashAndShortTermInvestments": "244865000", "commonStockSharesOutstanding": "178125000", "intangibleAssetsExcludingGoodwill": "2877041000", "cashAndCashEquivalentsAtCarryingValue": "244865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7125000", "profitLoss": "None", "dividendPayout": "14965000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-999000", "operatingCashflow": "191661000", "capitalExpenditures": "11139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65680000", "cashflowFromInvestment": "-59185000", "stockBasedCompensation": "53086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "123909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1426145000, "cost_of_revenue": 971425000, "gross_profit": 454720000, "research_and_development": null, "selling_general_admin": 45509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99803000, "depreciation_amortisation": 175829000, "ebitda": 275632000, "interest_expense": 107215000, "interest_income": null, "other_non_operating": null, "pretax_income": 3502000, "tax_provision": 14101000, "effective_tax_rate": null, "net_income": 7125000, "net_income_continuing_ops": -10599000, "net_income_to_common": 7125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244865000, "short_term_investments": 80979000, "net_receivables": 133193000, "inventory": 9769000, "other_current_assets": null, "total_current_assets": 532742000, "net_ppe": null, "goodwill": 56501000, "intangible_assets": 2877041000, "goodwill_and_intangibles": 2933542000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3312536000, "total_assets": 3845278000, "short_term_debt": 98907000, "accounts_payable": 114641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 450551000, "long_term_debt": 1027751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2172030000, "total_liabilities": 2622581000, "total_debt": 1126658000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 394156000, "total_equity": 768244000, "shares_outstanding": 178125000, "operating_cash_flow": 191661000, "stock_based_compensation": 53086000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59185000, "dividends_paid": 14965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65680000, "free_cash_flow": 202800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99803000", "ebitda": "275632000", "netIncome": "7125000", "grossProfit": "454720000", "depreciation": "None", "totalRevenue": "1426145000", "costOfRevenue": "971425000", "interestIncome": "27205000", "incomeBeforeTax": "3502000", "interestExpense": "107215000", "operatingIncome": "298974000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14101000", "reportedCurrency": "USD", "netInterestIncome": "-163432000", "nonInterestIncome": "None", "operatingExpenses": "155746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "971425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175829000", "sellingGeneralAndAdministrative": "45509000", "netIncomeFromContinuingOperations": "-10599000" }, "balance": { "goodwill": "56501000", "inventory": "9769000", "commonStock": "160022000", "currentDebt": "None", "investments": "None", "totalAssets": "3845278000", "longTermDebt": "1027751000", "shortTermDebt": "98907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2877041000", "reportedCurrency": "USD", "retainedEarnings": "394156000", "totalLiabilities": "2622581000", "otherCurrentAssets": "63936000", "totalCurrentAssets": "532742000", "currentLongTermDebt": "98907000", "longTermInvestments": "124008000", "shortTermInvestments": "80979000", "currentNetReceivables": "133193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3312536000", "currentAccountsPayable": "114641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "74299000", "shortLongTermDebtTotal": "1126658000", "totalShareholderEquity": "768244000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "219418000", "totalCurrentLiabilities": "450551000", "otherNonCurrentLiabilities": "1785000", "totalNonCurrentLiabilities": "2172030000", "cashAndShortTermInvestments": "244865000", "commonStockSharesOutstanding": "178125000", "intangibleAssetsExcludingGoodwill": "2877041000", "cashAndCashEquivalentsAtCarryingValue": "244865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7125000", "profitLoss": "None", "dividendPayout": "14965000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-999000", "operatingCashflow": "191661000", "capitalExpenditures": "11139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65680000", "cashflowFromInvestment": "-59185000", "stockBasedCompensation": "53086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "123909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175829000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 537624000, "cost_of_revenue": 339070000, "gross_profit": 198554000, "ebit": 150705000, "ebitda": 215704000, "pretax_income": 128303000, "tax_provision": 47863000, "net_income": 77054000, "net_income_to_common": 77054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 666227000, "total_current_assets": 1049080000, "total_assets": 4788877000, "short_term_debt": 151867000, "long_term_debt": 936896000, "total_debt": 1088763000, "total_liabilities": 2907376000, "total_equity": 1804866000, "shares_outstanding": 163944681, "goodwill_and_intangibles": 3408858000 }, "cash_flow": { "operating_cash_flow": 102335000, "capital_expenditure": 3331000, "free_cash_flow": 105666000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232758, "ticker_id": 621, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150705000", "ebitda": "215704000", "netIncome": "77054000", "grossProfit": "198554000", "depreciation": "None", "totalRevenue": "537624000", "costOfRevenue": "339070000", "interestIncome": "12348000", "incomeBeforeTax": "128303000", "interestExpense": "22402000", "operatingIncome": "139877000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "47863000", "reportedCurrency": "USD", "netInterestIncome": "-44386000", "nonInterestIncome": "None", "operatingExpenses": "58677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64999000", "sellingGeneralAndAdministrative": "38939000", "netIncomeFromContinuingOperations": "80440000" }, "balance": { "goodwill": "9722000", "inventory": "17425000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4788877000", "longTermDebt": "936896000", "shortTermDebt": "151867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3399136000", "reportedCurrency": "USD", "retainedEarnings": "1041695000", "totalLiabilities": "2907376000", "otherCurrentAssets": "137000", "totalCurrentAssets": "1049080000", "currentLongTermDebt": "148452000", "longTermInvestments": "159394000", "shortTermInvestments": "106155000", "currentNetReceivables": "259136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3739797000", "currentAccountsPayable": "116569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093869000", "totalShareholderEquity": "1804866000", "capitalLeaseObligations": "8521000", "otherCurrentLiabilities": "410744000", "totalCurrentLiabilities": "748235000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2159141000", "cashAndShortTermInvestments": "666227000", "commonStockSharesOutstanding": "163944681", "intangibleAssetsExcludingGoodwill": "3399136000", "cashAndCashEquivalentsAtCarryingValue": "666227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80440000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2538000", "operatingCashflow": "102335000", "capitalExpenditures": "3331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42455000", "cashflowFromInvestment": "10457000", "stockBasedCompensation": "1409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64999000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 537624000, "cost_of_revenue": 339070000, "gross_profit": 198554000, "research_and_development": null, "selling_general_admin": 38939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150705000, "depreciation_amortisation": 64999000, "ebitda": 215704000, "interest_expense": 22402000, "interest_income": null, "other_non_operating": null, "pretax_income": 128303000, "tax_provision": 47863000, "effective_tax_rate": null, "net_income": 77054000, "net_income_continuing_ops": 80440000, "net_income_to_common": 77054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 666227000, "short_term_investments": 106155000, "net_receivables": 259136000, "inventory": 17425000, "other_current_assets": null, "total_current_assets": 1049080000, "net_ppe": null, "goodwill": 9722000, "intangible_assets": 3399136000, "goodwill_and_intangibles": 3408858000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3739797000, "total_assets": 4788877000, "short_term_debt": 151867000, "accounts_payable": 116569000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 748235000, "long_term_debt": 936896000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2159141000, "total_liabilities": 2907376000, "total_debt": 1088763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1041695000, "total_equity": 1804866000, "shares_outstanding": 163944681, "operating_cash_flow": 102335000, "stock_based_compensation": 1409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10457000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42455000, "free_cash_flow": 105666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150705000", "ebitda": "215704000", "netIncome": "77054000", "grossProfit": "198554000", "depreciation": "None", "totalRevenue": "537624000", "costOfRevenue": "339070000", "interestIncome": "12348000", "incomeBeforeTax": "128303000", "interestExpense": "22402000", "operatingIncome": "139877000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "47863000", "reportedCurrency": "USD", "netInterestIncome": "-44386000", "nonInterestIncome": "None", "operatingExpenses": "58677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64999000", "sellingGeneralAndAdministrative": "38939000", "netIncomeFromContinuingOperations": "80440000" }, "balance": { "goodwill": "9722000", "inventory": "17425000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4788877000", "longTermDebt": "936896000", "shortTermDebt": "151867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3399136000", "reportedCurrency": "USD", "retainedEarnings": "1041695000", "totalLiabilities": "2907376000", "otherCurrentAssets": "137000", "totalCurrentAssets": "1049080000", "currentLongTermDebt": "148452000", "longTermInvestments": "159394000", "shortTermInvestments": "106155000", "currentNetReceivables": "259136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3739797000", "currentAccountsPayable": "116569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093869000", "totalShareholderEquity": "1804866000", "capitalLeaseObligations": "8521000", "otherCurrentLiabilities": "410744000", "totalCurrentLiabilities": "748235000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2159141000", "cashAndShortTermInvestments": "666227000", "commonStockSharesOutstanding": "163944681", "intangibleAssetsExcludingGoodwill": "3399136000", "cashAndCashEquivalentsAtCarryingValue": "666227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80440000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2538000", "operatingCashflow": "102335000", "capitalExpenditures": "3331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42455000", "cashflowFromInvestment": "10457000", "stockBasedCompensation": "1409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64999000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 562612000, "cost_of_revenue": 375200000, "gross_profit": 187412000, "ebit": 157569000, "ebitda": 218958000, "pretax_income": 133715000, "tax_provision": 16241000, "net_income": 107739000, "net_income_to_common": 107739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592759000, "total_current_assets": 985042000, "total_assets": 4448677000, "short_term_debt": 143688000, "long_term_debt": 955856000, "total_debt": 1099544000, "total_liabilities": 2787929000, "total_equity": 1586579000, "shares_outstanding": 165752308, "goodwill_and_intangibles": 3137980000 }, "cash_flow": { "operating_cash_flow": 130729000, "capital_expenditure": 6724000, "free_cash_flow": 137453000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232759, "ticker_id": 621, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157569000", "ebitda": "218958000", "netIncome": "107739000", "grossProfit": "187412000", "depreciation": "None", "totalRevenue": "562612000", "costOfRevenue": "375200000", "interestIncome": "16088000", "incomeBeforeTax": "133715000", "interestExpense": "23854000", "operatingIncome": "134362000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16241000", "reportedCurrency": "USD", "netInterestIncome": "-35528000", "nonInterestIncome": "None", "operatingExpenses": "53050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61389000", "sellingGeneralAndAdministrative": "67524000", "netIncomeFromContinuingOperations": "117474000" }, "balance": { "goodwill": "9917000", "inventory": "14735000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4448677000", "longTermDebt": "955856000", "shortTermDebt": "143688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3128063000", "reportedCurrency": "USD", "retainedEarnings": "964641000", "totalLiabilities": "2787929000", "otherCurrentAssets": "17832000", "totalCurrentAssets": "985042000", "currentLongTermDebt": "139362000", "longTermInvestments": "157653000", "shortTermInvestments": "122084000", "currentNetReceivables": "237632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3463635000", "currentAccountsPayable": "131156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1104950000", "totalShareholderEquity": "1586579000", "capitalLeaseObligations": "9732000", "otherCurrentLiabilities": "389084000", "totalCurrentLiabilities": "728514000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2059415000", "cashAndShortTermInvestments": "592759000", "commonStockSharesOutstanding": "165752308", "intangibleAssetsExcludingGoodwill": "3128063000", "cashAndCashEquivalentsAtCarryingValue": "592759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117474000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "194000", "operatingCashflow": "130729000", "capitalExpenditures": "6724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51079000", "cashflowFromInvestment": "-14950000", "stockBasedCompensation": "394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562612000, "cost_of_revenue": 375200000, "gross_profit": 187412000, "research_and_development": null, "selling_general_admin": 67524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157569000, "depreciation_amortisation": 61389000, "ebitda": 218958000, "interest_expense": 23854000, "interest_income": null, "other_non_operating": null, "pretax_income": 133715000, "tax_provision": 16241000, "effective_tax_rate": null, "net_income": 107739000, "net_income_continuing_ops": 117474000, "net_income_to_common": 107739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592759000, "short_term_investments": 122084000, "net_receivables": 237632000, "inventory": 14735000, "other_current_assets": null, "total_current_assets": 985042000, "net_ppe": null, "goodwill": 9917000, "intangible_assets": 3128063000, "goodwill_and_intangibles": 3137980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3463635000, "total_assets": 4448677000, "short_term_debt": 143688000, "accounts_payable": 131156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 728514000, "long_term_debt": 955856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2059415000, "total_liabilities": 2787929000, "total_debt": 1099544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 964641000, "total_equity": 1586579000, "shares_outstanding": 165752308, "operating_cash_flow": 130729000, "stock_based_compensation": 394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14950000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51079000, "free_cash_flow": 137453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157569000", "ebitda": "218958000", "netIncome": "107739000", "grossProfit": "187412000", "depreciation": "None", "totalRevenue": "562612000", "costOfRevenue": "375200000", "interestIncome": "16088000", "incomeBeforeTax": "133715000", "interestExpense": "23854000", "operatingIncome": "134362000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16241000", "reportedCurrency": "USD", "netInterestIncome": "-35528000", "nonInterestIncome": "None", "operatingExpenses": "53050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61389000", "sellingGeneralAndAdministrative": "67524000", "netIncomeFromContinuingOperations": "117474000" }, "balance": { "goodwill": "9917000", "inventory": "14735000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4448677000", "longTermDebt": "955856000", "shortTermDebt": "143688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3128063000", "reportedCurrency": "USD", "retainedEarnings": "964641000", "totalLiabilities": "2787929000", "otherCurrentAssets": "17832000", "totalCurrentAssets": "985042000", "currentLongTermDebt": "139362000", "longTermInvestments": "157653000", "shortTermInvestments": "122084000", "currentNetReceivables": "237632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3463635000", "currentAccountsPayable": "131156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1104950000", "totalShareholderEquity": "1586579000", "capitalLeaseObligations": "9732000", "otherCurrentLiabilities": "389084000", "totalCurrentLiabilities": "728514000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2059415000", "cashAndShortTermInvestments": "592759000", "commonStockSharesOutstanding": "165752308", "intangibleAssetsExcludingGoodwill": "3128063000", "cashAndCashEquivalentsAtCarryingValue": "592759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117474000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "194000", "operatingCashflow": "130729000", "capitalExpenditures": "6724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51079000", "cashflowFromInvestment": "-14950000", "stockBasedCompensation": "394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61389000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 527272000, "cost_of_revenue": 330093000, "gross_profit": 197179000, "ebit": 102124000, "ebitda": 153052000, "pretax_income": 78957000, "tax_provision": 20231000, "net_income": 55052000, "net_income_to_common": 55052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 540388000, "total_current_assets": 922676000, "total_assets": 4294674000, "short_term_debt": 106049000, "long_term_debt": 1018285000, "total_debt": 1124334000, "total_liabilities": 2792175000, "total_equity": 1445648000, "shares_outstanding": 161917647, "goodwill_and_intangibles": 3090019000 }, "cash_flow": { "operating_cash_flow": 138995000, "capital_expenditure": 5241000, "free_cash_flow": 144236000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232761, "ticker_id": 621, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102124000", "ebitda": "153052000", "netIncome": "55052000", "grossProfit": "197179000", "depreciation": "None", "totalRevenue": "527272000", "costOfRevenue": "330093000", "interestIncome": "8024000", "incomeBeforeTax": "78957000", "interestExpense": "23167000", "operatingIncome": "149508000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20231000", "reportedCurrency": "USD", "netInterestIncome": "-32768000", "nonInterestIncome": "None", "operatingExpenses": "47671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50928000", "sellingGeneralAndAdministrative": "16273000", "netIncomeFromContinuingOperations": "58726000" }, "balance": { "goodwill": "9907000", "inventory": "14886000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4294674000", "longTermDebt": "1018285000", "shortTermDebt": "106049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3080112000", "reportedCurrency": "USD", "retainedEarnings": "856254000", "totalLiabilities": "2792175000", "otherCurrentAssets": "137000", "totalCurrentAssets": "922676000", "currentLongTermDebt": "101177000", "longTermInvestments": "115694000", "shortTermInvestments": "120567000", "currentNetReceivables": "246698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3371998000", "currentAccountsPayable": "115385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1130238000", "totalShareholderEquity": "1445648000", "capitalLeaseObligations": "10776000", "otherCurrentLiabilities": "322207000", "totalCurrentLiabilities": "601676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2190499000", "cashAndShortTermInvestments": "540388000", "commonStockSharesOutstanding": "161917647", "intangibleAssetsExcludingGoodwill": "3080112000", "cashAndCashEquivalentsAtCarryingValue": "540388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54365000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3645000", "operatingCashflow": "138995000", "capitalExpenditures": "5241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64140000", "cashflowFromInvestment": "-32038000", "stockBasedCompensation": "284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527272000, "cost_of_revenue": 330093000, "gross_profit": 197179000, "research_and_development": null, "selling_general_admin": 16273000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102124000, "depreciation_amortisation": 50928000, "ebitda": 153052000, "interest_expense": 23167000, "interest_income": null, "other_non_operating": null, "pretax_income": 78957000, "tax_provision": 20231000, "effective_tax_rate": null, "net_income": 55052000, "net_income_continuing_ops": 58726000, "net_income_to_common": 55052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 540388000, "short_term_investments": 120567000, "net_receivables": 246698000, "inventory": 14886000, "other_current_assets": null, "total_current_assets": 922676000, "net_ppe": null, "goodwill": 9907000, "intangible_assets": 3080112000, "goodwill_and_intangibles": 3090019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3371998000, "total_assets": 4294674000, "short_term_debt": 106049000, "accounts_payable": 115385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601676000, "long_term_debt": 1018285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2190499000, "total_liabilities": 2792175000, "total_debt": 1124334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 856254000, "total_equity": 1445648000, "shares_outstanding": 161917647, "operating_cash_flow": 138995000, "stock_based_compensation": 284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32038000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64140000, "free_cash_flow": 144236000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102124000", "ebitda": "153052000", "netIncome": "55052000", "grossProfit": "197179000", "depreciation": "None", "totalRevenue": "527272000", "costOfRevenue": "330093000", "interestIncome": "8024000", "incomeBeforeTax": "78957000", "interestExpense": "23167000", "operatingIncome": "149508000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20231000", "reportedCurrency": "USD", "netInterestIncome": "-32768000", "nonInterestIncome": "None", "operatingExpenses": "47671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50928000", "sellingGeneralAndAdministrative": "16273000", "netIncomeFromContinuingOperations": "58726000" }, "balance": { "goodwill": "9907000", "inventory": "14886000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4294674000", "longTermDebt": "1018285000", "shortTermDebt": "106049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3080112000", "reportedCurrency": "USD", "retainedEarnings": "856254000", "totalLiabilities": "2792175000", "otherCurrentAssets": "137000", "totalCurrentAssets": "922676000", "currentLongTermDebt": "101177000", "longTermInvestments": "115694000", "shortTermInvestments": "120567000", "currentNetReceivables": "246698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3371998000", "currentAccountsPayable": "115385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1130238000", "totalShareholderEquity": "1445648000", "capitalLeaseObligations": "10776000", "otherCurrentLiabilities": "322207000", "totalCurrentLiabilities": "601676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2190499000", "cashAndShortTermInvestments": "540388000", "commonStockSharesOutstanding": "161917647", "intangibleAssetsExcludingGoodwill": "3080112000", "cashAndCashEquivalentsAtCarryingValue": "540388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54365000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3645000", "operatingCashflow": "138995000", "capitalExpenditures": "5241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64140000", "cashflowFromInvestment": "-32038000", "stockBasedCompensation": "284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50928000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 476813000, "cost_of_revenue": 310902000, "gross_profit": 165911000, "ebit": 83985000, "ebitda": 141511000, "pretax_income": 61556000, "tax_provision": 10072000, "net_income": 49341000, "net_income_to_common": 49341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 496808000, "total_current_assets": 841893000, "total_assets": 4335016000, "short_term_debt": 108524000, "long_term_debt": 1035018000, "total_debt": 1143542000, "total_liabilities": 2763277000, "total_equity": 1471225000, "shares_outstanding": 163088000, "goodwill_and_intangibles": 3211904000 }, "cash_flow": { "operating_cash_flow": 115215000, "capital_expenditure": 3950000, "free_cash_flow": 119165000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232762, "ticker_id": 621, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83985000", "ebitda": "141511000", "netIncome": "49341000", "grossProfit": "165911000", "depreciation": "None", "totalRevenue": "476813000", "costOfRevenue": "310902000", "interestIncome": "8769000", "incomeBeforeTax": "61556000", "interestExpense": "24502000", "operatingIncome": "118140000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10072000", "reportedCurrency": "USD", "netInterestIncome": "-32460000", "nonInterestIncome": "None", "operatingExpenses": "47771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57526000", "sellingGeneralAndAdministrative": "29127000", "netIncomeFromContinuingOperations": "51484000" }, "balance": { "goodwill": "9898000", "inventory": "11138000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4335016000", "longTermDebt": "1035018000", "shortTermDebt": "108524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3202006000", "reportedCurrency": "USD", "retainedEarnings": "804499000", "totalLiabilities": "2763277000", "otherCurrentAssets": "137000", "totalCurrentAssets": "841893000", "currentLongTermDebt": "104660000", "longTermInvestments": "109530000", "shortTermInvestments": "98436000", "currentNetReceivables": "235374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3493123000", "currentAccountsPayable": "120890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149780000", "totalShareholderEquity": "1471225000", "capitalLeaseObligations": "10102000", "otherCurrentLiabilities": "295178000", "totalCurrentLiabilities": "566842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2196435000", "cashAndShortTermInvestments": "496808000", "commonStockSharesOutstanding": "163088000", "intangibleAssetsExcludingGoodwill": "3202006000", "cashAndCashEquivalentsAtCarryingValue": "496808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49341000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2115000", "operatingCashflow": "115215000", "capitalExpenditures": "3950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47684000", "cashflowFromInvestment": "-21357000", "stockBasedCompensation": "141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 476813000, "cost_of_revenue": 310902000, "gross_profit": 165911000, "research_and_development": null, "selling_general_admin": 29127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83985000, "depreciation_amortisation": 57526000, "ebitda": 141511000, "interest_expense": 24502000, "interest_income": null, "other_non_operating": null, "pretax_income": 61556000, "tax_provision": 10072000, "effective_tax_rate": null, "net_income": 49341000, "net_income_continuing_ops": 51484000, "net_income_to_common": 49341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 496808000, "short_term_investments": 98436000, "net_receivables": 235374000, "inventory": 11138000, "other_current_assets": null, "total_current_assets": 841893000, "net_ppe": null, "goodwill": 9898000, "intangible_assets": 3202006000, "goodwill_and_intangibles": 3211904000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3493123000, "total_assets": 4335016000, "short_term_debt": 108524000, "accounts_payable": 120890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 566842000, "long_term_debt": 1035018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2196435000, "total_liabilities": 2763277000, "total_debt": 1143542000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 804499000, "total_equity": 1471225000, "shares_outstanding": 163088000, "operating_cash_flow": 115215000, "stock_based_compensation": 141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21357000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47684000, "free_cash_flow": 119165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83985000", "ebitda": "141511000", "netIncome": "49341000", "grossProfit": "165911000", "depreciation": "None", "totalRevenue": "476813000", "costOfRevenue": "310902000", "interestIncome": "8769000", "incomeBeforeTax": "61556000", "interestExpense": "24502000", "operatingIncome": "118140000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10072000", "reportedCurrency": "USD", "netInterestIncome": "-32460000", "nonInterestIncome": "None", "operatingExpenses": "47771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57526000", "sellingGeneralAndAdministrative": "29127000", "netIncomeFromContinuingOperations": "51484000" }, "balance": { "goodwill": "9898000", "inventory": "11138000", "commonStock": "165219000", "currentDebt": "None", "investments": "None", "totalAssets": "4335016000", "longTermDebt": "1035018000", "shortTermDebt": "108524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3202006000", "reportedCurrency": "USD", "retainedEarnings": "804499000", "totalLiabilities": "2763277000", "otherCurrentAssets": "137000", "totalCurrentAssets": "841893000", "currentLongTermDebt": "104660000", "longTermInvestments": "109530000", "shortTermInvestments": "98436000", "currentNetReceivables": "235374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3493123000", "currentAccountsPayable": "120890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149780000", "totalShareholderEquity": "1471225000", "capitalLeaseObligations": "10102000", "otherCurrentLiabilities": "295178000", "totalCurrentLiabilities": "566842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2196435000", "cashAndShortTermInvestments": "496808000", "commonStockSharesOutstanding": "163088000", "intangibleAssetsExcludingGoodwill": "3202006000", "cashAndCashEquivalentsAtCarryingValue": "496808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49341000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2115000", "operatingCashflow": "115215000", "capitalExpenditures": "3950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47684000", "cashflowFromInvestment": "-21357000", "stockBasedCompensation": "141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57526000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 447818000, "cost_of_revenue": 291334000, "gross_profit": 156484000, "ebit": 92331000, "ebitda": 151567000, "pretax_income": 68628000, "tax_provision": 32382000, "net_income": 40772000, "net_income_to_common": 40772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 448618000, "total_current_assets": 763392000, "total_assets": 4287711000, "short_term_debt": 107602000, "long_term_debt": 1034928000, "total_debt": 1142530000, "total_liabilities": 2708423000, "total_equity": 1437758000, "shares_outstanding": 163088000, "goodwill_and_intangibles": 3246264000 }, "cash_flow": { "operating_cash_flow": 80278000, "capital_expenditure": 2247000, "free_cash_flow": 82525000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232763, "ticker_id": 621, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92331000", "ebitda": "151567000", "netIncome": "40772000", "grossProfit": "156484000", "depreciation": "None", "totalRevenue": "447818000", "costOfRevenue": "291334000", "interestIncome": "8603000", "incomeBeforeTax": "68628000", "interestExpense": "25877000", "operatingIncome": "105602000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "32382000", "reportedCurrency": "USD", "netInterestIncome": "-42300000", "nonInterestIncome": "None", "operatingExpenses": "50882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59236000", "sellingGeneralAndAdministrative": "31466000", "netIncomeFromContinuingOperations": "36246000" }, "balance": { "goodwill": "9147000", "inventory": "13010000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4287711000", "longTermDebt": "1034928000", "shortTermDebt": "107602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3237117000", "reportedCurrency": "USD", "retainedEarnings": "759283000", "totalLiabilities": "2708423000", "otherCurrentAssets": "137000", "totalCurrentAssets": "763392000", "currentLongTermDebt": "103852000", "longTermInvestments": "112299000", "shortTermInvestments": "74908000", "currentNetReceivables": "226719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3524319000", "currentAccountsPayable": "105483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149104000", "totalShareholderEquity": "1437758000", "capitalLeaseObligations": "10324000", "otherCurrentLiabilities": "291086000", "totalCurrentLiabilities": "549163000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2159260000", "cashAndShortTermInvestments": "448618000", "commonStockSharesOutstanding": "163088000", "intangibleAssetsExcludingGoodwill": "3237117000", "cashAndCashEquivalentsAtCarryingValue": "448618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39245000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1134000", "operatingCashflow": "80278000", "capitalExpenditures": "2247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71761000", "cashflowFromInvestment": "-3564000", "stockBasedCompensation": "405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 447818000, "cost_of_revenue": 291334000, "gross_profit": 156484000, "research_and_development": null, "selling_general_admin": 31466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92331000, "depreciation_amortisation": 59236000, "ebitda": 151567000, "interest_expense": 25877000, "interest_income": null, "other_non_operating": null, "pretax_income": 68628000, "tax_provision": 32382000, "effective_tax_rate": null, "net_income": 40772000, "net_income_continuing_ops": 36246000, "net_income_to_common": 40772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 448618000, "short_term_investments": 74908000, "net_receivables": 226719000, "inventory": 13010000, "other_current_assets": null, "total_current_assets": 763392000, "net_ppe": null, "goodwill": 9147000, "intangible_assets": 3237117000, "goodwill_and_intangibles": 3246264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3524319000, "total_assets": 4287711000, "short_term_debt": 107602000, "accounts_payable": 105483000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 549163000, "long_term_debt": 1034928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2159260000, "total_liabilities": 2708423000, "total_debt": 1142530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 759283000, "total_equity": 1437758000, "shares_outstanding": 163088000, "operating_cash_flow": 80278000, "stock_based_compensation": 405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3564000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71761000, "free_cash_flow": 82525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92331000", "ebitda": "151567000", "netIncome": "40772000", "grossProfit": "156484000", "depreciation": "None", "totalRevenue": "447818000", "costOfRevenue": "291334000", "interestIncome": "8603000", "incomeBeforeTax": "68628000", "interestExpense": "25877000", "operatingIncome": "105602000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "32382000", "reportedCurrency": "USD", "netInterestIncome": "-42300000", "nonInterestIncome": "None", "operatingExpenses": "50882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59236000", "sellingGeneralAndAdministrative": "31466000", "netIncomeFromContinuingOperations": "36246000" }, "balance": { "goodwill": "9147000", "inventory": "13010000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4287711000", "longTermDebt": "1034928000", "shortTermDebt": "107602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3237117000", "reportedCurrency": "USD", "retainedEarnings": "759283000", "totalLiabilities": "2708423000", "otherCurrentAssets": "137000", "totalCurrentAssets": "763392000", "currentLongTermDebt": "103852000", "longTermInvestments": "112299000", "shortTermInvestments": "74908000", "currentNetReceivables": "226719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3524319000", "currentAccountsPayable": "105483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149104000", "totalShareholderEquity": "1437758000", "capitalLeaseObligations": "10324000", "otherCurrentLiabilities": "291086000", "totalCurrentLiabilities": "549163000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2159260000", "cashAndShortTermInvestments": "448618000", "commonStockSharesOutstanding": "163088000", "intangibleAssetsExcludingGoodwill": "3237117000", "cashAndCashEquivalentsAtCarryingValue": "448618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39245000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1134000", "operatingCashflow": "80278000", "capitalExpenditures": "2247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71761000", "cashflowFromInvestment": "-3564000", "stockBasedCompensation": "405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59236000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 532163000, "cost_of_revenue": 363932000, "gross_profit": 168231000, "ebit": 169736000, "ebitda": 222938000, "pretax_income": 139779000, "tax_provision": 59651000, "net_income": 65103000, "net_income_to_common": 65103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439847000, "total_current_assets": 765514000, "total_assets": 4181450000, "short_term_debt": 119074000, "long_term_debt": 1042704000, "total_debt": 1161778000, "total_liabilities": 2663490000, "total_equity": 1369274000, "shares_outstanding": 161193000, "goodwill_and_intangibles": 3155448000 }, "cash_flow": { "operating_cash_flow": 35492000, "capital_expenditure": 5070000, "free_cash_flow": 40562000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232764, "ticker_id": 621, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169736000", "ebitda": "222938000", "netIncome": "65103000", "grossProfit": "168231000", "depreciation": "None", "totalRevenue": "532163000", "costOfRevenue": "363932000", "interestIncome": "41515000", "incomeBeforeTax": "139779000", "interestExpense": "17541000", "operatingIncome": "115739000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59651000", "reportedCurrency": "USD", "netInterestIncome": "-242648000", "nonInterestIncome": "None", "operatingExpenses": "52492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53202000", "sellingGeneralAndAdministrative": "39302000", "netIncomeFromContinuingOperations": "46984000" }, "balance": { "goodwill": "8788000", "inventory": "11410000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4181450000", "longTermDebt": "1042704000", "shortTermDebt": "119074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3146660000", "reportedCurrency": "USD", "retainedEarnings": "718511000", "totalLiabilities": "2663490000", "otherCurrentAssets": "71891000", "totalCurrentAssets": "765514000", "currentLongTermDebt": "115367000", "longTermInvestments": "100601000", "shortTermInvestments": "84820000", "currentNetReceivables": "157546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3415936000", "currentAccountsPayable": "120763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1168788000", "totalShareholderEquity": "1369274000", "capitalLeaseObligations": "10717000", "otherCurrentLiabilities": "313604000", "totalCurrentLiabilities": "603730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2059760000", "cashAndShortTermInvestments": "439847000", "commonStockSharesOutstanding": "161193000", "intangibleAssetsExcludingGoodwill": "3146660000", "cashAndCashEquivalentsAtCarryingValue": "439847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37781000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5013000", "operatingCashflow": "35492000", "capitalExpenditures": "5070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91495000", "cashflowFromInvestment": "-6608000", "stockBasedCompensation": "270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532163000, "cost_of_revenue": 363932000, "gross_profit": 168231000, "research_and_development": null, "selling_general_admin": 39302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169736000, "depreciation_amortisation": 53202000, "ebitda": 222938000, "interest_expense": 17541000, "interest_income": null, "other_non_operating": null, "pretax_income": 139779000, "tax_provision": 59651000, "effective_tax_rate": null, "net_income": 65103000, "net_income_continuing_ops": 46984000, "net_income_to_common": 65103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439847000, "short_term_investments": 84820000, "net_receivables": 157546000, "inventory": 11410000, "other_current_assets": null, "total_current_assets": 765514000, "net_ppe": null, "goodwill": 8788000, "intangible_assets": 3146660000, "goodwill_and_intangibles": 3155448000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3415936000, "total_assets": 4181450000, "short_term_debt": 119074000, "accounts_payable": 120763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603730000, "long_term_debt": 1042704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2059760000, "total_liabilities": 2663490000, "total_debt": 1161778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 718511000, "total_equity": 1369274000, "shares_outstanding": 161193000, "operating_cash_flow": 35492000, "stock_based_compensation": 270000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6608000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91495000, "free_cash_flow": 40562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169736000", "ebitda": "222938000", "netIncome": "65103000", "grossProfit": "168231000", "depreciation": "None", "totalRevenue": "532163000", "costOfRevenue": "363932000", "interestIncome": "41515000", "incomeBeforeTax": "139779000", "interestExpense": "17541000", "operatingIncome": "115739000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59651000", "reportedCurrency": "USD", "netInterestIncome": "-242648000", "nonInterestIncome": "None", "operatingExpenses": "52492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53202000", "sellingGeneralAndAdministrative": "39302000", "netIncomeFromContinuingOperations": "46984000" }, "balance": { "goodwill": "8788000", "inventory": "11410000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4181450000", "longTermDebt": "1042704000", "shortTermDebt": "119074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3146660000", "reportedCurrency": "USD", "retainedEarnings": "718511000", "totalLiabilities": "2663490000", "otherCurrentAssets": "71891000", "totalCurrentAssets": "765514000", "currentLongTermDebt": "115367000", "longTermInvestments": "100601000", "shortTermInvestments": "84820000", "currentNetReceivables": "157546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3415936000", "currentAccountsPayable": "120763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1168788000", "totalShareholderEquity": "1369274000", "capitalLeaseObligations": "10717000", "otherCurrentLiabilities": "313604000", "totalCurrentLiabilities": "603730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2059760000", "cashAndShortTermInvestments": "439847000", "commonStockSharesOutstanding": "161193000", "intangibleAssetsExcludingGoodwill": "3146660000", "cashAndCashEquivalentsAtCarryingValue": "439847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37781000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5013000", "operatingCashflow": "35492000", "capitalExpenditures": "5070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91495000", "cashflowFromInvestment": "-6608000", "stockBasedCompensation": "270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53202000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 461809000, "cost_of_revenue": 319845000, "gross_profit": 141964000, "ebit": 106308000, "ebitda": 159909000, "pretax_income": 81297000, "tax_provision": 80636000, "net_income": 14675000, "net_income_to_common": 14675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510885000, "total_current_assets": 851734000, "total_assets": 4315372000, "short_term_debt": 186837000, "long_term_debt": 1044862000, "total_debt": 1231699000, "total_liabilities": 2837226000, "total_equity": 1314939000, "shares_outstanding": 163056000, "goodwill_and_intangibles": 3221122000 }, "cash_flow": { "operating_cash_flow": 110923000, "capital_expenditure": 2494000, "free_cash_flow": 113417000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232766, "ticker_id": 621, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106308000", "ebitda": "159909000", "netIncome": "14675000", "grossProfit": "141964000", "depreciation": "None", "totalRevenue": "461809000", "costOfRevenue": "319845000", "interestIncome": "15921000", "incomeBeforeTax": "81297000", "interestExpense": "31849000", "operatingIncome": "101895000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "80636000", "reportedCurrency": "USD", "netInterestIncome": "-15928000", "nonInterestIncome": "None", "operatingExpenses": "40069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53601000", "sellingGeneralAndAdministrative": "14719000", "netIncomeFromContinuingOperations": "661000" }, "balance": { "goodwill": "9460000", "inventory": "9963000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4315372000", "longTermDebt": "1044862000", "shortTermDebt": "186837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3211662000", "reportedCurrency": "USD", "retainedEarnings": "1067059000", "totalLiabilities": "2837226000", "otherCurrentAssets": "75496000", "totalCurrentAssets": "851734000", "currentLongTermDebt": "183105000", "longTermInvestments": "88602000", "shortTermInvestments": "90745000", "currentNetReceivables": "161331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3463638000", "currentAccountsPayable": "127371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239909000", "totalShareholderEquity": "1314939000", "capitalLeaseObligations": "11942000", "otherCurrentLiabilities": "348199000", "totalCurrentLiabilities": "662407000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2174819000", "cashAndShortTermInvestments": "510885000", "commonStockSharesOutstanding": "163056000", "intangibleAssetsExcludingGoodwill": "3211662000", "cashAndCashEquivalentsAtCarryingValue": "510885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14675000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5836000", "operatingCashflow": "110923000", "capitalExpenditures": "2494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42791000", "cashflowFromInvestment": "4827000", "stockBasedCompensation": "552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461809000, "cost_of_revenue": 319845000, "gross_profit": 141964000, "research_and_development": null, "selling_general_admin": 14719000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106308000, "depreciation_amortisation": 53601000, "ebitda": 159909000, "interest_expense": 31849000, "interest_income": null, "other_non_operating": null, "pretax_income": 81297000, "tax_provision": 80636000, "effective_tax_rate": null, "net_income": 14675000, "net_income_continuing_ops": 661000, "net_income_to_common": 14675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510885000, "short_term_investments": 90745000, "net_receivables": 161331000, "inventory": 9963000, "other_current_assets": null, "total_current_assets": 851734000, "net_ppe": null, "goodwill": 9460000, "intangible_assets": 3211662000, "goodwill_and_intangibles": 3221122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3463638000, "total_assets": 4315372000, "short_term_debt": 186837000, "accounts_payable": 127371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 662407000, "long_term_debt": 1044862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2174819000, "total_liabilities": 2837226000, "total_debt": 1231699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1067059000, "total_equity": 1314939000, "shares_outstanding": 163056000, "operating_cash_flow": 110923000, "stock_based_compensation": 552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4827000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42791000, "free_cash_flow": 113417000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106308000", "ebitda": "159909000", "netIncome": "14675000", "grossProfit": "141964000", "depreciation": "None", "totalRevenue": "461809000", "costOfRevenue": "319845000", "interestIncome": "15921000", "incomeBeforeTax": "81297000", "interestExpense": "31849000", "operatingIncome": "101895000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "80636000", "reportedCurrency": "USD", "netInterestIncome": "-15928000", "nonInterestIncome": "None", "operatingExpenses": "40069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53601000", "sellingGeneralAndAdministrative": "14719000", "netIncomeFromContinuingOperations": "661000" }, "balance": { "goodwill": "9460000", "inventory": "9963000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4315372000", "longTermDebt": "1044862000", "shortTermDebt": "186837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3211662000", "reportedCurrency": "USD", "retainedEarnings": "1067059000", "totalLiabilities": "2837226000", "otherCurrentAssets": "75496000", "totalCurrentAssets": "851734000", "currentLongTermDebt": "183105000", "longTermInvestments": "88602000", "shortTermInvestments": "90745000", "currentNetReceivables": "161331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3463638000", "currentAccountsPayable": "127371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239909000", "totalShareholderEquity": "1314939000", "capitalLeaseObligations": "11942000", "otherCurrentLiabilities": "348199000", "totalCurrentLiabilities": "662407000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2174819000", "cashAndShortTermInvestments": "510885000", "commonStockSharesOutstanding": "163056000", "intangibleAssetsExcludingGoodwill": "3211662000", "cashAndCashEquivalentsAtCarryingValue": "510885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14675000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5836000", "operatingCashflow": "110923000", "capitalExpenditures": "2494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42791000", "cashflowFromInvestment": "4827000", "stockBasedCompensation": "552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53601000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 416248000, "cost_of_revenue": 286074000, "gross_profit": 130174000, "ebit": 125503000, "ebitda": 176762000, "pretax_income": 100106000, "tax_provision": 45629000, "net_income": 50226000, "net_income_to_common": 50226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439413000, "total_current_assets": 759326000, "total_assets": 4124491000, "short_term_debt": 154248000, "long_term_debt": 1071790000, "total_debt": 1226038000, "total_liabilities": 2694352000, "total_equity": 1254359000, "shares_outstanding": 162019000, "goodwill_and_intangibles": 3091450000 }, "cash_flow": { "operating_cash_flow": 94345000, "capital_expenditure": 2351000, "free_cash_flow": 96696000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232767, "ticker_id": 621, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125503000", "ebitda": "176762000", "netIncome": "50226000", "grossProfit": "130174000", "depreciation": "None", "totalRevenue": "416248000", "costOfRevenue": "286074000", "interestIncome": "12782000", "incomeBeforeTax": "100106000", "interestExpense": "28240000", "operatingIncome": "92866000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "45629000", "reportedCurrency": "USD", "netInterestIncome": "-32081000", "nonInterestIncome": "None", "operatingExpenses": "37308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51259000", "sellingGeneralAndAdministrative": "23420000", "netIncomeFromContinuingOperations": "54477000" }, "balance": { "goodwill": "9045000", "inventory": "10770000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4124491000", "longTermDebt": "1071790000", "shortTermDebt": "154248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3082405000", "reportedCurrency": "USD", "retainedEarnings": "654932000", "totalLiabilities": "2694352000", "otherCurrentAssets": "61437000", "totalCurrentAssets": "759326000", "currentLongTermDebt": "150576000", "longTermInvestments": "87812000", "shortTermInvestments": "109125000", "currentNetReceivables": "200018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3365165000", "currentAccountsPayable": "102478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1234716000", "totalShareholderEquity": "1254359000", "capitalLeaseObligations": "12350000", "otherCurrentLiabilities": "304813000", "totalCurrentLiabilities": "575689000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2118663000", "cashAndShortTermInvestments": "439413000", "commonStockSharesOutstanding": "162019000", "intangibleAssetsExcludingGoodwill": "3082405000", "cashAndCashEquivalentsAtCarryingValue": "439413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50226000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3770000", "operatingCashflow": "94345000", "capitalExpenditures": "2351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80533000", "cashflowFromInvestment": "-29471000", "stockBasedCompensation": "552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416248000, "cost_of_revenue": 286074000, "gross_profit": 130174000, "research_and_development": null, "selling_general_admin": 23420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125503000, "depreciation_amortisation": 51259000, "ebitda": 176762000, "interest_expense": 28240000, "interest_income": null, "other_non_operating": null, "pretax_income": 100106000, "tax_provision": 45629000, "effective_tax_rate": null, "net_income": 50226000, "net_income_continuing_ops": 54477000, "net_income_to_common": 50226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439413000, "short_term_investments": 109125000, "net_receivables": 200018000, "inventory": 10770000, "other_current_assets": null, "total_current_assets": 759326000, "net_ppe": null, "goodwill": 9045000, "intangible_assets": 3082405000, "goodwill_and_intangibles": 3091450000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3365165000, "total_assets": 4124491000, "short_term_debt": 154248000, "accounts_payable": 102478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 575689000, "long_term_debt": 1071790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2118663000, "total_liabilities": 2694352000, "total_debt": 1226038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 654932000, "total_equity": 1254359000, "shares_outstanding": 162019000, "operating_cash_flow": 94345000, "stock_based_compensation": 552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29471000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80533000, "free_cash_flow": 96696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125503000", "ebitda": "176762000", "netIncome": "50226000", "grossProfit": "130174000", "depreciation": "None", "totalRevenue": "416248000", "costOfRevenue": "286074000", "interestIncome": "12782000", "incomeBeforeTax": "100106000", "interestExpense": "28240000", "operatingIncome": "92866000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "45629000", "reportedCurrency": "USD", "netInterestIncome": "-32081000", "nonInterestIncome": "None", "operatingExpenses": "37308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51259000", "sellingGeneralAndAdministrative": "23420000", "netIncomeFromContinuingOperations": "54477000" }, "balance": { "goodwill": "9045000", "inventory": "10770000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4124491000", "longTermDebt": "1071790000", "shortTermDebt": "154248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3082405000", "reportedCurrency": "USD", "retainedEarnings": "654932000", "totalLiabilities": "2694352000", "otherCurrentAssets": "61437000", "totalCurrentAssets": "759326000", "currentLongTermDebt": "150576000", "longTermInvestments": "87812000", "shortTermInvestments": "109125000", "currentNetReceivables": "200018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3365165000", "currentAccountsPayable": "102478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1234716000", "totalShareholderEquity": "1254359000", "capitalLeaseObligations": "12350000", "otherCurrentLiabilities": "304813000", "totalCurrentLiabilities": "575689000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2118663000", "cashAndShortTermInvestments": "439413000", "commonStockSharesOutstanding": "162019000", "intangibleAssetsExcludingGoodwill": "3082405000", "cashAndCashEquivalentsAtCarryingValue": "439413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50226000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3770000", "operatingCashflow": "94345000", "capitalExpenditures": "2351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80533000", "cashflowFromInvestment": "-29471000", "stockBasedCompensation": "552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51259000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 433047000, "cost_of_revenue": 267482000, "gross_profit": 165565000, "ebit": 312649000, "ebitda": 357595000, "pretax_income": 285550000, "tax_provision": 112904000, "net_income": 152670000, "net_income_to_common": 152670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 469841000, "total_current_assets": 764479000, "total_assets": 4024670000, "short_term_debt": 231496000, "long_term_debt": 1062888000, "total_debt": 1294384000, "total_liabilities": 2783944000, "total_equity": 1096851000, "shares_outstanding": 160971584, "goodwill_and_intangibles": 2981588000 }, "cash_flow": { "operating_cash_flow": 164542000, "capital_expenditure": 2303000, "free_cash_flow": 166845000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232768, "ticker_id": 621, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "312649000", "ebitda": "357595000", "netIncome": "152670000", "grossProfit": "165565000", "depreciation": "None", "totalRevenue": "433047000", "costOfRevenue": "267482000", "interestIncome": "17028000", "incomeBeforeTax": "285550000", "interestExpense": "29834000", "operatingIncome": "124802000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "112904000", "reportedCurrency": "USD", "netInterestIncome": "-37628000", "nonInterestIncome": "None", "operatingExpenses": "40763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44946000", "sellingGeneralAndAdministrative": "25491000", "netIncomeFromContinuingOperations": "172646000" }, "balance": { "goodwill": "9123000", "inventory": "14411000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4024670000", "longTermDebt": "1062888000", "shortTermDebt": "231496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2972465000", "reportedCurrency": "USD", "retainedEarnings": "591445000", "totalLiabilities": "2783944000", "otherCurrentAssets": "None", "totalCurrentAssets": "764479000", "currentLongTermDebt": "227838000", "longTermInvestments": "88711000", "shortTermInvestments": "75222000", "currentNetReceivables": "205005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3260191000", "currentAccountsPayable": "97658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1303830000", "totalShareholderEquity": "1096851000", "capitalLeaseObligations": "13104000", "otherCurrentLiabilities": "319297000", "totalCurrentLiabilities": "671855000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2112089000", "cashAndShortTermInvestments": "469841000", "commonStockSharesOutstanding": "160971584", "intangibleAssetsExcludingGoodwill": "2972465000", "cashAndCashEquivalentsAtCarryingValue": "469841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169674000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2065999", "operatingCashflow": "164542000", "capitalExpenditures": "2303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56370000", "cashflowFromInvestment": "-1241000", "stockBasedCompensation": "321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433047000, "cost_of_revenue": 267482000, "gross_profit": 165565000, "research_and_development": null, "selling_general_admin": 25491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 312649000, "depreciation_amortisation": 44946000, "ebitda": 357595000, "interest_expense": 29834000, "interest_income": null, "other_non_operating": null, "pretax_income": 285550000, "tax_provision": 112904000, "effective_tax_rate": null, "net_income": 152670000, "net_income_continuing_ops": 172646000, "net_income_to_common": 152670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 469841000, "short_term_investments": 75222000, "net_receivables": 205005000, "inventory": 14411000, "other_current_assets": null, "total_current_assets": 764479000, "net_ppe": null, "goodwill": 9123000, "intangible_assets": 2972465000, "goodwill_and_intangibles": 2981588000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3260191000, "total_assets": 4024670000, "short_term_debt": 231496000, "accounts_payable": 97658000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 671855000, "long_term_debt": 1062888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2112089000, "total_liabilities": 2783944000, "total_debt": 1294384000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 591445000, "total_equity": 1096851000, "shares_outstanding": 160971584, "operating_cash_flow": 164542000, "stock_based_compensation": 321000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1241000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56370000, "free_cash_flow": 166845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "312649000", "ebitda": "357595000", "netIncome": "152670000", "grossProfit": "165565000", "depreciation": "None", "totalRevenue": "433047000", "costOfRevenue": "267482000", "interestIncome": "17028000", "incomeBeforeTax": "285550000", "interestExpense": "29834000", "operatingIncome": "124802000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "112904000", "reportedCurrency": "USD", "netInterestIncome": "-37628000", "nonInterestIncome": "None", "operatingExpenses": "40763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44946000", "sellingGeneralAndAdministrative": "25491000", "netIncomeFromContinuingOperations": "172646000" }, "balance": { "goodwill": "9123000", "inventory": "14411000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4024670000", "longTermDebt": "1062888000", "shortTermDebt": "231496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2972465000", "reportedCurrency": "USD", "retainedEarnings": "591445000", "totalLiabilities": "2783944000", "otherCurrentAssets": "None", "totalCurrentAssets": "764479000", "currentLongTermDebt": "227838000", "longTermInvestments": "88711000", "shortTermInvestments": "75222000", "currentNetReceivables": "205005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3260191000", "currentAccountsPayable": "97658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1303830000", "totalShareholderEquity": "1096851000", "capitalLeaseObligations": "13104000", "otherCurrentLiabilities": "319297000", "totalCurrentLiabilities": "671855000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2112089000", "cashAndShortTermInvestments": "469841000", "commonStockSharesOutstanding": "160971584", "intangibleAssetsExcludingGoodwill": "2972465000", "cashAndCashEquivalentsAtCarryingValue": "469841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169674000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2065999", "operatingCashflow": "164542000", "capitalExpenditures": "2303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56370000", "cashflowFromInvestment": "-1241000", "stockBasedCompensation": "321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44946000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 126267000, "cost_of_revenue": 95656000, "gross_profit": 30611000, "ebit": 5381000, "ebitda": 20820000, "pretax_income": -9405000, "tax_provision": -78741000, "net_income": 91946000, "net_income_to_common": 91946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369848000, "total_current_assets": 749910000, "total_assets": 3541976000, "short_term_debt": 203375000, "long_term_debt": 1133549000, "total_debt": 1336924000, "total_liabilities": 2738067000, "total_equity": 724980000, "shares_outstanding": 160971584, "goodwill_and_intangibles": 2520965000 }, "cash_flow": { "operating_cash_flow": 34946000, "capital_expenditure": 2241000, "free_cash_flow": 37187000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232769, "ticker_id": 621, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5381000", "ebitda": "20820000", "netIncome": "91946000", "grossProfit": "30611000", "depreciation": "None", "totalRevenue": "126267000", "costOfRevenue": "95656000", "interestIncome": "4550000", "incomeBeforeTax": "-9405000", "interestExpense": "261696000", "operatingIncome": "196635000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-78741000", "reportedCurrency": "USD", "netInterestIncome": "-37243000", "nonInterestIncome": "None", "operatingExpenses": "-166024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15439000", "sellingGeneralAndAdministrative": "45249000", "netIncomeFromContinuingOperations": "69336000" }, "balance": { "goodwill": "9293000", "inventory": "16148000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3541976000", "longTermDebt": "1133549000", "shortTermDebt": "203375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2511672000", "reportedCurrency": "USD", "retainedEarnings": "438775000", "totalLiabilities": "2738067000", "otherCurrentAssets": "149328000", "totalCurrentAssets": "749910000", "currentLongTermDebt": "199688000", "longTermInvestments": "79061000", "shortTermInvestments": "88026000", "currentNetReceivables": "245075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792066000", "currentAccountsPayable": "112768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1347218000", "totalShareholderEquity": "724980000", "capitalLeaseObligations": "13981000", "otherCurrentLiabilities": "345864000", "totalCurrentLiabilities": "685928000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2052139000", "cashAndShortTermInvestments": "369848000", "commonStockSharesOutstanding": "160971584", "intangibleAssetsExcludingGoodwill": "2511672000", "cashAndCashEquivalentsAtCarryingValue": "369848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91946000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1551000", "operatingCashflow": "34946000", "capitalExpenditures": "2241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60802000", "cashflowFromInvestment": "-25392000", "stockBasedCompensation": "313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126267000, "cost_of_revenue": 95656000, "gross_profit": 30611000, "research_and_development": null, "selling_general_admin": 45249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5381000, "depreciation_amortisation": 15439000, "ebitda": 20820000, "interest_expense": 261696000, "interest_income": null, "other_non_operating": null, "pretax_income": -9405000, "tax_provision": -78741000, "effective_tax_rate": null, "net_income": 91946000, "net_income_continuing_ops": 69336000, "net_income_to_common": 91946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369848000, "short_term_investments": 88026000, "net_receivables": 245075000, "inventory": 16148000, "other_current_assets": null, "total_current_assets": 749910000, "net_ppe": null, "goodwill": 9293000, "intangible_assets": 2511672000, "goodwill_and_intangibles": 2520965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2792066000, "total_assets": 3541976000, "short_term_debt": 203375000, "accounts_payable": 112768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685928000, "long_term_debt": 1133549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2052139000, "total_liabilities": 2738067000, "total_debt": 1336924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 438775000, "total_equity": 724980000, "shares_outstanding": 160971584, "operating_cash_flow": 34946000, "stock_based_compensation": 313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25392000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60802000, "free_cash_flow": 37187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5381000", "ebitda": "20820000", "netIncome": "91946000", "grossProfit": "30611000", "depreciation": "None", "totalRevenue": "126267000", "costOfRevenue": "95656000", "interestIncome": "4550000", "incomeBeforeTax": "-9405000", "interestExpense": "261696000", "operatingIncome": "196635000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-78741000", "reportedCurrency": "USD", "netInterestIncome": "-37243000", "nonInterestIncome": "None", "operatingExpenses": "-166024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15439000", "sellingGeneralAndAdministrative": "45249000", "netIncomeFromContinuingOperations": "69336000" }, "balance": { "goodwill": "9293000", "inventory": "16148000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "3541976000", "longTermDebt": "1133549000", "shortTermDebt": "203375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2511672000", "reportedCurrency": "USD", "retainedEarnings": "438775000", "totalLiabilities": "2738067000", "otherCurrentAssets": "149328000", "totalCurrentAssets": "749910000", "currentLongTermDebt": "199688000", "longTermInvestments": "79061000", "shortTermInvestments": "88026000", "currentNetReceivables": "245075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792066000", "currentAccountsPayable": "112768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1347218000", "totalShareholderEquity": "724980000", "capitalLeaseObligations": "13981000", "otherCurrentLiabilities": "345864000", "totalCurrentLiabilities": "685928000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2052139000", "cashAndShortTermInvestments": "369848000", "commonStockSharesOutstanding": "160971584", "intangibleAssetsExcludingGoodwill": "2511672000", "cashAndCashEquivalentsAtCarryingValue": "369848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91946000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1551000", "operatingCashflow": "34946000", "capitalExpenditures": "2241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60802000", "cashflowFromInvestment": "-25392000", "stockBasedCompensation": "313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15439000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 468995000, "cost_of_revenue": 292956000, "gross_profit": 176039000, "ebit": 95619000, "ebitda": 141749000, "pretax_income": 71118000, "tax_provision": 18892000, "net_income": 46100000, "net_income_to_common": 46100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 462896000, "total_current_assets": 776147000, "total_assets": 4056254000, "short_term_debt": 155696000, "long_term_debt": 1269923000, "total_debt": 1425619000, "total_liabilities": 3042203000, "total_equity": 874240000, "shares_outstanding": 160971584, "goodwill_and_intangibles": 3048770000 }, "cash_flow": { "operating_cash_flow": 149815000, "capital_expenditure": 2499000, "free_cash_flow": 152314000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232771, "ticker_id": 621, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95619000", "ebitda": "141749000", "netIncome": "46100000", "grossProfit": "176039000", "depreciation": "None", "totalRevenue": "468995000", "costOfRevenue": "292956000", "interestIncome": "22694000", "incomeBeforeTax": "71118000", "interestExpense": "222583000", "operatingIncome": "8776000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18892000", "reportedCurrency": "USD", "netInterestIncome": "-24181000", "nonInterestIncome": "None", "operatingExpenses": "167263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46130000", "sellingGeneralAndAdministrative": "9025000", "netIncomeFromContinuingOperations": "52692000" }, "balance": { "goodwill": "8946000", "inventory": "15587000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4056254000", "longTermDebt": "1269923000", "shortTermDebt": "155696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3039824000", "reportedCurrency": "USD", "retainedEarnings": "346556000", "totalLiabilities": "3042203000", "otherCurrentAssets": "6044000", "totalCurrentAssets": "776147000", "currentLongTermDebt": "154403000", "longTermInvestments": "23284000", "shortTermInvestments": "88769000", "currentNetReceivables": "202851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3280107000", "currentAccountsPayable": "118961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80950000", "shortLongTermDebtTotal": "1431493000", "totalShareholderEquity": "874240000", "capitalLeaseObligations": "7167000", "otherCurrentLiabilities": "318250000", "totalCurrentLiabilities": "632344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2409859000", "cashAndShortTermInvestments": "462896000", "commonStockSharesOutstanding": "160971584", "intangibleAssetsExcludingGoodwill": "3039824000", "cashAndCashEquivalentsAtCarryingValue": "462896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46482000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3534000", "operatingCashflow": "149815000", "capitalExpenditures": "2499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47169000", "cashflowFromInvestment": "-42378000", "stockBasedCompensation": "162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468995000, "cost_of_revenue": 292956000, "gross_profit": 176039000, "research_and_development": null, "selling_general_admin": 9025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95619000, "depreciation_amortisation": 46130000, "ebitda": 141749000, "interest_expense": 222583000, "interest_income": null, "other_non_operating": null, "pretax_income": 71118000, "tax_provision": 18892000, "effective_tax_rate": null, "net_income": 46100000, "net_income_continuing_ops": 52692000, "net_income_to_common": 46100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 462896000, "short_term_investments": 88769000, "net_receivables": 202851000, "inventory": 15587000, "other_current_assets": null, "total_current_assets": 776147000, "net_ppe": null, "goodwill": 8946000, "intangible_assets": 3039824000, "goodwill_and_intangibles": 3048770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3280107000, "total_assets": 4056254000, "short_term_debt": 155696000, "accounts_payable": 118961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 632344000, "long_term_debt": 1269923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2409859000, "total_liabilities": 3042203000, "total_debt": 1425619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 346556000, "total_equity": 874240000, "shares_outstanding": 160971584, "operating_cash_flow": 149815000, "stock_based_compensation": 162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42378000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47169000, "free_cash_flow": 152314000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95619000", "ebitda": "141749000", "netIncome": "46100000", "grossProfit": "176039000", "depreciation": "None", "totalRevenue": "468995000", "costOfRevenue": "292956000", "interestIncome": "22694000", "incomeBeforeTax": "71118000", "interestExpense": "222583000", "operatingIncome": "8776000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18892000", "reportedCurrency": "USD", "netInterestIncome": "-24181000", "nonInterestIncome": "None", "operatingExpenses": "167263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46130000", "sellingGeneralAndAdministrative": "9025000", "netIncomeFromContinuingOperations": "52692000" }, "balance": { "goodwill": "8946000", "inventory": "15587000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4056254000", "longTermDebt": "1269923000", "shortTermDebt": "155696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3039824000", "reportedCurrency": "USD", "retainedEarnings": "346556000", "totalLiabilities": "3042203000", "otherCurrentAssets": "6044000", "totalCurrentAssets": "776147000", "currentLongTermDebt": "154403000", "longTermInvestments": "23284000", "shortTermInvestments": "88769000", "currentNetReceivables": "202851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3280107000", "currentAccountsPayable": "118961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80950000", "shortLongTermDebtTotal": "1431493000", "totalShareholderEquity": "874240000", "capitalLeaseObligations": "7167000", "otherCurrentLiabilities": "318250000", "totalCurrentLiabilities": "632344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2409859000", "cashAndShortTermInvestments": "462896000", "commonStockSharesOutstanding": "160971584", "intangibleAssetsExcludingGoodwill": "3039824000", "cashAndCashEquivalentsAtCarryingValue": "462896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46482000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3534000", "operatingCashflow": "149815000", "capitalExpenditures": "2499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47169000", "cashflowFromInvestment": "-42378000", "stockBasedCompensation": "162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46130000", "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": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "income_statement": { "revenue": 422718000, "cost_of_revenue": 279973000, "gross_profit": 142745000, "ebit": 106370000, "ebitda": 152601000, "pretax_income": 79180000, "tax_provision": -1641000, "net_income": 69775000, "net_income_to_common": 69775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 442512000, "total_current_assets": 706597000, "total_assets": 4056463000, "short_term_debt": 392702000, "long_term_debt": 1065538000, "total_debt": 1458240000, "total_liabilities": 3074877000, "total_equity": 841852000, "shares_outstanding": 160910812, "goodwill_and_intangibles": 3123276000 }, "cash_flow": { "operating_cash_flow": 111376000, "capital_expenditure": 2336000, "free_cash_flow": 113712000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232772, "ticker_id": 621, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:51.350805+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106370000", "ebitda": "152601000", "netIncome": "69775000", "grossProfit": "142745000", "depreciation": "None", "totalRevenue": "422718000", "costOfRevenue": "279973000", "interestIncome": "18065000", "incomeBeforeTax": "79180000", "interestExpense": "29241000", "operatingIncome": "110442000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1641000", "reportedCurrency": "USD", "netInterestIncome": "-20364000", "nonInterestIncome": "None", "operatingExpenses": "32303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46231000", "sellingGeneralAndAdministrative": "21663000", "netIncomeFromContinuingOperations": "77539000" }, "balance": { "goodwill": "9175000", "inventory": "12288000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4056463000", "longTermDebt": "1065538000", "shortTermDebt": "392702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3114101000", "reportedCurrency": "USD", "retainedEarnings": "301094000", "totalLiabilities": "3074877000", "otherCurrentAssets": "6044000", "totalCurrentAssets": "706597000", "currentLongTermDebt": "390646000", "longTermInvestments": "8994000", "shortTermInvestments": "63296000", "currentNetReceivables": "182517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3349866000", "currentAccountsPayable": "115419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1463978000", "totalShareholderEquity": "841852000", "capitalLeaseObligations": "7794000", "otherCurrentLiabilities": "319479000", "totalCurrentLiabilities": "858284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216593000", "cashAndShortTermInvestments": "442512000", "commonStockSharesOutstanding": "160910812", "intangibleAssetsExcludingGoodwill": "3114101000", "cashAndCashEquivalentsAtCarryingValue": "442512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68755000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-193000", "operatingCashflow": "111376000", "capitalExpenditures": "2336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42634000", "cashflowFromInvestment": "-9200000", "stockBasedCompensation": "162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422718000, "cost_of_revenue": 279973000, "gross_profit": 142745000, "research_and_development": null, "selling_general_admin": 21663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106370000, "depreciation_amortisation": 46231000, "ebitda": 152601000, "interest_expense": 29241000, "interest_income": null, "other_non_operating": null, "pretax_income": 79180000, "tax_provision": -1641000, "effective_tax_rate": null, "net_income": 69775000, "net_income_continuing_ops": 77539000, "net_income_to_common": 69775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 442512000, "short_term_investments": 63296000, "net_receivables": 182517000, "inventory": 12288000, "other_current_assets": null, "total_current_assets": 706597000, "net_ppe": null, "goodwill": 9175000, "intangible_assets": 3114101000, "goodwill_and_intangibles": 3123276000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3349866000, "total_assets": 4056463000, "short_term_debt": 392702000, "accounts_payable": 115419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 858284000, "long_term_debt": 1065538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2216593000, "total_liabilities": 3074877000, "total_debt": 1458240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 301094000, "total_equity": 841852000, "shares_outstanding": 160910812, "operating_cash_flow": 111376000, "stock_based_compensation": 162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42634000, "free_cash_flow": 113712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106370000", "ebitda": "152601000", "netIncome": "69775000", "grossProfit": "142745000", "depreciation": "None", "totalRevenue": "422718000", "costOfRevenue": "279973000", "interestIncome": "18065000", "incomeBeforeTax": "79180000", "interestExpense": "29241000", "operatingIncome": "110442000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1641000", "reportedCurrency": "USD", "netInterestIncome": "-20364000", "nonInterestIncome": "None", "operatingExpenses": "32303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46231000", "sellingGeneralAndAdministrative": "21663000", "netIncomeFromContinuingOperations": "77539000" }, "balance": { "goodwill": "9175000", "inventory": "12288000", "commonStock": "163223000", "currentDebt": "None", "investments": "None", "totalAssets": "4056463000", "longTermDebt": "1065538000", "shortTermDebt": "392702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3114101000", "reportedCurrency": "USD", "retainedEarnings": "301094000", "totalLiabilities": "3074877000", "otherCurrentAssets": "6044000", "totalCurrentAssets": "706597000", "currentLongTermDebt": "390646000", "longTermInvestments": "8994000", "shortTermInvestments": "63296000", "currentNetReceivables": "182517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3349866000", "currentAccountsPayable": "115419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1463978000", "totalShareholderEquity": "841852000", "capitalLeaseObligations": "7794000", "otherCurrentLiabilities": "319479000", "totalCurrentLiabilities": "858284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216593000", "cashAndShortTermInvestments": "442512000", "commonStockSharesOutstanding": "160910812", "intangibleAssetsExcludingGoodwill": "3114101000", "cashAndCashEquivalentsAtCarryingValue": "442512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68755000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-193000", "operatingCashflow": "111376000", "capitalExpenditures": "2336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42634000", "cashflowFromInvestment": "-9200000", "stockBasedCompensation": "162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46231000", "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }