{ "ticker": { "uuid": "7582a243-beaf-4ff2-bca4-d240a8fda180", "symbol": "WCN", "name": "Waste Connections Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/7582a243-beaf-4ff2-bca4-d240a8fda180/", "api_url": "https://sharemaestro.com/factors/api/tickers/7582a243-beaf-4ff2-bca4-d240a8fda180/" }, "ticker_metadata": { "id": 4326, "uuid": "7582a243-beaf-4ff2-bca4-d240a8fda180", "symbol": "WCN", "name": "Waste Connections Inc", "asset_type": "equity", "market_cap": 38503420000, "stock_exchange_id": 3, "industry": "Waste Management", "sector": "Industrials", "description": "Waste Connections, Inc. provides waste collection, transfer, disposal and recycling services in the United States and Canada. The company is headquartered in Vaughan, Canada.", "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": "7582a243-beaf-4ff2-bca4-d240a8fda180", "symbol": "WCN", "name": "Waste Connections Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/7582a243-beaf-4ff2-bca4-d240a8fda180/", "api_url": "https://sharemaestro.com/factors/api/tickers/7582a243-beaf-4ff2-bca4-d240a8fda180/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.09, "value": 0.1, "quality": 0.75, "momentum": 0.14, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 155.22, "market_cap": 39716713540.92, "pe_ratio": 37.5265, "earnings_yield": 0.0266, "ebitda_to_ev": 0.0567, "shareholder_yield": 0.0086, "roe": 0.1313, "piotroski_f_score": 5, "momentum_12_1": -0.1953, "volatility_252d": 0.1962 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.290480+00:00", "batch_id": "" }, "size": { "price_close": 155.22, "market_cap": 39716713540.92, "market_cap_usd": 39716713540.92, "enterprise_value": 48752787540.92, "shares_outstanding": 255873686, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 37.5265, "pb_ratio": 4.9291, "ptbv_ratio": null, "ps_ratio": 4.1175, "pcf_ratio": 16.4246, "pfcf_ratio": 10.744, "ev_ebitda": 17.6464, "ev_ebit": 28.2053, "ev_sales": 5.0543, "ev_fcf": 13.1884, "earnings_yield": 0.0266, "fcf_yield": 0.0758, "price_to_sales": 4.1175, "price_to_book": 4.9291, "price_to_cashflow": 16.4246, "ebitda_to_ev": 0.0567, "sales_yield": 0.1979 }, "yield": { "dividend_yield": 0.0086, "buyback_yield": 0, "shareholder_yield": 0.0086, "debt_paydown_yield": null, "total_yield": 0.0086 }, "quality": { "gross_margin": 0.3914, "operating_margin": 0.1792, "net_margin": 0.1097, "ebitda_margin": 0.2864, "fcf_margin": 0.3832, "roe": 0.1313, "roa": 0.05, "roic": 0.0768, "roc_greenblatt": null, "asset_turnover": 0.4553, "cash_conversion": 3.4928, "accruals_ratio": -0.0642, "sbc_to_revenue": 0.0076, "piotroski_f_score": 5, "altman_z_score": 2.8561, "earnings_stability_5y": 0.791, "revenue_stability_5y": 0.2284, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1782, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6294, "net_debt_to_ebitda": 3.2707, "debt_to_assets": 0.4318, "interest_coverage": 5.0529, "current_ratio": 0.6856, "quick_ratio": 0.6464, "net_debt": 9036074000, "local_beta": 0.0001, "volatility_252d": 0.1962, "volatility_60d": 0.478, "max_drawdown_12m": -0.212, "risk_adjusted_momentum": -0.9957 }, "growth": { "revenue_growth_1y": 0.0629, "revenue_growth_3y_cagr": 0.0963, "revenue_growth_5y_cagr": 0.1178, "eps_growth_1y": 0.6825, "eps_growth_3y_cagr": 0.0894, "eps_growth_5y_cagr": 0.3948, "fcf_growth_1y": 0.0941, "book_value_growth_1y": 0.056, "revenue_growth": 0.0629, "earnings_growth": 0.6825 }, "momentum": { "price_return_1m": 0.0224, "price_return_3m": -0.0856, "price_return_6m": -0.0994, "price_return_9m": -0.1287, "price_return_12m": -0.1773, "price_return_12m_ex1m": -0.1953, "momentum_6m": -0.0994, "momentum_12m": -0.1773, "momentum_12_1": -0.1953, "distance_from_52w_high": -0.1793, "distance_from_52w_low": 0.0416, "relative_strength": -0.2773 }, "raw_ttm": { "revenue_ttm": 9645850730, "gross_profit_ttm": 3775765747, "ebit_ttm": 1728499351, "ebitda_ttm": 2762760399, "net_income_ttm": 1058363458, "eps_diluted_ttm": 4.1363, "operating_cash_flow_ttm": 2418128000, "capital_expenditure_ttm": 1278507000, "fcf_ttm": 3696635000, "dividends_paid_ttm": 341076000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342081516, "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_current_liabilities": 2007466000, "net_ppe": null, "total_assets": 21186355000, "total_debt": 9148521000, "total_equity": 8057619000, "net_working_capital": -688904000, "book_value_per_share": 31.4906, "retained_earnings": 5330353000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2316915000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 78, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 74, "rank_pcf": 69, "rank_ev_ebitda": 72, "rank_ev_ebit": 81, "rank_earnings_yield": 78, "rank_fcf_yield": 52, "rank_dividend_yield": 47, "rank_shareholder_yield": 47, "rank_total_yield": 48, "rank_roe": 32, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 58, "rank_fcf_margin": 21, "rank_piotroski": 68, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 19, "rank_eps_growth_5y": 12, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 77 }, "composites": { "value_composite": 90, "quality_composite": 25, "momentum_composite": 86, "growth_composite": 7, "yield_composite": 32, "svqf_composite": 89, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.2739, "os_score": 0.09, "value_percentile": 0.1, "quality_percentile": 0.75, "momentum_percentile": 0.14, "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": 36, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5244, "ticker_id": 4326, "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": "2026-06-07T06:55:09.290480+00:00", "batch_id": "", "os_score_delta": null, "price_close": 155.22, "market_cap": 39716713540.92, "market_cap_usd": 39716713540.92, "enterprise_value": 48752787540.92, "shares_outstanding": 255873686, "fx_rate_to_usd": null, "pe_ratio": 37.52653518, "pb_ratio": 4.92908805, "ptbv_ratio": null, "ps_ratio": 4.11749203, "pcf_ratio": 16.42457039, "pfcf_ratio": 10.74401815, "ev_ebitda": 17.6464045, "ev_ebit": 28.20526806, "ev_sales": 5.05427555, "ev_fcf": 13.1884234, "earnings_yield": 0.02664781, "fcf_yield": 0.07582407, "dividend_yield": 0.00858772, "buyback_yield": 0, "shareholder_yield": 0.00858772, "debt_paydown_yield": null, "total_yield": 0.00858772, "gross_margin": 0.39143937, "operating_margin": 0.17919615, "net_margin": 0.10972215, "ebitda_margin": 0.28641957, "fcf_margin": 0.38323577, "roe": 0.1313494, "roa": 0.04995496, "roic": 0.07678678, "roc_greenblatt": null, "asset_turnover": 0.455286, "cash_conversion": 3.49278405, "accruals_ratio": -0.06418115, "sbc_to_revenue": 0.00762991, "debt_to_equity": 1.62935676, "net_debt_to_ebitda": 3.27066871, "debt_to_assets": 0.43181194, "interest_coverage": 5.05288731, "current_ratio": 0.68560015, "quick_ratio": 0.6463868, "net_debt": 9036074000, "revenue_growth_1y": 0.06289043, "revenue_growth_3y_cagr": 0.09633647, "revenue_growth_5y_cagr": 0.11779045, "eps_growth_1y": 0.68253524, "eps_growth_3y_cagr": 0.08943666, "eps_growth_5y_cagr": 0.39480506, "fcf_growth_1y": 0.09411632, "book_value_growth_1y": 0.05602538, "piotroski_f_score": 5, "altman_z_score": 2.85610551, "earnings_stability_5y": 0.790952, "revenue_stability_5y": 0.228431, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02239494, "price_return_3m": -0.08561209, "price_return_6m": -0.09941168, "price_return_9m": -0.12866921, "price_return_12m": -0.17731287, "price_return_12m_ex1m": -0.19533334, "distance_from_52w_high": -0.17925431, "distance_from_52w_low": 0.04160515, "relative_strength": -0.27727645, "local_beta": 0.0001, "volatility_252d": 0.196172, "volatility_60d": 0.477989, "max_drawdown_12m": -0.2120376, "revenue_ttm": 9645850730, "gross_profit_ttm": 3775765747, "ebit_ttm": 1728499351, "ebitda_ttm": 2762760399, "net_income_ttm": 1058363458, "eps_diluted_ttm": 4.13627315, "operating_cash_flow_ttm": 2418128000, "capital_expenditure_ttm": 1278507000, "fcf_ttm": 3696635000, "dividends_paid_ttm": 341076000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342081516, "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_current_liabilities": 2007466000, "net_ppe": null, "total_assets": 21186355000, "total_debt": 9148521000, "total_equity": 8057619000, "net_working_capital": -688904000, "book_value_per_share": 31.49061213, "retained_earnings": 5330353000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2316915000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 78, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 74, "rank_pcf": 69, "rank_ev_ebitda": 72, "rank_ev_ebit": 81, "rank_earnings_yield": 78, "rank_fcf_yield": 52, "rank_dividend_yield": 47, "rank_shareholder_yield": 47, "rank_total_yield": 48, "rank_roe": 32, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 58, "rank_fcf_margin": 21, "rank_piotroski": 68, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 19, "rank_eps_growth_5y": 12, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 77, "value_composite": 90, "quality_composite": 25, "momentum_composite": 86, "growth_composite": 7, "yield_composite": 32, "svqf_composite": 89, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 155.22, "os": 0.09, "value": 0.1, "quality": 0.75, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.5265, "earnings_yield": 0.0266, "shareholder_yield": 0.0086, "roe": 0.1313, "momentum_12_1": -0.1953, "complete_fields": { "id": 5244, "ticker_id": 4326, "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": "2026-06-07T06:55:09.290480+00:00", "batch_id": "", "os_score_delta": null, "price_close": 155.22, "market_cap": 39716713540.92, "market_cap_usd": 39716713540.92, "enterprise_value": 48752787540.92, "shares_outstanding": 255873686, "fx_rate_to_usd": null, "pe_ratio": 37.52653518, "pb_ratio": 4.92908805, "ptbv_ratio": null, "ps_ratio": 4.11749203, "pcf_ratio": 16.42457039, "pfcf_ratio": 10.74401815, "ev_ebitda": 17.6464045, "ev_ebit": 28.20526806, "ev_sales": 5.05427555, "ev_fcf": 13.1884234, "earnings_yield": 0.02664781, "fcf_yield": 0.07582407, "dividend_yield": 0.00858772, "buyback_yield": 0, "shareholder_yield": 0.00858772, "debt_paydown_yield": null, "total_yield": 0.00858772, "gross_margin": 0.39143937, "operating_margin": 0.17919615, "net_margin": 0.10972215, "ebitda_margin": 0.28641957, "fcf_margin": 0.38323577, "roe": 0.1313494, "roa": 0.04995496, "roic": 0.07678678, "roc_greenblatt": null, "asset_turnover": 0.455286, "cash_conversion": 3.49278405, "accruals_ratio": -0.06418115, "sbc_to_revenue": 0.00762991, "debt_to_equity": 1.62935676, "net_debt_to_ebitda": 3.27066871, "debt_to_assets": 0.43181194, "interest_coverage": 5.05288731, "current_ratio": 0.68560015, "quick_ratio": 0.6463868, "net_debt": 9036074000, "revenue_growth_1y": 0.06289043, "revenue_growth_3y_cagr": 0.09633647, "revenue_growth_5y_cagr": 0.11779045, "eps_growth_1y": 0.68253524, "eps_growth_3y_cagr": 0.08943666, "eps_growth_5y_cagr": 0.39480506, "fcf_growth_1y": 0.09411632, "book_value_growth_1y": 0.05602538, "piotroski_f_score": 5, "altman_z_score": 2.85610551, "earnings_stability_5y": 0.790952, "revenue_stability_5y": 0.228431, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02239494, "price_return_3m": -0.08561209, "price_return_6m": -0.09941168, "price_return_9m": -0.12866921, "price_return_12m": -0.17731287, "price_return_12m_ex1m": -0.19533334, "distance_from_52w_high": -0.17925431, "distance_from_52w_low": 0.04160515, "relative_strength": -0.27727645, "local_beta": 0.0001, "volatility_252d": 0.196172, "volatility_60d": 0.477989, "max_drawdown_12m": -0.2120376, "revenue_ttm": 9645850730, "gross_profit_ttm": 3775765747, "ebit_ttm": 1728499351, "ebitda_ttm": 2762760399, "net_income_ttm": 1058363458, "eps_diluted_ttm": 4.13627315, "operating_cash_flow_ttm": 2418128000, "capital_expenditure_ttm": 1278507000, "fcf_ttm": 3696635000, "dividends_paid_ttm": 341076000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342081516, "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_current_liabilities": 2007466000, "net_ppe": null, "total_assets": 21186355000, "total_debt": 9148521000, "total_equity": 8057619000, "net_working_capital": -688904000, "book_value_per_share": 31.49061213, "retained_earnings": 5330353000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2316915000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 78, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 74, "rank_pcf": 69, "rank_ev_ebitda": 72, "rank_ev_ebit": 81, "rank_earnings_yield": 78, "rank_fcf_yield": 52, "rank_dividend_yield": 47, "rank_shareholder_yield": 47, "rank_total_yield": 48, "rank_roe": 32, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 58, "rank_fcf_margin": 21, "rank_piotroski": 68, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 19, "rank_eps_growth_5y": 12, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 77, "value_composite": 90, "quality_composite": 25, "momentum_composite": 86, "growth_composite": 7, "yield_composite": 32, "svqf_composite": 89, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 9503395730, "cost_of_revenue": 5800428983, "gross_profit": 3702966747, "ebit": 1772399351, "ebitda": 3009411399, "pretax_income": 1423157711, "tax_provision": 342628252, "net_income": 1080529458, "net_income_to_common": 1080529458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 8878593954, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 2414069000, "capital_expenditure": 1194366000, "free_cash_flow": 3608435000, "dividends_paid": 333807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352745, "ticker_id": 4326, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1772399351", "ebitda": "3009411399", "netIncome": "1080529458", "grossProfit": "3702966747", "depreciation": "None", "totalRevenue": "9503395730", "costOfRevenue": "5800428983", "interestIncome": "12139000", "incomeBeforeTax": "1423157711", "interestExpense": "331679194", "operatingIncome": "1722633351", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "342628252", "reportedCurrency": "USD", "netInterestIncome": "-322412000", "nonInterestIncome": "None", "operatingExpenses": "1980333397", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5800428983", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237012048", "sellingGeneralAndAdministrative": "959544000", "netIncomeFromContinuingOperations": "1076557000" }, "balance": { "goodwill": "8376976365", "inventory": "78719481", "commonStock": "2778365573", "currentDebt": "None", "investments": "None", "totalAssets": "21230102957", "longTermDebt": "8811104000", "shortTermDebt": "67489954", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2002549016", "reportedCurrency": "USD", "retainedEarnings": "5190292225", "totalLiabilities": "12999727314", "otherCurrentAssets": "116991705", "totalCurrentAssets": "1309176152", "currentLongTermDebt": "8667000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1067580621", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19920926805", "currentAccountsPayable": "763834401", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9045835000", "shortLongTermDebtTotal": "9395587266", "totalShareholderEquity": "8230375643", "capitalLeaseObligations": "311272000", "otherCurrentLiabilities": "873802912", "totalCurrentLiabilities": "2120395163", "otherNonCurrentLiabilities": "596004000", "totalNonCurrentLiabilities": "10879332150", "cashAndShortTermInvestments": "45884345", "commonStockSharesOutstanding": "256469561", "intangibleAssetsExcludingGoodwill": "2002549016", "cashAndCashEquivalentsAtCarryingValue": "45884345", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1076557000", "profitLoss": "None", "dividendPayout": "333807000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2414069000", "capitalExpenditures": "1194366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360041000", "cashflowFromInvestment": "-2023243000", "stockBasedCompensation": "79448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-505517000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1232106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9503395730, "cost_of_revenue": 5800428983, "gross_profit": 3702966747, "research_and_development": null, "selling_general_admin": 959544000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1772399351, "depreciation_amortisation": 1237012048, "ebitda": 3009411399, "interest_expense": 331679194, "interest_income": null, "other_non_operating": null, "pretax_income": 1423157711, "tax_provision": 342628252, "effective_tax_rate": null, "net_income": 1080529458, "net_income_continuing_ops": 1076557000, "net_income_to_common": 1080529458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45884345, "short_term_investments": null, "net_receivables": 1067580621, "inventory": 78719481, "other_current_assets": null, "total_current_assets": 1309176152, "net_ppe": null, "goodwill": 8376976365, "intangible_assets": 2002549016, "goodwill_and_intangibles": 10379525381, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19920926805, "total_assets": 21230102957, "short_term_debt": 67489954, "accounts_payable": 763834401, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2120395163, "long_term_debt": 8811104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10879332150, "total_liabilities": 12999727314, "total_debt": 8878593954, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5190292225, "total_equity": 8230375643, "shares_outstanding": 256469561, "operating_cash_flow": 2414069000, "stock_based_compensation": 79448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1194366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2023243000, "dividends_paid": 333807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -360041000, "free_cash_flow": 3608435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1772399351", "ebitda": "3009411399", "netIncome": "1080529458", "grossProfit": "3702966747", "depreciation": "None", "totalRevenue": "9503395730", "costOfRevenue": "5800428983", "interestIncome": "12139000", "incomeBeforeTax": "1423157711", "interestExpense": "331679194", "operatingIncome": "1722633351", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "342628252", "reportedCurrency": "USD", "netInterestIncome": "-322412000", "nonInterestIncome": "None", "operatingExpenses": "1980333397", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5800428983", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237012048", "sellingGeneralAndAdministrative": "959544000", "netIncomeFromContinuingOperations": "1076557000" }, "balance": { "goodwill": "8376976365", "inventory": "78719481", "commonStock": "2778365573", "currentDebt": "None", "investments": "None", "totalAssets": "21230102957", "longTermDebt": "8811104000", "shortTermDebt": "67489954", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2002549016", "reportedCurrency": "USD", "retainedEarnings": "5190292225", "totalLiabilities": "12999727314", "otherCurrentAssets": "116991705", "totalCurrentAssets": "1309176152", "currentLongTermDebt": "8667000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1067580621", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19920926805", "currentAccountsPayable": "763834401", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9045835000", "shortLongTermDebtTotal": "9395587266", "totalShareholderEquity": "8230375643", "capitalLeaseObligations": "311272000", "otherCurrentLiabilities": "873802912", "totalCurrentLiabilities": "2120395163", "otherNonCurrentLiabilities": "596004000", "totalNonCurrentLiabilities": "10879332150", "cashAndShortTermInvestments": "45884345", "commonStockSharesOutstanding": "256469561", "intangibleAssetsExcludingGoodwill": "2002549016", "cashAndCashEquivalentsAtCarryingValue": "45884345", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1076557000", "profitLoss": "None", "dividendPayout": "333807000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2414069000", "capitalExpenditures": "1194366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360041000", "cashflowFromInvestment": "-2023243000", "stockBasedCompensation": "79448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-505517000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1232106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 8919591000, "cost_of_revenue": 5191706000, "gross_profit": 3727885000, "ebit": 1226010000, "ebitda": 2389779000, "pretax_income": 762933000, "tax_provision": 146363000, "net_income": 617573000, "net_income_to_common": 617573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62366000, "total_current_assets": 1226912000, "total_assets": 19817809000, "short_term_debt": 48341000, "long_term_debt": 8072928000, "total_debt": 8121269000, "total_liabilities": 11957455000, "total_equity": 7860354000, "shares_outstanding": 258662000, "goodwill_and_intangibles": 9942025000 }, "cash_flow": { "operating_cash_flow": 2228927000, "capital_expenditure": 1055988000, "free_cash_flow": 3284915000, "dividends_paid": 302258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352750, "ticker_id": 4326, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1226010000", "ebitda": "2389779000", "netIncome": "617573000", "grossProfit": "3727885000", "depreciation": "None", "totalRevenue": "8919591000", "costOfRevenue": "5191706000", "interestIncome": "11607000", "incomeBeforeTax": "762933000", "interestExpense": "291628628", "operatingIncome": "1067659000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "146363000", "reportedCurrency": "USD", "netInterestIncome": "-315197000", "nonInterestIncome": "None", "operatingExpenses": "2660226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5191706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1163769000", "sellingGeneralAndAdministrative": "846597000", "netIncomeFromContinuingOperations": "616570000" }, "balance": { "goodwill": "7950406000", "inventory": "71156000", "commonStock": "3283161000", "currentDebt": "None", "investments": "None", "totalAssets": "19817809000", "longTermDebt": "8072928000", "shortTermDebt": "48341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1991619000", "reportedCurrency": "USD", "retainedEarnings": "4457005000", "totalLiabilities": "11957455000", "otherCurrentAssets": "120764000", "totalCurrentAssets": "1226912000", "currentLongTermDebt": "7851000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18590897000", "currentAccountsPayable": "637371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8344127000", "shortLongTermDebtTotal": "8393376000", "totalShareholderEquity": "7860354000", "capitalLeaseObligations": "312597000", "otherCurrentLiabilities": "810621000", "totalCurrentLiabilities": "1878834000", "otherNonCurrentLiabilities": "775246000", "totalNonCurrentLiabilities": "10078621000", "cashAndShortTermInvestments": "62366000", "commonStockSharesOutstanding": "258662000", "intangibleAssetsExcludingGoodwill": "1991619000", "cashAndCashEquivalentsAtCarryingValue": "62366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616570000", "profitLoss": "None", "dividendPayout": "302258000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2228927000", "capitalExpenditures": "1055988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "944945000", "cashflowFromInvestment": "-3159176000", "stockBasedCompensation": "77885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1163769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8919591000, "cost_of_revenue": 5191706000, "gross_profit": 3727885000, "research_and_development": null, "selling_general_admin": 846597000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1226010000, "depreciation_amortisation": 1163769000, "ebitda": 2389779000, "interest_expense": 291628628, "interest_income": null, "other_non_operating": null, "pretax_income": 762933000, "tax_provision": 146363000, "effective_tax_rate": null, "net_income": 617573000, "net_income_continuing_ops": 616570000, "net_income_to_common": 617573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62366000, "short_term_investments": null, "net_receivables": 972626000, "inventory": 71156000, "other_current_assets": null, "total_current_assets": 1226912000, "net_ppe": null, "goodwill": 7950406000, "intangible_assets": 1991619000, "goodwill_and_intangibles": 9942025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18590897000, "total_assets": 19817809000, "short_term_debt": 48341000, "accounts_payable": 637371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1878834000, "long_term_debt": 8072928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10078621000, "total_liabilities": 11957455000, "total_debt": 8121269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4457005000, "total_equity": 7860354000, "shares_outstanding": 258662000, "operating_cash_flow": 2228927000, "stock_based_compensation": 77885000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1055988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3159176000, "dividends_paid": 302258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 944945000, "free_cash_flow": 3284915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1226010000", "ebitda": "2389779000", "netIncome": "617573000", "grossProfit": "3727885000", "depreciation": "None", "totalRevenue": "8919591000", "costOfRevenue": "5191706000", "interestIncome": "11607000", "incomeBeforeTax": "762933000", "interestExpense": "291628628", "operatingIncome": "1067659000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "146363000", "reportedCurrency": "USD", "netInterestIncome": "-315197000", "nonInterestIncome": "None", "operatingExpenses": "2660226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5191706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1163769000", "sellingGeneralAndAdministrative": "846597000", "netIncomeFromContinuingOperations": "616570000" }, "balance": { "goodwill": "7950406000", "inventory": "71156000", "commonStock": "3283161000", "currentDebt": "None", "investments": "None", "totalAssets": "19817809000", "longTermDebt": "8072928000", "shortTermDebt": "48341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1991619000", "reportedCurrency": "USD", "retainedEarnings": "4457005000", "totalLiabilities": "11957455000", "otherCurrentAssets": "120764000", "totalCurrentAssets": "1226912000", "currentLongTermDebt": "7851000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18590897000", "currentAccountsPayable": "637371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8344127000", "shortLongTermDebtTotal": "8393376000", "totalShareholderEquity": "7860354000", "capitalLeaseObligations": "312597000", "otherCurrentLiabilities": "810621000", "totalCurrentLiabilities": "1878834000", "otherNonCurrentLiabilities": "775246000", "totalNonCurrentLiabilities": "10078621000", "cashAndShortTermInvestments": "62366000", "commonStockSharesOutstanding": "258662000", "intangibleAssetsExcludingGoodwill": "1991619000", "cashAndCashEquivalentsAtCarryingValue": "62366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616570000", "profitLoss": "None", "dividendPayout": "302258000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2228927000", "capitalExpenditures": "1055988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "944945000", "cashflowFromInvestment": "-3159176000", "stockBasedCompensation": "77885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1163769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 8021951000, "cost_of_revenue": 4744513000, "gross_profit": 3277438000, "ebit": 1342244000, "ebitda": 2345455000, "pretax_income": 983501000, "tax_provision": 220675000, "net_income": 762800000, "net_income_to_common": 762800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78399000, "total_current_assets": 1141785000, "total_assets": 17915876000, "short_term_debt": 58995000, "long_term_debt": 6724771000, "total_debt": 6783766000, "total_liabilities": 10218095000, "total_equity": 7692809000, "shares_outstanding": 258149244, "goodwill_and_intangibles": 9007941000 }, "cash_flow": { "operating_cash_flow": 2126817000, "capital_expenditure": 934000000, "free_cash_flow": 3060817000, "dividends_paid": 270604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352755, "ticker_id": 4326, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1342244000", "ebitda": "2345455000", "netIncome": "762800000", "grossProfit": "3277438000", "depreciation": "None", "totalRevenue": "8021951000", "costOfRevenue": "4744513000", "interestIncome": "10262000", "incomeBeforeTax": "983501000", "interestExpense": "259712039", "operatingIncome": "1236312000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "220675000", "reportedCurrency": "USD", "netInterestIncome": "-259418000", "nonInterestIncome": "None", "operatingExpenses": "2041126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4744513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1003211000", "sellingGeneralAndAdministrative": "764990000", "netIncomeFromContinuingOperations": "830498000" }, "balance": { "goodwill": "7404400000", "inventory": "61673000", "commonStock": "3276661000", "currentDebt": "None", "investments": "None", "totalAssets": "17915876000", "longTermDebt": "6724771000", "shortTermDebt": "58995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1603541000", "reportedCurrency": "USD", "retainedEarnings": "4141690000", "totalLiabilities": "10218095000", "otherCurrentAssets": "116636000", "totalCurrentAssets": "1141785000", "currentLongTermDebt": "26462000", "longTermInvestments": "None", "shortTermInvestments": "175053054", "currentNetReceivables": "885077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16774091000", "currentAccountsPayable": "642455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7490113000", "shortLongTermDebtTotal": "7022206000", "totalShareholderEquity": "7692809000", "capitalLeaseObligations": "270973000", "otherCurrentLiabilities": "615734000", "totalCurrentLiabilities": "1687932000", "otherNonCurrentLiabilities": "544472000", "totalNonCurrentLiabilities": "8530163000", "cashAndShortTermInvestments": "78399000", "commonStockSharesOutstanding": "258149244", "intangibleAssetsExcludingGoodwill": "1603541000", "cashAndCashEquivalentsAtCarryingValue": "78399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "762826000", "profitLoss": "None", "dividendPayout": "270604000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2126817000", "capitalExpenditures": "934000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-544405000", "cashflowFromInvestment": "-1581079000", "stockBasedCompensation": "70436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "270604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1003211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8021951000, "cost_of_revenue": 4744513000, "gross_profit": 3277438000, "research_and_development": null, "selling_general_admin": 764990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1342244000, "depreciation_amortisation": 1003211000, "ebitda": 2345455000, "interest_expense": 259712039, "interest_income": null, "other_non_operating": null, "pretax_income": 983501000, "tax_provision": 220675000, "effective_tax_rate": null, "net_income": 762800000, "net_income_continuing_ops": 830498000, "net_income_to_common": 762800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78399000, "short_term_investments": 175053054, "net_receivables": 885077000, "inventory": 61673000, "other_current_assets": null, "total_current_assets": 1141785000, "net_ppe": null, "goodwill": 7404400000, "intangible_assets": 1603541000, "goodwill_and_intangibles": 9007941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16774091000, "total_assets": 17915876000, "short_term_debt": 58995000, "accounts_payable": 642455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1687932000, "long_term_debt": 6724771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8530163000, "total_liabilities": 10218095000, "total_debt": 6783766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4141690000, "total_equity": 7692809000, "shares_outstanding": 258149244, "operating_cash_flow": 2126817000, "stock_based_compensation": 70436000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 934000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1581079000, "dividends_paid": 270604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -544405000, "free_cash_flow": 3060817000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1342244000", "ebitda": "2345455000", "netIncome": "762800000", "grossProfit": "3277438000", "depreciation": "None", "totalRevenue": "8021951000", "costOfRevenue": "4744513000", "interestIncome": "10262000", "incomeBeforeTax": "983501000", "interestExpense": "259712039", "operatingIncome": "1236312000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "220675000", "reportedCurrency": "USD", "netInterestIncome": "-259418000", "nonInterestIncome": "None", "operatingExpenses": "2041126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4744513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1003211000", "sellingGeneralAndAdministrative": "764990000", "netIncomeFromContinuingOperations": "830498000" }, "balance": { "goodwill": "7404400000", "inventory": "61673000", "commonStock": "3276661000", "currentDebt": "None", "investments": "None", "totalAssets": "17915876000", "longTermDebt": "6724771000", "shortTermDebt": "58995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1603541000", "reportedCurrency": "USD", "retainedEarnings": "4141690000", "totalLiabilities": "10218095000", "otherCurrentAssets": "116636000", "totalCurrentAssets": "1141785000", "currentLongTermDebt": "26462000", "longTermInvestments": "None", "shortTermInvestments": "175053054", "currentNetReceivables": "885077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16774091000", "currentAccountsPayable": "642455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7490113000", "shortLongTermDebtTotal": "7022206000", "totalShareholderEquity": "7692809000", "capitalLeaseObligations": "270973000", "otherCurrentLiabilities": "615734000", "totalCurrentLiabilities": "1687932000", "otherNonCurrentLiabilities": "544472000", "totalNonCurrentLiabilities": "8530163000", "cashAndShortTermInvestments": "78399000", "commonStockSharesOutstanding": "258149244", "intangibleAssetsExcludingGoodwill": "1603541000", "cashAndCashEquivalentsAtCarryingValue": "78399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "762826000", "profitLoss": "None", "dividendPayout": "270604000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2126817000", "capitalExpenditures": "934000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-544405000", "cashflowFromInvestment": "-1581079000", "stockBasedCompensation": "70436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "270604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1003211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 7211859000, "cost_of_revenue": 4336012000, "gross_profit": 2875847000, "ebit": 1267209000, "ebitda": 2186169000, "pretax_income": 1048963000, "tax_provision": 212962000, "net_income": 835662000, "net_income_to_common": 835662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78637000, "total_current_assets": 1117645000, "total_assets": 17134603000, "short_term_debt": 41929000, "long_term_debt": 6890149000, "total_debt": 6932078000, "total_liabilities": 10020959000, "total_equity": 7108698000, "shares_outstanding": 258038800, "goodwill_and_intangibles": 8576214000 }, "cash_flow": { "operating_cash_flow": 2022492000, "capital_expenditure": 912677000, "free_cash_flow": 2935169000, "dividends_paid": 243013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352760, "ticker_id": 4326, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1267209000", "ebitda": "2186169000", "netIncome": "835662000", "grossProfit": "2875847000", "depreciation": "None", "totalRevenue": "7211859000", "costOfRevenue": "4336012000", "interestIncome": "196381000", "incomeBeforeTax": "1048963000", "interestExpense": "200605535", "operatingIncome": "1242190000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "212962000", "reportedCurrency": "USD", "netInterestIncome": "-196381000", "nonInterestIncome": "None", "operatingExpenses": "1633657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9104000", "costofGoodsAndServicesSold": "4336012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "918960000", "sellingGeneralAndAdministrative": "663113000", "netIncomeFromContinuingOperations": "836001000" }, "balance": { "goodwill": "6902297000", "inventory": "55188000", "commonStock": "3271958000", "currentDebt": "None", "investments": "None", "totalAssets": "17134603000", "longTermDebt": "6890149000", "shortTermDebt": "41929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1673917000", "reportedCurrency": "USD", "retainedEarnings": "3649494000", "totalLiabilities": "10020959000", "otherCurrentAssets": "106903000", "totalCurrentAssets": "1117645000", "currentLongTermDebt": "6759000", "longTermInvestments": "None", "shortTermInvestments": "17906000", "currentNetReceivables": "876917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16016958000", "currentAccountsPayable": "638728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6950915000", "shortLongTermDebtTotal": "7097540000", "totalShareholderEquity": "7108698000", "capitalLeaseObligations": "200632000", "otherCurrentLiabilities": "495766000", "totalCurrentLiabilities": "1512643000", "otherNonCurrentLiabilities": "604425000", "totalNonCurrentLiabilities": "8508316000", "cashAndShortTermInvestments": "78637000", "commonStockSharesOutstanding": "258038800", "intangibleAssetsExcludingGoodwill": "1673917000", "cashAndCashEquivalentsAtCarryingValue": "78637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "836001000", "profitLoss": "None", "dividendPayout": "243013000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2022492000", "capitalExpenditures": "912677000", "changeInReceivables": "-100546000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1028463000", "cashflowFromInvestment": "-3087171000", "stockBasedCompensation": "63485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36216000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-424999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "918960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7211859000, "cost_of_revenue": 4336012000, "gross_profit": 2875847000, "research_and_development": null, "selling_general_admin": 663113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1267209000, "depreciation_amortisation": 918960000, "ebitda": 2186169000, "interest_expense": 200605535, "interest_income": null, "other_non_operating": null, "pretax_income": 1048963000, "tax_provision": 212962000, "effective_tax_rate": null, "net_income": 835662000, "net_income_continuing_ops": 836001000, "net_income_to_common": 835662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78637000, "short_term_investments": 17906000, "net_receivables": 876917000, "inventory": 55188000, "other_current_assets": null, "total_current_assets": 1117645000, "net_ppe": null, "goodwill": 6902297000, "intangible_assets": 1673917000, "goodwill_and_intangibles": 8576214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16016958000, "total_assets": 17134603000, "short_term_debt": 41929000, "accounts_payable": 638728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1512643000, "long_term_debt": 6890149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8508316000, "total_liabilities": 10020959000, "total_debt": 6932078000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3649494000, "total_equity": 7108698000, "shares_outstanding": 258038800, "operating_cash_flow": 2022492000, "stock_based_compensation": 63485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 912677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3087171000, "dividends_paid": 243013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1028463000, "free_cash_flow": 2935169000, "net_change_in_cash": -36216000 }, "raw_data": { "income": { "ebit": "1267209000", "ebitda": "2186169000", "netIncome": "835662000", "grossProfit": "2875847000", "depreciation": "None", "totalRevenue": "7211859000", "costOfRevenue": "4336012000", "interestIncome": "196381000", "incomeBeforeTax": "1048963000", "interestExpense": "200605535", "operatingIncome": "1242190000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "212962000", "reportedCurrency": "USD", "netInterestIncome": "-196381000", "nonInterestIncome": "None", "operatingExpenses": "1633657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9104000", "costofGoodsAndServicesSold": "4336012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "918960000", "sellingGeneralAndAdministrative": "663113000", "netIncomeFromContinuingOperations": "836001000" }, "balance": { "goodwill": "6902297000", "inventory": "55188000", "commonStock": "3271958000", "currentDebt": "None", "investments": "None", "totalAssets": "17134603000", "longTermDebt": "6890149000", "shortTermDebt": "41929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1673917000", "reportedCurrency": "USD", "retainedEarnings": "3649494000", "totalLiabilities": "10020959000", "otherCurrentAssets": "106903000", "totalCurrentAssets": "1117645000", "currentLongTermDebt": "6759000", "longTermInvestments": "None", "shortTermInvestments": "17906000", "currentNetReceivables": "876917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16016958000", "currentAccountsPayable": "638728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6950915000", "shortLongTermDebtTotal": "7097540000", "totalShareholderEquity": "7108698000", "capitalLeaseObligations": "200632000", "otherCurrentLiabilities": "495766000", "totalCurrentLiabilities": "1512643000", "otherNonCurrentLiabilities": "604425000", "totalNonCurrentLiabilities": "8508316000", "cashAndShortTermInvestments": "78637000", "commonStockSharesOutstanding": "258038800", "intangibleAssetsExcludingGoodwill": "1673917000", "cashAndCashEquivalentsAtCarryingValue": "78637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "836001000", "profitLoss": "None", "dividendPayout": "243013000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2022492000", "capitalExpenditures": "912677000", "changeInReceivables": "-100546000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1028463000", "cashflowFromInvestment": "-3087171000", "stockBasedCompensation": "63485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36216000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-424999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "918960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 6151361000, "cost_of_revenue": 3654074000, "gross_profit": 2497287000, "ebit": 1077992000, "ebitda": 1891001000, "pretax_income": 770742000, "tax_provision": 152253000, "net_income": 618047000, "net_income_to_common": 618047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147441000, "total_current_assets": 1032777000, "total_assets": 14699924000, "short_term_debt": 44037000, "long_term_debt": 5040500000, "total_debt": 5084537000, "total_liabilities": 7706379000, "total_equity": 6988938000, "shares_outstanding": 261728470, "goodwill_and_intangibles": 7538240000 }, "cash_flow": { "operating_cash_flow": 1698229000, "capital_expenditure": 744315000, "free_cash_flow": 2442544000, "dividends_paid": 220203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352765, "ticker_id": 4326, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1077992000", "ebitda": "1891001000", "netIncome": "618047000", "grossProfit": "2497287000", "depreciation": "None", "totalRevenue": "6151361000", "costOfRevenue": "3654074000", "interestIncome": "2916000", "incomeBeforeTax": "770742000", "interestExpense": "181505756", "operatingIncome": "1039625000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "152253000", "reportedCurrency": "USD", "netInterestIncome": "-159880000", "nonInterestIncome": "None", "operatingExpenses": "1457662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-106087000", "costofGoodsAndServicesSold": "3654074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "813009000", "sellingGeneralAndAdministrative": "585471000", "netIncomeFromContinuingOperations": "618489000" }, "balance": { "goodwill": "6187643000", "inventory": "44257000", "commonStock": "3693027000", "currentDebt": "None", "investments": "None", "totalAssets": "14699924000", "longTermDebt": "5040500000", "shortTermDebt": "44037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1350597000", "reportedCurrency": "USD", "retainedEarnings": "3056845000", "totalLiabilities": "7706379000", "otherCurrentAssets": "70160000", "totalCurrentAssets": "1032777000", "currentLongTermDebt": "6020000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "770919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13667147000", "currentAccountsPayable": "392868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5721949000", "shortLongTermDebtTotal": "5214165000", "totalShareholderEquity": "6988938000", "capitalLeaseObligations": "167645000", "otherCurrentLiabilities": "513288000", "totalCurrentLiabilities": "1232746000", "otherNonCurrentLiabilities": "582212000", "totalNonCurrentLiabilities": "6473633000", "cashAndShortTermInvestments": "147441000", "commonStockSharesOutstanding": "261728470", "intangibleAssetsExcludingGoodwill": "1350597000", "cashAndCashEquivalentsAtCarryingValue": "147441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "618489000", "profitLoss": "None", "dividendPayout": "220203000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4376000", "operatingCashflow": "1698229000", "capitalExpenditures": "744315000", "changeInReceivables": "-54688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-499496000", "cashflowFromInvestment": "-1693482000", "stockBasedCompensation": "58221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "220203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-494749000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "813009000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6151361000, "cost_of_revenue": 3654074000, "gross_profit": 2497287000, "research_and_development": null, "selling_general_admin": 585471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1077992000, "depreciation_amortisation": 813009000, "ebitda": 1891001000, "interest_expense": 181505756, "interest_income": null, "other_non_operating": null, "pretax_income": 770742000, "tax_provision": 152253000, "effective_tax_rate": null, "net_income": 618047000, "net_income_continuing_ops": 618489000, "net_income_to_common": 618047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147441000, "short_term_investments": null, "net_receivables": 770919000, "inventory": 44257000, "other_current_assets": null, "total_current_assets": 1032777000, "net_ppe": null, "goodwill": 6187643000, "intangible_assets": 1350597000, "goodwill_and_intangibles": 7538240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13667147000, "total_assets": 14699924000, "short_term_debt": 44037000, "accounts_payable": 392868000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1232746000, "long_term_debt": 5040500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6473633000, "total_liabilities": 7706379000, "total_debt": 5084537000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3056845000, "total_equity": 6988938000, "shares_outstanding": 261728470, "operating_cash_flow": 1698229000, "stock_based_compensation": 58221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 744315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1693482000, "dividends_paid": 220203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -499496000, "free_cash_flow": 2442544000, "net_change_in_cash": -494749000 }, "raw_data": { "income": { "ebit": "1077992000", "ebitda": "1891001000", "netIncome": "618047000", "grossProfit": "2497287000", "depreciation": "None", "totalRevenue": "6151361000", "costOfRevenue": "3654074000", "interestIncome": "2916000", "incomeBeforeTax": "770742000", "interestExpense": "181505756", "operatingIncome": "1039625000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "152253000", "reportedCurrency": "USD", "netInterestIncome": "-159880000", "nonInterestIncome": "None", "operatingExpenses": "1457662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-106087000", "costofGoodsAndServicesSold": "3654074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "813009000", "sellingGeneralAndAdministrative": "585471000", "netIncomeFromContinuingOperations": "618489000" }, "balance": { "goodwill": "6187643000", "inventory": "44257000", "commonStock": "3693027000", "currentDebt": "None", "investments": "None", "totalAssets": "14699924000", "longTermDebt": "5040500000", "shortTermDebt": "44037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1350597000", "reportedCurrency": "USD", "retainedEarnings": "3056845000", "totalLiabilities": "7706379000", "otherCurrentAssets": "70160000", "totalCurrentAssets": "1032777000", "currentLongTermDebt": "6020000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "770919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13667147000", "currentAccountsPayable": "392868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5721949000", "shortLongTermDebtTotal": "5214165000", "totalShareholderEquity": "6988938000", "capitalLeaseObligations": "167645000", "otherCurrentLiabilities": "513288000", "totalCurrentLiabilities": "1232746000", "otherNonCurrentLiabilities": "582212000", "totalNonCurrentLiabilities": "6473633000", "cashAndShortTermInvestments": "147441000", "commonStockSharesOutstanding": "261728470", "intangibleAssetsExcludingGoodwill": "1350597000", "cashAndCashEquivalentsAtCarryingValue": "147441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "618489000", "profitLoss": "None", "dividendPayout": "220203000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4376000", "operatingCashflow": "1698229000", "capitalExpenditures": "744315000", "changeInReceivables": "-54688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-499496000", "cashflowFromInvestment": "-1693482000", "stockBasedCompensation": "58221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "220203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-494749000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "813009000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 5445990000, "cost_of_revenue": 3276808000, "gross_profit": 2169182000, "ebit": 845151000, "ebitda": 1597555000, "pretax_income": 253914000, "tax_provision": 49922000, "net_income": 204677000, "net_income_to_common": 204677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 617294000, "total_current_assets": 1408272000, "total_assets": 13992364000, "short_term_debt": 38939000, "long_term_debt": 4708678000, "total_debt": 4747617000, "total_liabilities": 7128926000, "total_equity": 6859273000, "shares_outstanding": 263687539, "goodwill_and_intangibles": 6881729000 }, "cash_flow": { "operating_cash_flow": 1408521000, "capital_expenditure": 664561000, "free_cash_flow": 2073082000, "dividends_paid": 199883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352770, "ticker_id": 4326, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "845151000", "ebitda": "1597555000", "netIncome": "204677000", "grossProfit": "2169182000", "depreciation": "None", "totalRevenue": "5445990000", "costOfRevenue": "3276808000", "interestIncome": "5253000", "incomeBeforeTax": "253914000", "interestExpense": "181247267", "operatingIncome": "412428000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "49922000", "reportedCurrency": "USD", "netInterestIncome": "-157122000", "nonInterestIncome": "None", "operatingExpenses": "1756754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3861000", "costofGoodsAndServicesSold": "3276808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752404000", "sellingGeneralAndAdministrative": "532762000", "netIncomeFromContinuingOperations": "203992000" }, "balance": { "goodwill": "5726650000", "inventory": "36729000", "commonStock": "4030368000", "currentDebt": "None", "investments": "None", "totalAssets": "13992364000", "longTermDebt": "4708678000", "shortTermDebt": "38939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1155079000", "reportedCurrency": "USD", "retainedEarnings": "2659001000", "totalLiabilities": "7128926000", "otherCurrentAssets": "73923000", "totalCurrentAssets": "1408272000", "currentLongTermDebt": "8268000", "longTermInvestments": "None", "shortTermInvestments": "57516000", "currentNetReceivables": "680326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12584092000", "currentAccountsPayable": "290820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5284506000", "shortLongTermDebtTotal": "4894840000", "totalShareholderEquity": "6859273000", "capitalLeaseObligations": "177894000", "otherCurrentLiabilities": "458918000", "totalCurrentLiabilities": "1028654000", "otherNonCurrentLiabilities": "631550000", "totalNonCurrentLiabilities": "6100272000", "cashAndShortTermInvestments": "617294000", "commonStockSharesOutstanding": "263687539", "intangibleAssetsExcludingGoodwill": "1155079000", "cashAndCashEquivalentsAtCarryingValue": "617294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203992000", "profitLoss": "None", "dividendPayout": "199883000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "70863000", "operatingCashflow": "1408521000", "capitalExpenditures": "664561000", "changeInReceivables": "46841000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78224000", "cashflowFromInvestment": "-1046043000", "stockBasedCompensation": "45751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "284254000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "752404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5445990000, "cost_of_revenue": 3276808000, "gross_profit": 2169182000, "research_and_development": null, "selling_general_admin": 532762000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 845151000, "depreciation_amortisation": 752404000, "ebitda": 1597555000, "interest_expense": 181247267, "interest_income": null, "other_non_operating": null, "pretax_income": 253914000, "tax_provision": 49922000, "effective_tax_rate": null, "net_income": 204677000, "net_income_continuing_ops": 203992000, "net_income_to_common": 204677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 617294000, "short_term_investments": 57516000, "net_receivables": 680326000, "inventory": 36729000, "other_current_assets": null, "total_current_assets": 1408272000, "net_ppe": null, "goodwill": 5726650000, "intangible_assets": 1155079000, "goodwill_and_intangibles": 6881729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12584092000, "total_assets": 13992364000, "short_term_debt": 38939000, "accounts_payable": 290820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1028654000, "long_term_debt": 4708678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6100272000, "total_liabilities": 7128926000, "total_debt": 4747617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2659001000, "total_equity": 6859273000, "shares_outstanding": 263687539, "operating_cash_flow": 1408521000, "stock_based_compensation": 45751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 664561000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1046043000, "dividends_paid": 199883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78224000, "free_cash_flow": 2073082000, "net_change_in_cash": 284254000 }, "raw_data": { "income": { "ebit": "845151000", "ebitda": "1597555000", "netIncome": "204677000", "grossProfit": "2169182000", "depreciation": "None", "totalRevenue": "5445990000", "costOfRevenue": "3276808000", "interestIncome": "5253000", "incomeBeforeTax": "253914000", "interestExpense": "181247267", "operatingIncome": "412428000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "49922000", "reportedCurrency": "USD", "netInterestIncome": "-157122000", "nonInterestIncome": "None", "operatingExpenses": "1756754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3861000", "costofGoodsAndServicesSold": "3276808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752404000", "sellingGeneralAndAdministrative": "532762000", "netIncomeFromContinuingOperations": "203992000" }, "balance": { "goodwill": "5726650000", "inventory": "36729000", "commonStock": "4030368000", "currentDebt": "None", "investments": "None", "totalAssets": "13992364000", "longTermDebt": "4708678000", "shortTermDebt": "38939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1155079000", "reportedCurrency": "USD", "retainedEarnings": "2659001000", "totalLiabilities": "7128926000", "otherCurrentAssets": "73923000", "totalCurrentAssets": "1408272000", "currentLongTermDebt": "8268000", "longTermInvestments": "None", "shortTermInvestments": "57516000", "currentNetReceivables": "680326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12584092000", "currentAccountsPayable": "290820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5284506000", "shortLongTermDebtTotal": "4894840000", "totalShareholderEquity": "6859273000", "capitalLeaseObligations": "177894000", "otherCurrentLiabilities": "458918000", "totalCurrentLiabilities": "1028654000", "otherNonCurrentLiabilities": "631550000", "totalNonCurrentLiabilities": "6100272000", "cashAndShortTermInvestments": "617294000", "commonStockSharesOutstanding": "263687539", "intangibleAssetsExcludingGoodwill": "1155079000", "cashAndCashEquivalentsAtCarryingValue": "617294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203992000", "profitLoss": "None", "dividendPayout": "199883000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "70863000", "operatingCashflow": "1408521000", "capitalExpenditures": "664561000", "changeInReceivables": "46841000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78224000", "cashflowFromInvestment": "-1046043000", "stockBasedCompensation": "45751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "284254000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "752404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 5388679000, "cost_of_revenue": 3198757000, "gross_profit": 2189922000, "ebit": 861217000, "ebitda": 1605135000, "pretax_income": 705891000, "tax_provision": 139210000, "net_income": 566841000, "net_income_to_common": 566841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326738000, "total_current_assets": 1130598000, "total_assets": 13737695000, "short_term_debt": 30394000, "long_term_debt": 4353782000, "total_debt": 4384176000, "total_liabilities": 6799341000, "total_equity": 6933504000, "shares_outstanding": 264526561, "goodwill_and_intangibles": 6673914000 }, "cash_flow": { "operating_cash_flow": 1540547000, "capital_expenditure": 666089000, "free_cash_flow": 2206636000, "dividends_paid": 175067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352775, "ticker_id": 4326, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "861217000", "ebitda": "1605135000", "netIncome": "566841000", "grossProfit": "2189922000", "depreciation": "None", "totalRevenue": "5388679000", "costOfRevenue": "3198757000", "interestIncome": "9777000", "incomeBeforeTax": "705891000", "interestExpense": "142580467", "operatingIncome": "837778000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "139210000", "reportedCurrency": "USD", "netInterestIncome": "-137591000", "nonInterestIncome": "None", "operatingExpenses": "1352144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15481000", "costofGoodsAndServicesSold": "3198757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "743918000", "sellingGeneralAndAdministrative": "540868000", "netIncomeFromContinuingOperations": "566681000" }, "balance": { "goodwill": "5510851000", "inventory": "-2845000", "commonStock": "4135343000", "currentDebt": "None", "investments": "None", "totalAssets": "13737695000", "longTermDebt": "4353782000", "shortTermDebt": "30394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1163063000", "reportedCurrency": "USD", "retainedEarnings": "2654207000", "totalLiabilities": "6799341000", "otherCurrentAssets": "141052000", "totalCurrentAssets": "1130598000", "currentLongTermDebt": "16419000", "longTermInvestments": "None", "shortTermInvestments": "2845000", "currentNetReceivables": "662808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12607097000", "currentAccountsPayable": "436970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5516347000", "shortLongTermDebtTotal": "4544209000", "totalShareholderEquity": "6933504000", "capitalLeaseObligations": "189962000", "otherCurrentLiabilities": "323421000", "totalCurrentLiabilities": "1007228000", "otherNonCurrentLiabilities": "619709000", "totalNonCurrentLiabilities": "5792113000", "cashAndShortTermInvestments": "326738000", "commonStockSharesOutstanding": "264526561", "intangibleAssetsExcludingGoodwill": "1163063000", "cashAndCashEquivalentsAtCarryingValue": "326738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "566681000", "profitLoss": "None", "dividendPayout": "175067000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14904000", "operatingCashflow": "1540547000", "capitalExpenditures": "666089000", "changeInReceivables": "-22933000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95894000", "cashflowFromInvestment": "-1426006000", "stockBasedCompensation": "42671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18647000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1573231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "743918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5388679000, "cost_of_revenue": 3198757000, "gross_profit": 2189922000, "research_and_development": null, "selling_general_admin": 540868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 861217000, "depreciation_amortisation": 743918000, "ebitda": 1605135000, "interest_expense": 142580467, "interest_income": null, "other_non_operating": null, "pretax_income": 705891000, "tax_provision": 139210000, "effective_tax_rate": null, "net_income": 566841000, "net_income_continuing_ops": 566681000, "net_income_to_common": 566841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326738000, "short_term_investments": 2845000, "net_receivables": 662808000, "inventory": -2845000, "other_current_assets": null, "total_current_assets": 1130598000, "net_ppe": null, "goodwill": 5510851000, "intangible_assets": 1163063000, "goodwill_and_intangibles": 6673914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12607097000, "total_assets": 13737695000, "short_term_debt": 30394000, "accounts_payable": 436970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1007228000, "long_term_debt": 4353782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5792113000, "total_liabilities": 6799341000, "total_debt": 4384176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2654207000, "total_equity": 6933504000, "shares_outstanding": 264526561, "operating_cash_flow": 1540547000, "stock_based_compensation": 42671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 666089000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1426006000, "dividends_paid": 175067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95894000, "free_cash_flow": 2206636000, "net_change_in_cash": 18647000 }, "raw_data": { "income": { "ebit": "861217000", "ebitda": "1605135000", "netIncome": "566841000", "grossProfit": "2189922000", "depreciation": "None", "totalRevenue": "5388679000", "costOfRevenue": "3198757000", "interestIncome": "9777000", "incomeBeforeTax": "705891000", "interestExpense": "142580467", "operatingIncome": "837778000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "139210000", "reportedCurrency": "USD", "netInterestIncome": "-137591000", "nonInterestIncome": "None", "operatingExpenses": "1352144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15481000", "costofGoodsAndServicesSold": "3198757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "743918000", "sellingGeneralAndAdministrative": "540868000", "netIncomeFromContinuingOperations": "566681000" }, "balance": { "goodwill": "5510851000", "inventory": "-2845000", "commonStock": "4135343000", "currentDebt": "None", "investments": "None", "totalAssets": "13737695000", "longTermDebt": "4353782000", "shortTermDebt": "30394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1163063000", "reportedCurrency": "USD", "retainedEarnings": "2654207000", "totalLiabilities": "6799341000", "otherCurrentAssets": "141052000", "totalCurrentAssets": "1130598000", "currentLongTermDebt": "16419000", "longTermInvestments": "None", "shortTermInvestments": "2845000", "currentNetReceivables": "662808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12607097000", "currentAccountsPayable": "436970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5516347000", "shortLongTermDebtTotal": "4544209000", "totalShareholderEquity": "6933504000", "capitalLeaseObligations": "189962000", "otherCurrentLiabilities": "323421000", "totalCurrentLiabilities": "1007228000", "otherNonCurrentLiabilities": "619709000", "totalNonCurrentLiabilities": "5792113000", "cashAndShortTermInvestments": "326738000", "commonStockSharesOutstanding": "264526561", "intangibleAssetsExcludingGoodwill": "1163063000", "cashAndCashEquivalentsAtCarryingValue": "326738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "566681000", "profitLoss": "None", "dividendPayout": "175067000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14904000", "operatingCashflow": "1540547000", "capitalExpenditures": "666089000", "changeInReceivables": "-22933000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95894000", "cashflowFromInvestment": "-1426006000", "stockBasedCompensation": "42671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18647000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1573231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "743918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 4922941000, "cost_of_revenue": 2865704000, "gross_profit": 2057237000, "ebit": 872934000, "ebitda": 1553421000, "pretax_income": 707140000, "tax_provision": 159986000, "net_income": 546871000, "net_income_to_common": 546871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319305000, "total_current_assets": 1092903000, "total_assets": 12627329000, "short_term_debt": 1786000, "long_term_debt": 4153465000, "total_debt": 4155251000, "total_liabilities": 6167141000, "total_equity": 6454608000, "shares_outstanding": 264395618, "goodwill_and_intangibles": 6160313000 }, "cash_flow": { "operating_cash_flow": 1411235000, "capital_expenditure": 546145000, "free_cash_flow": 1957380000, "dividends_paid": 152550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352780, "ticker_id": 4326, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "872934000", "ebitda": "1553421000", "netIncome": "546871000", "grossProfit": "2057237000", "depreciation": "None", "totalRevenue": "4922941000", "costOfRevenue": "2865704000", "interestIncome": "7170000", "incomeBeforeTax": "707140000", "interestExpense": "125367069", "operatingIncome": "832244000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "159986000", "reportedCurrency": "USD", "netInterestIncome": "-124934000", "nonInterestIncome": "None", "operatingExpenses": "1224993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "2865704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680487000", "sellingGeneralAndAdministrative": "524388000", "netIncomeFromContinuingOperations": "547154000" }, "balance": { "goodwill": "5031685000", "inventory": "-10737000", "commonStock": "4131307000", "currentDebt": "None", "investments": "None", "totalAssets": "12627329000", "longTermDebt": "4153465000", "shortTermDebt": "1786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1128628000", "reportedCurrency": "USD", "retainedEarnings": "2264510000", "totalLiabilities": "6167141000", "otherCurrentAssets": "164053000", "totalCurrentAssets": "1092903000", "currentLongTermDebt": "20304000", "longTermInvestments": "10675000", "shortTermInvestments": "10737000", "currentNetReceivables": "609545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11534426000", "currentAccountsPayable": "359967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5168996000", "shortLongTermDebtTotal": "4155251000", "totalShareholderEquity": "6454608000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345800000", "totalCurrentLiabilities": "886835000", "otherNonCurrentLiabilities": "392934000", "totalNonCurrentLiabilities": "5280306000", "cashAndShortTermInvestments": "319305000", "commonStockSharesOutstanding": "264395618", "intangibleAssetsExcludingGoodwill": "1128628000", "cashAndCashEquivalentsAtCarryingValue": "319305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "547154000", "profitLoss": "None", "dividendPayout": "152550000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "41072000", "operatingCashflow": "1411235000", "capitalExpenditures": "546145000", "changeInReceivables": "-37724000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187578000", "cashflowFromInvestment": "-1371820000", "stockBasedCompensation": "43803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-148163000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58928000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4922941000, "cost_of_revenue": 2865704000, "gross_profit": 2057237000, "research_and_development": 0, "selling_general_admin": 524388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 872934000, "depreciation_amortisation": 680487000, "ebitda": 1553421000, "interest_expense": 125367069, "interest_income": null, "other_non_operating": null, "pretax_income": 707140000, "tax_provision": 159986000, "effective_tax_rate": null, "net_income": 546871000, "net_income_continuing_ops": 547154000, "net_income_to_common": 546871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319305000, "short_term_investments": 10737000, "net_receivables": 609545000, "inventory": -10737000, "other_current_assets": null, "total_current_assets": 1092903000, "net_ppe": null, "goodwill": 5031685000, "intangible_assets": 1128628000, "goodwill_and_intangibles": 6160313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11534426000, "total_assets": 12627329000, "short_term_debt": 1786000, "accounts_payable": 359967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 886835000, "long_term_debt": 4153465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5280306000, "total_liabilities": 6167141000, "total_debt": 4155251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2264510000, "total_equity": 6454608000, "shares_outstanding": 264395618, "operating_cash_flow": 1411235000, "stock_based_compensation": 43803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 546145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1371820000, "dividends_paid": 152550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187578000, "free_cash_flow": 1957380000, "net_change_in_cash": -148163000 }, "raw_data": { "income": { "ebit": "872934000", "ebitda": "1553421000", "netIncome": "546871000", "grossProfit": "2057237000", "depreciation": "None", "totalRevenue": "4922941000", "costOfRevenue": "2865704000", "interestIncome": "7170000", "incomeBeforeTax": "707140000", "interestExpense": "125367069", "operatingIncome": "832244000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "159986000", "reportedCurrency": "USD", "netInterestIncome": "-124934000", "nonInterestIncome": "None", "operatingExpenses": "1224993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "2865704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680487000", "sellingGeneralAndAdministrative": "524388000", "netIncomeFromContinuingOperations": "547154000" }, "balance": { "goodwill": "5031685000", "inventory": "-10737000", "commonStock": "4131307000", "currentDebt": "None", "investments": "None", "totalAssets": "12627329000", "longTermDebt": "4153465000", "shortTermDebt": "1786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1128628000", "reportedCurrency": "USD", "retainedEarnings": "2264510000", "totalLiabilities": "6167141000", "otherCurrentAssets": "164053000", "totalCurrentAssets": "1092903000", "currentLongTermDebt": "20304000", "longTermInvestments": "10675000", "shortTermInvestments": "10737000", "currentNetReceivables": "609545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11534426000", "currentAccountsPayable": "359967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5168996000", "shortLongTermDebtTotal": "4155251000", "totalShareholderEquity": "6454608000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345800000", "totalCurrentLiabilities": "886835000", "otherNonCurrentLiabilities": "392934000", "totalNonCurrentLiabilities": "5280306000", "cashAndShortTermInvestments": "319305000", "commonStockSharesOutstanding": "264395618", "intangibleAssetsExcludingGoodwill": "1128628000", "cashAndCashEquivalentsAtCarryingValue": "319305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "547154000", "profitLoss": "None", "dividendPayout": "152550000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "41072000", "operatingCashflow": "1411235000", "capitalExpenditures": "546145000", "changeInReceivables": "-37724000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187578000", "cashflowFromInvestment": "-1371820000", "stockBasedCompensation": "43803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-148163000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58928000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2370631000, "cost_of_revenue": 1361099000, "gross_profit": 1009532000, "ebit": 364080000, "ebitda": 451278000, "pretax_income": 283559000, "tax_provision": 64215000, "net_income": 219344000, "net_income_to_common": 219344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_assets": 21186355000, "short_term_debt": 54690000, "long_term_debt": 9093831000, "total_debt": 9148521000, "total_liabilities": 13128736000, "total_equity": 8057619000, "shares_outstanding": 255873686, "goodwill_and_intangibles": 10374534000 }, "cash_flow": { "operating_cash_flow": 545598000, "capital_expenditure": 296596000, "free_cash_flow": 842194000, "dividends_paid": 88746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352743, "ticker_id": 4326, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "451278000", "netIncome": "219344000", "grossProfit": "1009532000", "depreciation": "None", "totalRevenue": "2370631000", "costOfRevenue": "1361099000", "interestIncome": "3113000", "incomeBeforeTax": "283559000", "interestExpense": "87719000", "operatingIncome": "364080000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "64215000", "reportedCurrency": "USD", "netInterestIncome": "-84606000", "nonInterestIncome": "None", "operatingExpenses": "645452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "251119000", "netIncomeFromContinuingOperations": "219344000" }, "balance": { "goodwill": "8414577000", "inventory": "None", "commonStock": "2502503000", "currentDebt": "None", "investments": "None", "totalAssets": "21186355000", "longTermDebt": "9093831000", "shortTermDebt": "54690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1959957000", "reportedCurrency": "USD", "retainedEarnings": "5330353000", "totalLiabilities": "13128736000", "otherCurrentAssets": "230786000", "totalCurrentAssets": "1376319000", "currentLongTermDebt": "8355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1033086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19810036000", "currentAccountsPayable": "712423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9426688000", "totalShareholderEquity": "8057619000", "capitalLeaseObligations": "324502000", "otherCurrentLiabilities": "815518000", "totalCurrentLiabilities": "2007466000", "otherNonCurrentLiabilities": "635802000", "totalNonCurrentLiabilities": "11121270000", "cashAndShortTermInvestments": "112447000", "commonStockSharesOutstanding": "255873686", "intangibleAssetsExcludingGoodwill": "1959957000", "cashAndCashEquivalentsAtCarryingValue": "112447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219344000", "profitLoss": "None", "dividendPayout": "88746000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "545598000", "capitalExpenditures": "296596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96141000", "cashflowFromInvestment": "-355701000", "stockBasedCompensation": "17587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2370631000, "cost_of_revenue": 1361099000, "gross_profit": 1009532000, "research_and_development": null, "selling_general_admin": 251119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 364080000, "depreciation_amortisation": null, "ebitda": 451278000, "interest_expense": 87719000, "interest_income": null, "other_non_operating": null, "pretax_income": 283559000, "tax_provision": 64215000, "effective_tax_rate": null, "net_income": 219344000, "net_income_continuing_ops": 219344000, "net_income_to_common": 219344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112447000, "short_term_investments": null, "net_receivables": 1033086000, "inventory": null, "other_current_assets": null, "total_current_assets": 1376319000, "net_ppe": null, "goodwill": 8414577000, "intangible_assets": 1959957000, "goodwill_and_intangibles": 10374534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19810036000, "total_assets": 21186355000, "short_term_debt": 54690000, "accounts_payable": 712423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2007466000, "long_term_debt": 9093831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11121270000, "total_liabilities": 13128736000, "total_debt": 9148521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5330353000, "total_equity": 8057619000, "shares_outstanding": 255873686, "operating_cash_flow": 545598000, "stock_based_compensation": 17587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -355701000, "dividends_paid": 88746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96141000, "free_cash_flow": 842194000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "451278000", "netIncome": "219344000", "grossProfit": "1009532000", "depreciation": "None", "totalRevenue": "2370631000", "costOfRevenue": "1361099000", "interestIncome": "3113000", "incomeBeforeTax": "283559000", "interestExpense": "87719000", "operatingIncome": "364080000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "64215000", "reportedCurrency": "USD", "netInterestIncome": "-84606000", "nonInterestIncome": "None", "operatingExpenses": "645452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "251119000", "netIncomeFromContinuingOperations": "219344000" }, "balance": { "goodwill": "8414577000", "inventory": "None", "commonStock": "2502503000", "currentDebt": "None", "investments": "None", "totalAssets": "21186355000", "longTermDebt": "9093831000", "shortTermDebt": "54690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1959957000", "reportedCurrency": "USD", "retainedEarnings": "5330353000", "totalLiabilities": "13128736000", "otherCurrentAssets": "230786000", "totalCurrentAssets": "1376319000", "currentLongTermDebt": "8355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1033086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19810036000", "currentAccountsPayable": "712423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9426688000", "totalShareholderEquity": "8057619000", "capitalLeaseObligations": "324502000", "otherCurrentLiabilities": "815518000", "totalCurrentLiabilities": "2007466000", "otherNonCurrentLiabilities": "635802000", "totalNonCurrentLiabilities": "11121270000", "cashAndShortTermInvestments": "112447000", "commonStockSharesOutstanding": "255873686", "intangibleAssetsExcludingGoodwill": "1959957000", "cashAndCashEquivalentsAtCarryingValue": "112447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219344000", "profitLoss": "None", "dividendPayout": "88746000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "545598000", "capitalExpenditures": "296596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96141000", "cashflowFromInvestment": "-355701000", "stockBasedCompensation": "17587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2409786730, "cost_of_revenue": 1709274983, "gross_profit": 700511747, "ebit": 433287351, "ebitda": 757363399, "pretax_income": 346248711, "tax_provision": 83776252, "net_income": 262472458, "net_income_to_common": 262472458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 8878593954, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 556879000, "capital_expenditure": 399429000, "free_cash_flow": 956308000, "dividends_paid": 89857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352744, "ticker_id": 4326, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433287351", "ebitda": "757363399", "netIncome": "262472458", "grossProfit": "700511747", "depreciation": "None", "totalRevenue": "2409786730", "costOfRevenue": "1709274983", "interestIncome": "2965000", "incomeBeforeTax": "346248711", "interestExpense": "87162516", "operatingIncome": "433287351", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "83776252", "reportedCurrency": "USD", "netInterestIncome": "-83512000", "nonInterestIncome": "None", "operatingExpenses": "267224397", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1709274983", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324076048", "sellingGeneralAndAdministrative": "229968000", "netIncomeFromContinuingOperations": "258500000" }, "balance": { "goodwill": "8376976365", "inventory": "78719481", "commonStock": "2778365573", "currentDebt": "None", "investments": "None", "totalAssets": "21230102957", "longTermDebt": "8811104000", "shortTermDebt": "67489954", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2002549016", "reportedCurrency": "USD", "retainedEarnings": "5190292225", "totalLiabilities": "12999727314", "otherCurrentAssets": "116991705", "totalCurrentAssets": "1309176152", "currentLongTermDebt": "8667000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1067580621", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19920926805", "currentAccountsPayable": "763834401", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9045835000", "shortLongTermDebtTotal": "9395587266", "totalShareholderEquity": "8230375643", "capitalLeaseObligations": "311272000", "otherCurrentLiabilities": "873802912", "totalCurrentLiabilities": "2120395163", "otherNonCurrentLiabilities": "596004000", "totalNonCurrentLiabilities": "10879332150", "cashAndShortTermInvestments": "45884345", "commonStockSharesOutstanding": "256469561", "intangibleAssetsExcludingGoodwill": "2002549016", "cashAndCashEquivalentsAtCarryingValue": "45884345", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258500000", "profitLoss": "None", "dividendPayout": "89857000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "556879000", "capitalExpenditures": "399429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28549000", "cashflowFromInvestment": "-589330000", "stockBasedCompensation": "19016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2409786730, "cost_of_revenue": 1709274983, "gross_profit": 700511747, "research_and_development": null, "selling_general_admin": 229968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433287351, "depreciation_amortisation": 324076048, "ebitda": 757363399, "interest_expense": 87162516, "interest_income": null, "other_non_operating": null, "pretax_income": 346248711, "tax_provision": 83776252, "effective_tax_rate": null, "net_income": 262472458, "net_income_continuing_ops": 258500000, "net_income_to_common": 262472458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45884345, "short_term_investments": null, "net_receivables": 1067580621, "inventory": 78719481, "other_current_assets": null, "total_current_assets": 1309176152, "net_ppe": null, "goodwill": 8376976365, "intangible_assets": 2002549016, "goodwill_and_intangibles": 10379525381, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19920926805, "total_assets": 21230102957, "short_term_debt": 67489954, "accounts_payable": 763834401, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2120395163, "long_term_debt": 8811104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10879332150, "total_liabilities": 12999727314, "total_debt": 8878593954, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5190292225, "total_equity": 8230375643, "shares_outstanding": 256469561, "operating_cash_flow": 556879000, "stock_based_compensation": 19016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -589330000, "dividends_paid": 89857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28549000, "free_cash_flow": 956308000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "433287351", "ebitda": "757363399", "netIncome": "262472458", "grossProfit": "700511747", "depreciation": "None", "totalRevenue": "2409786730", "costOfRevenue": "1709274983", "interestIncome": "2965000", "incomeBeforeTax": "346248711", "interestExpense": "87162516", "operatingIncome": "433287351", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "83776252", "reportedCurrency": "USD", "netInterestIncome": "-83512000", "nonInterestIncome": "None", "operatingExpenses": "267224397", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1709274983", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324076048", "sellingGeneralAndAdministrative": "229968000", "netIncomeFromContinuingOperations": "258500000" }, "balance": { "goodwill": "8376976365", "inventory": "78719481", "commonStock": "2778365573", "currentDebt": "None", "investments": "None", "totalAssets": "21230102957", "longTermDebt": "8811104000", "shortTermDebt": "67489954", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2002549016", "reportedCurrency": "USD", "retainedEarnings": "5190292225", "totalLiabilities": "12999727314", "otherCurrentAssets": "116991705", "totalCurrentAssets": "1309176152", "currentLongTermDebt": "8667000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1067580621", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19920926805", "currentAccountsPayable": "763834401", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9045835000", "shortLongTermDebtTotal": "9395587266", "totalShareholderEquity": "8230375643", "capitalLeaseObligations": "311272000", "otherCurrentLiabilities": "873802912", "totalCurrentLiabilities": "2120395163", "otherNonCurrentLiabilities": "596004000", "totalNonCurrentLiabilities": "10879332150", "cashAndShortTermInvestments": "45884345", "commonStockSharesOutstanding": "256469561", "intangibleAssetsExcludingGoodwill": "2002549016", "cashAndCashEquivalentsAtCarryingValue": "45884345", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258500000", "profitLoss": "None", "dividendPayout": "89857000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "556879000", "capitalExpenditures": "399429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28549000", "cashflowFromInvestment": "-589330000", "stockBasedCompensation": "19016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2458378000, "cost_of_revenue": 1406854000, "gross_profit": 1051524000, "ebit": 459223000, "ebitda": 774553000, "pretax_income": 374774000, "tax_provision": 88503000, "net_income": 286271000, "net_income_to_common": 286271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117596000, "total_current_assets": 1403640000, "total_assets": 20782495000, "short_term_debt": 51300000, "long_term_debt": 8621371000, "total_debt": 8672671000, "total_liabilities": 12689127000, "total_equity": 8093368000, "shares_outstanding": 257580321, "goodwill_and_intangibles": 10278986000 }, "cash_flow": { "operating_cash_flow": 677449000, "capital_expenditure": 297172000, "free_cash_flow": 974621000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352746, "ticker_id": 4326, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459223000", "ebitda": "774553000", "netIncome": "286271000", "grossProfit": "1051524000", "depreciation": "None", "totalRevenue": "2458378000", "costOfRevenue": "1406854000", "interestIncome": "5090000", "incomeBeforeTax": "374774000", "interestExpense": "84449000", "operatingIncome": "439591000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "88503000", "reportedCurrency": "USD", "netInterestIncome": "-79359000", "nonInterestIncome": "None", "operatingExpenses": "611933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1406854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315330000", "sellingGeneralAndAdministrative": "236476000", "netIncomeFromContinuingOperations": "286271000" }, "balance": { "goodwill": "8275386000", "inventory": "None", "commonStock": "2846773000", "currentDebt": "None", "investments": "None", "totalAssets": "20782495000", "longTermDebt": "8621371000", "shortTermDebt": "51300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2003600000", "reportedCurrency": "USD", "retainedEarnings": "5031112000", "totalLiabilities": "12689127000", "otherCurrentAssets": "216399000", "totalCurrentAssets": "1403640000", "currentLongTermDebt": "8619000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1069645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19378855000", "currentAccountsPayable": "759271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8738953000", "shortLongTermDebtTotal": "8943085000", "totalShareholderEquity": "8093368000", "capitalLeaseObligations": "313095000", "otherCurrentLiabilities": "865473000", "totalCurrentLiabilities": "2087623000", "otherNonCurrentLiabilities": "641879000", "totalNonCurrentLiabilities": "10601504000", "cashAndShortTermInvestments": "117596000", "commonStockSharesOutstanding": "257580321", "intangibleAssetsExcludingGoodwill": "2003600000", "cashAndCashEquivalentsAtCarryingValue": "117596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286270000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "677449000", "capitalExpenditures": "297172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239014000", "cashflowFromInvestment": "-413941000", "stockBasedCompensation": "18476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2458378000, "cost_of_revenue": 1406854000, "gross_profit": 1051524000, "research_and_development": null, "selling_general_admin": 236476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459223000, "depreciation_amortisation": 315330000, "ebitda": 774553000, "interest_expense": 84449000, "interest_income": null, "other_non_operating": null, "pretax_income": 374774000, "tax_provision": 88503000, "effective_tax_rate": null, "net_income": 286271000, "net_income_continuing_ops": 286271000, "net_income_to_common": 286271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117596000, "short_term_investments": null, "net_receivables": 1069645000, "inventory": null, "other_current_assets": null, "total_current_assets": 1403640000, "net_ppe": null, "goodwill": 8275386000, "intangible_assets": 2003600000, "goodwill_and_intangibles": 10278986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19378855000, "total_assets": 20782495000, "short_term_debt": 51300000, "accounts_payable": 759271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2087623000, "long_term_debt": 8621371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10601504000, "total_liabilities": 12689127000, "total_debt": 8672671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5031112000, "total_equity": 8093368000, "shares_outstanding": 257580321, "operating_cash_flow": 677449000, "stock_based_compensation": 18476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 297172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -413941000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -239014000, "free_cash_flow": 974621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "459223000", "ebitda": "774553000", "netIncome": "286271000", "grossProfit": "1051524000", "depreciation": "None", "totalRevenue": "2458378000", "costOfRevenue": "1406854000", "interestIncome": "5090000", "incomeBeforeTax": "374774000", "interestExpense": "84449000", "operatingIncome": "439591000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "88503000", "reportedCurrency": "USD", "netInterestIncome": "-79359000", "nonInterestIncome": "None", "operatingExpenses": "611933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1406854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315330000", "sellingGeneralAndAdministrative": "236476000", "netIncomeFromContinuingOperations": "286271000" }, "balance": { "goodwill": "8275386000", "inventory": "None", "commonStock": "2846773000", "currentDebt": "None", "investments": "None", "totalAssets": "20782495000", "longTermDebt": "8621371000", "shortTermDebt": "51300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2003600000", "reportedCurrency": "USD", "retainedEarnings": "5031112000", "totalLiabilities": "12689127000", "otherCurrentAssets": "216399000", "totalCurrentAssets": "1403640000", "currentLongTermDebt": "8619000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1069645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19378855000", "currentAccountsPayable": "759271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8738953000", "shortLongTermDebtTotal": "8943085000", "totalShareholderEquity": "8093368000", "capitalLeaseObligations": "313095000", "otherCurrentLiabilities": "865473000", "totalCurrentLiabilities": "2087623000", "otherNonCurrentLiabilities": "641879000", "totalNonCurrentLiabilities": "10601504000", "cashAndShortTermInvestments": "117596000", "commonStockSharesOutstanding": "257580321", "intangibleAssetsExcludingGoodwill": "2003600000", "cashAndCashEquivalentsAtCarryingValue": "117596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286270000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "677449000", "capitalExpenditures": "297172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239014000", "cashflowFromInvestment": "-413941000", "stockBasedCompensation": "18476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2407055000, "cost_of_revenue": 1392857000, "gross_profit": 1014198000, "ebit": 471909000, "ebitda": 779566000, "pretax_income": 389158000, "tax_provision": 98882000, "net_income": 290276000, "net_income_to_common": 290276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110166000, "total_current_assets": 1349739000, "total_assets": 20678610000, "short_term_debt": 50521000, "long_term_debt": 8337178000, "total_debt": 8387699000, "total_liabilities": 12324953000, "total_equity": 8353657000, "shares_outstanding": 258982647, "goodwill_and_intangibles": 10282869000 }, "cash_flow": { "operating_cash_flow": 638202000, "capital_expenditure": 285310000, "free_cash_flow": 923512000, "dividends_paid": 81473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352747, "ticker_id": 4326, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "471909000", "ebitda": "779566000", "netIncome": "290276000", "grossProfit": "1014198000", "depreciation": "None", "totalRevenue": "2407055000", "costOfRevenue": "1392857000", "interestIncome": "80437000", "incomeBeforeTax": "389158000", "interestExpense": "82751000", "operatingIncome": "459545000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "98882000", "reportedCurrency": "USD", "netInterestIncome": "-80437000", "nonInterestIncome": "None", "operatingExpenses": "554653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1392857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307657000", "sellingGeneralAndAdministrative": "238993000", "netIncomeFromContinuingOperations": "290276000" }, "balance": { "goodwill": "8220824000", "inventory": "None", "commonStock": "3285689000", "currentDebt": "None", "investments": "None", "totalAssets": "20678610000", "longTermDebt": "8337178000", "shortTermDebt": "50521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2062045000", "reportedCurrency": "USD", "retainedEarnings": "4825841000", "totalLiabilities": "12324953000", "otherCurrentAssets": "207662000", "totalCurrentAssets": "1349739000", "currentLongTermDebt": "8759000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1031911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19328871000", "currentAccountsPayable": "729886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8705678000", "shortLongTermDebtTotal": "8666814000", "totalShareholderEquity": "8353657000", "capitalLeaseObligations": "320877000", "otherCurrentLiabilities": "808375000", "totalCurrentLiabilities": "2001199000", "otherNonCurrentLiabilities": "672048000", "totalNonCurrentLiabilities": "10323754000", "cashAndShortTermInvestments": "110166000", "commonStockSharesOutstanding": "258982647", "intangibleAssetsExcludingGoodwill": "2062045000", "cashAndCashEquivalentsAtCarryingValue": "110166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290277000", "profitLoss": "None", "dividendPayout": "81473000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "638202000", "capitalExpenditures": "285310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205857000", "cashflowFromInvestment": "-416761000", "stockBasedCompensation": "18518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2407055000, "cost_of_revenue": 1392857000, "gross_profit": 1014198000, "research_and_development": null, "selling_general_admin": 238993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 471909000, "depreciation_amortisation": 307657000, "ebitda": 779566000, "interest_expense": 82751000, "interest_income": null, "other_non_operating": null, "pretax_income": 389158000, "tax_provision": 98882000, "effective_tax_rate": null, "net_income": 290276000, "net_income_continuing_ops": 290276000, "net_income_to_common": 290276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110166000, "short_term_investments": null, "net_receivables": 1031911000, "inventory": null, "other_current_assets": null, "total_current_assets": 1349739000, "net_ppe": null, "goodwill": 8220824000, "intangible_assets": 2062045000, "goodwill_and_intangibles": 10282869000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19328871000, "total_assets": 20678610000, "short_term_debt": 50521000, "accounts_payable": 729886000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2001199000, "long_term_debt": 8337178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10323754000, "total_liabilities": 12324953000, "total_debt": 8387699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4825841000, "total_equity": 8353657000, "shares_outstanding": 258982647, "operating_cash_flow": 638202000, "stock_based_compensation": 18518000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 285310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -416761000, "dividends_paid": 81473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205857000, "free_cash_flow": 923512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "471909000", "ebitda": "779566000", "netIncome": "290276000", "grossProfit": "1014198000", "depreciation": "None", "totalRevenue": "2407055000", "costOfRevenue": "1392857000", "interestIncome": "80437000", "incomeBeforeTax": "389158000", "interestExpense": "82751000", "operatingIncome": "459545000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "98882000", "reportedCurrency": "USD", "netInterestIncome": "-80437000", "nonInterestIncome": "None", "operatingExpenses": "554653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1392857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307657000", "sellingGeneralAndAdministrative": "238993000", "netIncomeFromContinuingOperations": "290276000" }, "balance": { "goodwill": "8220824000", "inventory": "None", "commonStock": "3285689000", "currentDebt": "None", "investments": "None", "totalAssets": "20678610000", "longTermDebt": "8337178000", "shortTermDebt": "50521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2062045000", "reportedCurrency": "USD", "retainedEarnings": "4825841000", "totalLiabilities": "12324953000", "otherCurrentAssets": "207662000", "totalCurrentAssets": "1349739000", "currentLongTermDebt": "8759000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1031911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19328871000", "currentAccountsPayable": "729886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8705678000", "shortLongTermDebtTotal": "8666814000", "totalShareholderEquity": "8353657000", "capitalLeaseObligations": "320877000", "otherCurrentLiabilities": "808375000", "totalCurrentLiabilities": "2001199000", "otherNonCurrentLiabilities": "672048000", "totalNonCurrentLiabilities": "10323754000", "cashAndShortTermInvestments": "110166000", "commonStockSharesOutstanding": "258982647", "intangibleAssetsExcludingGoodwill": "2062045000", "cashAndCashEquivalentsAtCarryingValue": "110166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290277000", "profitLoss": "None", "dividendPayout": "81473000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "638202000", "capitalExpenditures": "285310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205857000", "cashflowFromInvestment": "-416761000", "stockBasedCompensation": "18518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2228176000, "cost_of_revenue": 1291443000, "gross_profit": 936733000, "ebit": 407980000, "ebitda": 697929000, "pretax_income": 312977000, "tax_provision": 71467000, "net_income": 241510000, "net_income_to_common": 241510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111226000, "total_current_assets": 1281038000, "total_assets": 20254497000, "short_term_debt": 47514000, "long_term_debt": 8388364000, "total_debt": 8435878000, "total_liabilities": 12240317000, "total_equity": 8014180000, "shares_outstanding": 258905000, "goodwill_and_intangibles": 10123243000 }, "cash_flow": { "operating_cash_flow": 541539000, "capital_expenditure": 212455000, "free_cash_flow": 753994000, "dividends_paid": 81477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352748, "ticker_id": 4326, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "407980000", "ebitda": "697929000", "netIncome": "241510000", "grossProfit": "936733000", "depreciation": "None", "totalRevenue": "2228176000", "costOfRevenue": "1291443000", "interestIncome": "1770000", "incomeBeforeTax": "312977000", "interestExpense": "77316678", "operatingIncome": "390210000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "71467000", "reportedCurrency": "USD", "netInterestIncome": "-79105000", "nonInterestIncome": "None", "operatingExpenses": "546523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1291443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289949000", "sellingGeneralAndAdministrative": "250134000", "netIncomeFromContinuingOperations": "241510000" }, "balance": { "goodwill": "8055979000", "inventory": "None", "commonStock": "3286078000", "currentDebt": "None", "investments": "None", "totalAssets": "20254497000", "longTermDebt": "8388364000", "shortTermDebt": "47514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2067264000", "reportedCurrency": "USD", "retainedEarnings": "4617038000", "totalLiabilities": "12240317000", "otherCurrentAssets": "217802000", "totalCurrentAssets": "1281038000", "currentLongTermDebt": "7657000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "952010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18973459000", "currentAccountsPayable": "625582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8534543000", "shortLongTermDebtTotal": "8702553000", "totalShareholderEquity": "8014180000", "capitalLeaseObligations": "306532000", "otherCurrentLiabilities": "752001000", "totalCurrentLiabilities": "1829479000", "otherNonCurrentLiabilities": "744186000", "totalNonCurrentLiabilities": "10410838000", "cashAndShortTermInvestments": "111226000", "commonStockSharesOutstanding": "258905000", "intangibleAssetsExcludingGoodwill": "2067264000", "cashAndCashEquivalentsAtCarryingValue": "111226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241510000", "profitLoss": "None", "dividendPayout": "81477000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "541539000", "capitalExpenditures": "212455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113379000", "cashflowFromInvestment": "-603211000", "stockBasedCompensation": "23438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2228176000, "cost_of_revenue": 1291443000, "gross_profit": 936733000, "research_and_development": null, "selling_general_admin": 250134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 407980000, "depreciation_amortisation": 289949000, "ebitda": 697929000, "interest_expense": 77316678, "interest_income": null, "other_non_operating": null, "pretax_income": 312977000, "tax_provision": 71467000, "effective_tax_rate": null, "net_income": 241510000, "net_income_continuing_ops": 241510000, "net_income_to_common": 241510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111226000, "short_term_investments": null, "net_receivables": 952010000, "inventory": null, "other_current_assets": null, "total_current_assets": 1281038000, "net_ppe": null, "goodwill": 8055979000, "intangible_assets": 2067264000, "goodwill_and_intangibles": 10123243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18973459000, "total_assets": 20254497000, "short_term_debt": 47514000, "accounts_payable": 625582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1829479000, "long_term_debt": 8388364000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10410838000, "total_liabilities": 12240317000, "total_debt": 8435878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4617038000, "total_equity": 8014180000, "shares_outstanding": 258905000, "operating_cash_flow": 541539000, "stock_based_compensation": 23438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -603211000, "dividends_paid": 81477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113379000, "free_cash_flow": 753994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "407980000", "ebitda": "697929000", "netIncome": "241510000", "grossProfit": "936733000", "depreciation": "None", "totalRevenue": "2228176000", "costOfRevenue": "1291443000", "interestIncome": "1770000", "incomeBeforeTax": "312977000", "interestExpense": "77316678", "operatingIncome": "390210000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "71467000", "reportedCurrency": "USD", "netInterestIncome": "-79105000", "nonInterestIncome": "None", "operatingExpenses": "546523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1291443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289949000", "sellingGeneralAndAdministrative": "250134000", "netIncomeFromContinuingOperations": "241510000" }, "balance": { "goodwill": "8055979000", "inventory": "None", "commonStock": "3286078000", "currentDebt": "None", "investments": "None", "totalAssets": "20254497000", "longTermDebt": "8388364000", "shortTermDebt": "47514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2067264000", "reportedCurrency": "USD", "retainedEarnings": "4617038000", "totalLiabilities": "12240317000", "otherCurrentAssets": "217802000", "totalCurrentAssets": "1281038000", "currentLongTermDebt": "7657000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "952010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18973459000", "currentAccountsPayable": "625582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8534543000", "shortLongTermDebtTotal": "8702553000", "totalShareholderEquity": "8014180000", "capitalLeaseObligations": "306532000", "otherCurrentLiabilities": "752001000", "totalCurrentLiabilities": "1829479000", "otherNonCurrentLiabilities": "744186000", "totalNonCurrentLiabilities": "10410838000", "cashAndShortTermInvestments": "111226000", "commonStockSharesOutstanding": "258905000", "intangibleAssetsExcludingGoodwill": "2067264000", "cashAndCashEquivalentsAtCarryingValue": "111226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241510000", "profitLoss": "None", "dividendPayout": "81477000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "541539000", "capitalExpenditures": "212455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113379000", "cashflowFromInvestment": "-603211000", "stockBasedCompensation": "23438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2260283000, "cost_of_revenue": 1324774000, "gross_profit": 935509000, "ebit": -67608000, "ebitda": 254185000, "pretax_income": -281649000, "tax_provision": -85645000, "net_income": -196004000, "net_income_to_common": -196004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62366000, "total_current_assets": 1226912000, "total_assets": 19817809000, "short_term_debt": 48341000, "long_term_debt": 8072928000, "total_debt": 8121269000, "total_liabilities": 11957455000, "total_equity": 7860354000, "shares_outstanding": 258757000, "goodwill_and_intangibles": 9942025000 }, "cash_flow": { "operating_cash_flow": 568929000, "capital_expenditure": 396686000, "free_cash_flow": 965615000, "dividends_paid": 81005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352749, "ticker_id": 4326, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67608000", "ebitda": "254185000", "netIncome": "-196004000", "grossProfit": "935509000", "depreciation": "None", "totalRevenue": "2260283000", "costOfRevenue": "1324774000", "interestIncome": "2216000", "incomeBeforeTax": "-281649000", "interestExpense": "75982440", "operatingIncome": "-199190000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-85645000", "reportedCurrency": "USD", "netInterestIncome": "-80203000", "nonInterestIncome": "None", "operatingExpenses": "1134699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1324774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321793000", "sellingGeneralAndAdministrative": "199656000", "netIncomeFromContinuingOperations": "-196004000" }, "balance": { "goodwill": "7950406000", "inventory": "71156000", "commonStock": "3283161000", "currentDebt": "None", "investments": "None", "totalAssets": "19817809000", "longTermDebt": "8072928000", "shortTermDebt": "48341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1991619000", "reportedCurrency": "USD", "retainedEarnings": "4457005000", "totalLiabilities": "11957455000", "otherCurrentAssets": "120764000", "totalCurrentAssets": "1226912000", "currentLongTermDebt": "7851000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18590897000", "currentAccountsPayable": "637371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8344127000", "shortLongTermDebtTotal": "8393376000", "totalShareholderEquity": "7860354000", "capitalLeaseObligations": "312597000", "otherCurrentLiabilities": "810621000", "totalCurrentLiabilities": "1878834000", "otherNonCurrentLiabilities": "775246000", "totalNonCurrentLiabilities": "10078621000", "cashAndShortTermInvestments": "62366000", "commonStockSharesOutstanding": "258757000", "intangibleAssetsExcludingGoodwill": "1991619000", "cashAndCashEquivalentsAtCarryingValue": "62366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-196004000", "profitLoss": "None", "dividendPayout": "81005000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "568929000", "capitalExpenditures": "396686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95412000", "cashflowFromInvestment": "-513366000", "stockBasedCompensation": "16656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2260283000, "cost_of_revenue": 1324774000, "gross_profit": 935509000, "research_and_development": null, "selling_general_admin": 199656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67608000, "depreciation_amortisation": 321793000, "ebitda": 254185000, "interest_expense": 75982440, "interest_income": null, "other_non_operating": null, "pretax_income": -281649000, "tax_provision": -85645000, "effective_tax_rate": null, "net_income": -196004000, "net_income_continuing_ops": -196004000, "net_income_to_common": -196004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62366000, "short_term_investments": null, "net_receivables": 972626000, "inventory": 71156000, "other_current_assets": null, "total_current_assets": 1226912000, "net_ppe": null, "goodwill": 7950406000, "intangible_assets": 1991619000, "goodwill_and_intangibles": 9942025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18590897000, "total_assets": 19817809000, "short_term_debt": 48341000, "accounts_payable": 637371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1878834000, "long_term_debt": 8072928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10078621000, "total_liabilities": 11957455000, "total_debt": 8121269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4457005000, "total_equity": 7860354000, "shares_outstanding": 258757000, "operating_cash_flow": 568929000, "stock_based_compensation": 16656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 396686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -513366000, "dividends_paid": 81005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95412000, "free_cash_flow": 965615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67608000", "ebitda": "254185000", "netIncome": "-196004000", "grossProfit": "935509000", "depreciation": "None", "totalRevenue": "2260283000", "costOfRevenue": "1324774000", "interestIncome": "2216000", "incomeBeforeTax": "-281649000", "interestExpense": "75982440", "operatingIncome": "-199190000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-85645000", "reportedCurrency": "USD", "netInterestIncome": "-80203000", "nonInterestIncome": "None", "operatingExpenses": "1134699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1324774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321793000", "sellingGeneralAndAdministrative": "199656000", "netIncomeFromContinuingOperations": "-196004000" }, "balance": { "goodwill": "7950406000", "inventory": "71156000", "commonStock": "3283161000", "currentDebt": "None", "investments": "None", "totalAssets": "19817809000", "longTermDebt": "8072928000", "shortTermDebt": "48341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1991619000", "reportedCurrency": "USD", "retainedEarnings": "4457005000", "totalLiabilities": "11957455000", "otherCurrentAssets": "120764000", "totalCurrentAssets": "1226912000", "currentLongTermDebt": "7851000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18590897000", "currentAccountsPayable": "637371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8344127000", "shortLongTermDebtTotal": "8393376000", "totalShareholderEquity": "7860354000", "capitalLeaseObligations": "312597000", "otherCurrentLiabilities": "810621000", "totalCurrentLiabilities": "1878834000", "otherNonCurrentLiabilities": "775246000", "totalNonCurrentLiabilities": "10078621000", "cashAndShortTermInvestments": "62366000", "commonStockSharesOutstanding": "258757000", "intangibleAssetsExcludingGoodwill": "1991619000", "cashAndCashEquivalentsAtCarryingValue": "62366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-196004000", "profitLoss": "None", "dividendPayout": "81005000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "568929000", "capitalExpenditures": "396686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95412000", "cashflowFromInvestment": "-513366000", "stockBasedCompensation": "16656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2338488000, "cost_of_revenue": 1344079000, "gross_profit": 994409000, "ebit": 485509000, "ebitda": 779152000, "pretax_income": 400058000, "tax_provision": 92012000, "net_income": 308046000, "net_income_to_common": 308046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115265000, "total_current_assets": 1355132000, "total_assets": 20095364000, "short_term_debt": 47491000, "long_term_debt": 8160538000, "total_debt": 8208029000, "total_liabilities": 11833909000, "total_equity": 8261455000, "shares_outstanding": 258757000, "goodwill_and_intangibles": 9905566000 }, "cash_flow": { "operating_cash_flow": 558311000, "capital_expenditure": 272132000, "free_cash_flow": 830443000, "dividends_paid": 73982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352751, "ticker_id": 4326, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "485509000", "ebitda": "779152000", "netIncome": "308046000", "grossProfit": "994409000", "depreciation": "None", "totalRevenue": "2338488000", "costOfRevenue": "1344079000", "interestIncome": "3331000", "incomeBeforeTax": "400058000", "interestExpense": "78716143", "operatingIncome": "475343000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "92012000", "reportedCurrency": "USD", "netInterestIncome": "-80189000", "nonInterestIncome": "None", "operatingExpenses": "519066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1344079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293643000", "sellingGeneralAndAdministrative": "222526000", "netIncomeFromContinuingOperations": "308046000" }, "balance": { "goodwill": "7922757000", "inventory": "None", "commonStock": "3282345000", "currentDebt": "None", "investments": "None", "totalAssets": "20095364000", "longTermDebt": "8160538000", "shortTermDebt": "47491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1982809000", "reportedCurrency": "USD", "retainedEarnings": "4734014000", "totalLiabilities": "11833909000", "otherCurrentAssets": "248971000", "totalCurrentAssets": "1355132000", "currentLongTermDebt": "7873000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "990896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18740232000", "currentAccountsPayable": "706284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8545879000", "shortLongTermDebtTotal": "8483576000", "totalShareholderEquity": "8261455000", "capitalLeaseObligations": "315165000", "otherCurrentLiabilities": "622783000", "totalCurrentLiabilities": "1754033000", "otherNonCurrentLiabilities": "544422000", "totalNonCurrentLiabilities": "10079876000", "cashAndShortTermInvestments": "115265000", "commonStockSharesOutstanding": "258757000", "intangibleAssetsExcludingGoodwill": "1982809000", "cashAndCashEquivalentsAtCarryingValue": "115265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308046000", "profitLoss": "None", "dividendPayout": "73982000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "558311000", "capitalExpenditures": "272132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "338476000", "cashflowFromInvestment": "-851706000", "stockBasedCompensation": "20416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "31264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2338488000, "cost_of_revenue": 1344079000, "gross_profit": 994409000, "research_and_development": null, "selling_general_admin": 222526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 485509000, "depreciation_amortisation": 293643000, "ebitda": 779152000, "interest_expense": 78716143, "interest_income": null, "other_non_operating": null, "pretax_income": 400058000, "tax_provision": 92012000, "effective_tax_rate": null, "net_income": 308046000, "net_income_continuing_ops": 308046000, "net_income_to_common": 308046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115265000, "short_term_investments": null, "net_receivables": 990896000, "inventory": null, "other_current_assets": null, "total_current_assets": 1355132000, "net_ppe": null, "goodwill": 7922757000, "intangible_assets": 1982809000, "goodwill_and_intangibles": 9905566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18740232000, "total_assets": 20095364000, "short_term_debt": 47491000, "accounts_payable": 706284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1754033000, "long_term_debt": 8160538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10079876000, "total_liabilities": 11833909000, "total_debt": 8208029000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4734014000, "total_equity": 8261455000, "shares_outstanding": 258757000, "operating_cash_flow": 558311000, "stock_based_compensation": 20416000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 272132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -851706000, "dividends_paid": 73982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 338476000, "free_cash_flow": 830443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "485509000", "ebitda": "779152000", "netIncome": "308046000", "grossProfit": "994409000", "depreciation": "None", "totalRevenue": "2338488000", "costOfRevenue": "1344079000", "interestIncome": "3331000", "incomeBeforeTax": "400058000", "interestExpense": "78716143", "operatingIncome": "475343000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "92012000", "reportedCurrency": "USD", "netInterestIncome": "-80189000", "nonInterestIncome": "None", "operatingExpenses": "519066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1344079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293643000", "sellingGeneralAndAdministrative": "222526000", "netIncomeFromContinuingOperations": "308046000" }, "balance": { "goodwill": "7922757000", "inventory": "None", "commonStock": "3282345000", "currentDebt": "None", "investments": "None", "totalAssets": "20095364000", "longTermDebt": "8160538000", "shortTermDebt": "47491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1982809000", "reportedCurrency": "USD", "retainedEarnings": "4734014000", "totalLiabilities": "11833909000", "otherCurrentAssets": "248971000", "totalCurrentAssets": "1355132000", "currentLongTermDebt": "7873000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "990896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18740232000", "currentAccountsPayable": "706284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8545879000", "shortLongTermDebtTotal": "8483576000", "totalShareholderEquity": "8261455000", "capitalLeaseObligations": "315165000", "otherCurrentLiabilities": "622783000", "totalCurrentLiabilities": "1754033000", "otherNonCurrentLiabilities": "544422000", "totalNonCurrentLiabilities": "10079876000", "cashAndShortTermInvestments": "115265000", "commonStockSharesOutstanding": "258757000", "intangibleAssetsExcludingGoodwill": "1982809000", "cashAndCashEquivalentsAtCarryingValue": "115265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308046000", "profitLoss": "None", "dividendPayout": "73982000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "558311000", "capitalExpenditures": "272132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "338476000", "cashflowFromInvestment": "-851706000", "stockBasedCompensation": "20416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "31264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2248166000, "cost_of_revenue": 1301070000, "gross_profit": 947096000, "ebit": 437861000, "ebitda": 723214000, "pretax_income": 355984000, "tax_provision": 80584000, "net_income": 275477000, "net_income_to_common": 275477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78658000, "total_current_assets": 1235707000, "total_assets": 19301526000, "short_term_debt": 48492000, "long_term_debt": 7696229000, "total_debt": 7744721000, "total_liabilities": 11318308000, "total_equity": 7982047221, "shares_outstanding": 258565246, "goodwill_and_intangibles": 9598449064 }, "cash_flow": { "operating_cash_flow": 611378000, "capital_expenditure": 217219000, "free_cash_flow": 828597000, "dividends_paid": 73698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352752, "ticker_id": 4326, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "437861000", "ebitda": "723214000", "netIncome": "275477000", "grossProfit": "947096000", "depreciation": "None", "totalRevenue": "2248166000", "costOfRevenue": "1301070000", "interestIncome": "4009000", "incomeBeforeTax": "355984000", "interestExpense": "76941128", "operatingIncome": "424705000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "80584000", "reportedCurrency": "USD", "netInterestIncome": "-78368000", "nonInterestIncome": "None", "operatingExpenses": "522391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1301070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285353000", "sellingGeneralAndAdministrative": "228848000", "netIncomeFromContinuingOperations": "275400000" }, "balance": { "goodwill": "7703589064", "inventory": "-18473000", "commonStock": "3279130000", "currentDebt": "None", "investments": "None", "totalAssets": "19301526000", "longTermDebt": "7696229000", "shortTermDebt": "48492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1894860000", "reportedCurrency": "USD", "retainedEarnings": "4499951000", "totalLiabilities": "11318308000", "otherCurrentAssets": "195557000", "totalCurrentAssets": "1235707000", "currentLongTermDebt": "10058000", "longTermInvestments": "None", "shortTermInvestments": "18473000", "currentNetReceivables": "961492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18065819000", "currentAccountsPayable": "663159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8015002000", "totalShareholderEquity": "7982047221", "capitalLeaseObligations": "308715000", "otherCurrentLiabilities": "683189000", "totalCurrentLiabilities": "1770466000", "otherNonCurrentLiabilities": "512661000", "totalNonCurrentLiabilities": "9547842000", "cashAndShortTermInvestments": "78658000", "commonStockSharesOutstanding": "258565246", "intangibleAssetsExcludingGoodwill": "1894860000", "cashAndCashEquivalentsAtCarryingValue": "78658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275401000", "profitLoss": "None", "dividendPayout": "73698000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "611378000", "capitalExpenditures": "217219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176596000", "cashflowFromInvestment": "-459525000", "stockBasedCompensation": "18861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2248166000, "cost_of_revenue": 1301070000, "gross_profit": 947096000, "research_and_development": null, "selling_general_admin": 228848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437861000, "depreciation_amortisation": 285353000, "ebitda": 723214000, "interest_expense": 76941128, "interest_income": null, "other_non_operating": null, "pretax_income": 355984000, "tax_provision": 80584000, "effective_tax_rate": null, "net_income": 275477000, "net_income_continuing_ops": 275400000, "net_income_to_common": 275477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78658000, "short_term_investments": 18473000, "net_receivables": 961492000, "inventory": -18473000, "other_current_assets": null, "total_current_assets": 1235707000, "net_ppe": null, "goodwill": 7703589064, "intangible_assets": 1894860000, "goodwill_and_intangibles": 9598449064, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18065819000, "total_assets": 19301526000, "short_term_debt": 48492000, "accounts_payable": 663159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1770466000, "long_term_debt": 7696229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9547842000, "total_liabilities": 11318308000, "total_debt": 7744721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4499951000, "total_equity": 7982047221, "shares_outstanding": 258565246, "operating_cash_flow": 611378000, "stock_based_compensation": 18861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -459525000, "dividends_paid": 73698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176596000, "free_cash_flow": 828597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "437861000", "ebitda": "723214000", "netIncome": "275477000", "grossProfit": "947096000", "depreciation": "None", "totalRevenue": "2248166000", "costOfRevenue": "1301070000", "interestIncome": "4009000", "incomeBeforeTax": "355984000", "interestExpense": "76941128", "operatingIncome": "424705000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "80584000", "reportedCurrency": "USD", "netInterestIncome": "-78368000", "nonInterestIncome": "None", "operatingExpenses": "522391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1301070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285353000", "sellingGeneralAndAdministrative": "228848000", "netIncomeFromContinuingOperations": "275400000" }, "balance": { "goodwill": "7703589064", "inventory": "-18473000", "commonStock": "3279130000", "currentDebt": "None", "investments": "None", "totalAssets": "19301526000", "longTermDebt": "7696229000", "shortTermDebt": "48492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1894860000", "reportedCurrency": "USD", "retainedEarnings": "4499951000", "totalLiabilities": "11318308000", "otherCurrentAssets": "195557000", "totalCurrentAssets": "1235707000", "currentLongTermDebt": "10058000", "longTermInvestments": "None", "shortTermInvestments": "18473000", "currentNetReceivables": "961492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18065819000", "currentAccountsPayable": "663159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8015002000", "totalShareholderEquity": "7982047221", "capitalLeaseObligations": "308715000", "otherCurrentLiabilities": "683189000", "totalCurrentLiabilities": "1770466000", "otherNonCurrentLiabilities": "512661000", "totalNonCurrentLiabilities": "9547842000", "cashAndShortTermInvestments": "78658000", "commonStockSharesOutstanding": "258565246", "intangibleAssetsExcludingGoodwill": "1894860000", "cashAndCashEquivalentsAtCarryingValue": "78658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275401000", "profitLoss": "None", "dividendPayout": "73698000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "611378000", "capitalExpenditures": "217219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176596000", "cashflowFromInvestment": "-459525000", "stockBasedCompensation": "18861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2072653000, "cost_of_revenue": 1221783000, "gross_profit": 850870000, "ebit": 376447000, "ebitda": 639428000, "pretax_income": 288540000, "tax_provision": 59413000, "net_income": 230054000, "net_income_to_common": 230054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111985000, "total_current_assets": 1217054000, "total_assets": 19082660000, "short_term_debt": 52526000, "long_term_debt": 7795191000, "total_debt": 7847717000, "total_liabilities": 11291700000, "total_equity": 7778887858, "shares_outstanding": 258482473, "goodwill_and_intangibles": 9466569452 }, "cash_flow": { "operating_cash_flow": 490309000, "capital_expenditure": 169951000, "free_cash_flow": 660260000, "dividends_paid": 73573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352753, "ticker_id": 4326, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "376447000", "ebitda": "639428000", "netIncome": "230054000", "grossProfit": "850870000", "depreciation": "None", "totalRevenue": "2072653000", "costOfRevenue": "1221783000", "interestIncome": "2051000", "incomeBeforeTax": "288540000", "interestExpense": "78488000", "operatingIncome": "366800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "59413000", "reportedCurrency": "USD", "netInterestIncome": "-76437000", "nonInterestIncome": "None", "operatingExpenses": "484070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1221783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262981000", "sellingGeneralAndAdministrative": "220735000", "netIncomeFromContinuingOperations": "229127000" }, "balance": { "goodwill": "7589343452", "inventory": "-18500000", "commonStock": "3279130000", "currentDebt": "None", "investments": "None", "totalAssets": "19082660000", "longTermDebt": "7795191000", "shortTermDebt": "52526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1877226000", "reportedCurrency": "USD", "retainedEarnings": "4298171000", "totalLiabilities": "11291700000", "otherCurrentAssets": "208387000", "totalCurrentAssets": "1217054000", "currentLongTermDebt": "16096000", "longTermInvestments": "None", "shortTermInvestments": "18500000", "currentNetReceivables": "896682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17865606000", "currentAccountsPayable": "589861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8097136000", "totalShareholderEquity": "7778887858", "capitalLeaseObligations": "285849000", "otherCurrentLiabilities": "618774000", "totalCurrentLiabilities": "1631541000", "otherNonCurrentLiabilities": "563041000", "totalNonCurrentLiabilities": "9660159000", "cashAndShortTermInvestments": "111985000", "commonStockSharesOutstanding": "258482473", "intangibleAssetsExcludingGoodwill": "1877226000", "cashAndCashEquivalentsAtCarryingValue": "111985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229127000", "profitLoss": "None", "dividendPayout": "73573000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "490309000", "capitalExpenditures": "169951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "878477000", "cashflowFromInvestment": "-1334579000", "stockBasedCompensation": "21952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2072653000, "cost_of_revenue": 1221783000, "gross_profit": 850870000, "research_and_development": null, "selling_general_admin": 220735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 376447000, "depreciation_amortisation": 262981000, "ebitda": 639428000, "interest_expense": 78488000, "interest_income": null, "other_non_operating": null, "pretax_income": 288540000, "tax_provision": 59413000, "effective_tax_rate": null, "net_income": 230054000, "net_income_continuing_ops": 229127000, "net_income_to_common": 230054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111985000, "short_term_investments": 18500000, "net_receivables": 896682000, "inventory": -18500000, "other_current_assets": null, "total_current_assets": 1217054000, "net_ppe": null, "goodwill": 7589343452, "intangible_assets": 1877226000, "goodwill_and_intangibles": 9466569452, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17865606000, "total_assets": 19082660000, "short_term_debt": 52526000, "accounts_payable": 589861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1631541000, "long_term_debt": 7795191000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9660159000, "total_liabilities": 11291700000, "total_debt": 7847717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4298171000, "total_equity": 7778887858, "shares_outstanding": 258482473, "operating_cash_flow": 490309000, "stock_based_compensation": 21952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1334579000, "dividends_paid": 73573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 878477000, "free_cash_flow": 660260000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "376447000", "ebitda": "639428000", "netIncome": "230054000", "grossProfit": "850870000", "depreciation": "None", "totalRevenue": "2072653000", "costOfRevenue": "1221783000", "interestIncome": "2051000", "incomeBeforeTax": "288540000", "interestExpense": "78488000", "operatingIncome": "366800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "59413000", "reportedCurrency": "USD", "netInterestIncome": "-76437000", "nonInterestIncome": "None", "operatingExpenses": "484070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1221783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262981000", "sellingGeneralAndAdministrative": "220735000", "netIncomeFromContinuingOperations": "229127000" }, "balance": { "goodwill": "7589343452", "inventory": "-18500000", "commonStock": "3279130000", "currentDebt": "None", "investments": "None", "totalAssets": "19082660000", "longTermDebt": "7795191000", "shortTermDebt": "52526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1877226000", "reportedCurrency": "USD", "retainedEarnings": "4298171000", "totalLiabilities": "11291700000", "otherCurrentAssets": "208387000", "totalCurrentAssets": "1217054000", "currentLongTermDebt": "16096000", "longTermInvestments": "None", "shortTermInvestments": "18500000", "currentNetReceivables": "896682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17865606000", "currentAccountsPayable": "589861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8097136000", "totalShareholderEquity": "7778887858", "capitalLeaseObligations": "285849000", "otherCurrentLiabilities": "618774000", "totalCurrentLiabilities": "1631541000", "otherNonCurrentLiabilities": "563041000", "totalNonCurrentLiabilities": "9660159000", "cashAndShortTermInvestments": "111985000", "commonStockSharesOutstanding": "258482473", "intangibleAssetsExcludingGoodwill": "1877226000", "cashAndCashEquivalentsAtCarryingValue": "111985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229127000", "profitLoss": "None", "dividendPayout": "73573000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "490309000", "capitalExpenditures": "169951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "878477000", "cashflowFromInvestment": "-1334579000", "stockBasedCompensation": "21952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2035609000, "cost_of_revenue": 1195620000, "gross_profit": 839989000, "ebit": 239473000, "ebitda": 492597000, "pretax_income": 161389000, "tax_provision": 34760000, "net_income": 126753000, "net_income_to_common": 126753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78399000, "total_current_assets": 1141785000, "total_assets": 17915876000, "short_term_debt": 58995000, "long_term_debt": 6724771000, "total_debt": 6783766000, "total_liabilities": 10218095000, "total_equity": 7692809000, "shares_outstanding": 258303369, "goodwill_and_intangibles": 9007941000 }, "cash_flow": { "operating_cash_flow": 555941000, "capital_expenditure": 318446000, "free_cash_flow": 874387000, "dividends_paid": 73789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352754, "ticker_id": 4326, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239473000", "ebitda": "492597000", "netIncome": "126753000", "grossProfit": "839989000", "depreciation": "None", "totalRevenue": "2035609000", "costOfRevenue": "1195620000", "interestIncome": "2464000", "incomeBeforeTax": "161389000", "interestExpense": "66016520", "operatingIncome": "224518000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34760000", "reportedCurrency": "USD", "netInterestIncome": "-67264000", "nonInterestIncome": "None", "operatingExpenses": "615471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1195620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253124000", "sellingGeneralAndAdministrative": "185242786", "netIncomeFromContinuingOperations": "126629000" }, "balance": { "goodwill": "7404400000", "inventory": "61673000", "commonStock": "3276661000", "currentDebt": "None", "investments": "None", "totalAssets": "17915876000", "longTermDebt": "6724771000", "shortTermDebt": "58995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1603541000", "reportedCurrency": "USD", "retainedEarnings": "4141690000", "totalLiabilities": "10218095000", "otherCurrentAssets": "116636000", "totalCurrentAssets": "1141785000", "currentLongTermDebt": "26462000", "longTermInvestments": "None", "shortTermInvestments": "15842000", "currentNetReceivables": "885077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16774091000", "currentAccountsPayable": "642455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7022206000", "totalShareholderEquity": "7692809000", "capitalLeaseObligations": "270973000", "otherCurrentLiabilities": "615734000", "totalCurrentLiabilities": "1687932000", "otherNonCurrentLiabilities": "544472000", "totalNonCurrentLiabilities": "8530163000", "cashAndShortTermInvestments": "78399000", "commonStockSharesOutstanding": "258303369", "intangibleAssetsExcludingGoodwill": "1603541000", "cashAndCashEquivalentsAtCarryingValue": "78399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126629000", "profitLoss": "None", "dividendPayout": "73789000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555941000", "capitalExpenditures": "318446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177869000", "cashflowFromInvestment": "-395466000", "stockBasedCompensation": "14326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2035609000, "cost_of_revenue": 1195620000, "gross_profit": 839989000, "research_and_development": null, "selling_general_admin": 185242786, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239473000, "depreciation_amortisation": 253124000, "ebitda": 492597000, "interest_expense": 66016520, "interest_income": null, "other_non_operating": null, "pretax_income": 161389000, "tax_provision": 34760000, "effective_tax_rate": null, "net_income": 126753000, "net_income_continuing_ops": 126629000, "net_income_to_common": 126753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78399000, "short_term_investments": 15842000, "net_receivables": 885077000, "inventory": 61673000, "other_current_assets": null, "total_current_assets": 1141785000, "net_ppe": null, "goodwill": 7404400000, "intangible_assets": 1603541000, "goodwill_and_intangibles": 9007941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16774091000, "total_assets": 17915876000, "short_term_debt": 58995000, "accounts_payable": 642455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1687932000, "long_term_debt": 6724771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8530163000, "total_liabilities": 10218095000, "total_debt": 6783766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4141690000, "total_equity": 7692809000, "shares_outstanding": 258303369, "operating_cash_flow": 555941000, "stock_based_compensation": 14326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 318446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -395466000, "dividends_paid": 73789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177869000, "free_cash_flow": 874387000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "239473000", "ebitda": "492597000", "netIncome": "126753000", "grossProfit": "839989000", "depreciation": "None", "totalRevenue": "2035609000", "costOfRevenue": "1195620000", "interestIncome": "2464000", "incomeBeforeTax": "161389000", "interestExpense": "66016520", "operatingIncome": "224518000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34760000", "reportedCurrency": "USD", "netInterestIncome": "-67264000", "nonInterestIncome": "None", "operatingExpenses": "615471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1195620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253124000", "sellingGeneralAndAdministrative": "185242786", "netIncomeFromContinuingOperations": "126629000" }, "balance": { "goodwill": "7404400000", "inventory": "61673000", "commonStock": "3276661000", "currentDebt": "None", "investments": "None", "totalAssets": "17915876000", "longTermDebt": "6724771000", "shortTermDebt": "58995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1603541000", "reportedCurrency": "USD", "retainedEarnings": "4141690000", "totalLiabilities": "10218095000", "otherCurrentAssets": "116636000", "totalCurrentAssets": "1141785000", "currentLongTermDebt": "26462000", "longTermInvestments": "None", "shortTermInvestments": "15842000", "currentNetReceivables": "885077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16774091000", "currentAccountsPayable": "642455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7022206000", "totalShareholderEquity": "7692809000", "capitalLeaseObligations": "270973000", "otherCurrentLiabilities": "615734000", "totalCurrentLiabilities": "1687932000", "otherNonCurrentLiabilities": "544472000", "totalNonCurrentLiabilities": "8530163000", "cashAndShortTermInvestments": "78399000", "commonStockSharesOutstanding": "258303369", "intangibleAssetsExcludingGoodwill": "1603541000", "cashAndCashEquivalentsAtCarryingValue": "78399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126629000", "profitLoss": "None", "dividendPayout": "73789000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555941000", "capitalExpenditures": "318446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177869000", "cashflowFromInvestment": "-395466000", "stockBasedCompensation": "14326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2064744000, "cost_of_revenue": 1204603000, "gross_profit": 860141000, "ebit": 415385000, "ebitda": 669757000, "pretax_income": 292166000, "tax_provision": 62975000, "net_income": 229026000, "net_income_to_common": 229026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96187000, "total_current_assets": 1151722000, "total_assets": 17731240000, "short_term_debt": 65437000, "long_term_debt": 6803439000, "total_debt": 6868876000, "total_liabilities": 10139945000, "total_equity": 7586199000, "shares_outstanding": 258229404, "goodwill_and_intangibles": 8931776000 }, "cash_flow": { "operating_cash_flow": 554164000, "capital_expenditure": 221411000, "free_cash_flow": 775575000, "dividends_paid": 65675000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352756, "ticker_id": 4326, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "415385000", "ebitda": "669757000", "netIncome": "229026000", "grossProfit": "860141000", "depreciation": "None", "totalRevenue": "2064744000", "costOfRevenue": "1204603000", "interestIncome": "2833000", "incomeBeforeTax": "292166000", "interestExpense": "62920723", "operatingIncome": "352977000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "62975000", "reportedCurrency": "USD", "netInterestIncome": "-66183000", "nonInterestIncome": "None", "operatingExpenses": "507164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1204603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254372000", "sellingGeneralAndAdministrative": "196316000", "netIncomeFromContinuingOperations": "229191000" }, "balance": { "goodwill": "7313084000", "inventory": "-21166000", "commonStock": "3276631000", "currentDebt": "None", "investments": "None", "totalAssets": "17731240000", "longTermDebt": "6803439000", "shortTermDebt": "65437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1618692000", "reportedCurrency": "USD", "retainedEarnings": "4088726000", "totalLiabilities": "10139945000", "otherCurrentAssets": "187442000", "totalCurrentAssets": "1151722000", "currentLongTermDebt": "48542000", "longTermInvestments": "None", "shortTermInvestments": "21166000", "currentNetReceivables": "868093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16579518000", "currentAccountsPayable": "604542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7360260000", "shortLongTermDebtTotal": "7108644000", "totalShareholderEquity": "7586199000", "capitalLeaseObligations": "272445000", "otherCurrentLiabilities": "563031000", "totalCurrentLiabilities": "1575736000", "otherNonCurrentLiabilities": "472719000", "totalNonCurrentLiabilities": "8564209000", "cashAndShortTermInvestments": "96187000", "commonStockSharesOutstanding": "258229404", "intangibleAssetsExcludingGoodwill": "1618692000", "cashAndCashEquivalentsAtCarryingValue": "96187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229191000", "profitLoss": "None", "dividendPayout": "65675000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "554164000", "capitalExpenditures": "221411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22738000", "cashflowFromInvestment": "-1185613000", "stockBasedCompensation": "14641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65675000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2064744000, "cost_of_revenue": 1204603000, "gross_profit": 860141000, "research_and_development": null, "selling_general_admin": 196316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 415385000, "depreciation_amortisation": 254372000, "ebitda": 669757000, "interest_expense": 62920723, "interest_income": null, "other_non_operating": null, "pretax_income": 292166000, "tax_provision": 62975000, "effective_tax_rate": null, "net_income": 229026000, "net_income_continuing_ops": 229191000, "net_income_to_common": 229026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96187000, "short_term_investments": 21166000, "net_receivables": 868093000, "inventory": -21166000, "other_current_assets": null, "total_current_assets": 1151722000, "net_ppe": null, "goodwill": 7313084000, "intangible_assets": 1618692000, "goodwill_and_intangibles": 8931776000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16579518000, "total_assets": 17731240000, "short_term_debt": 65437000, "accounts_payable": 604542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1575736000, "long_term_debt": 6803439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8564209000, "total_liabilities": 10139945000, "total_debt": 6868876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4088726000, "total_equity": 7586199000, "shares_outstanding": 258229404, "operating_cash_flow": 554164000, "stock_based_compensation": 14641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1185613000, "dividends_paid": 65675000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22738000, "free_cash_flow": 775575000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "415385000", "ebitda": "669757000", "netIncome": "229026000", "grossProfit": "860141000", "depreciation": "None", "totalRevenue": "2064744000", "costOfRevenue": "1204603000", "interestIncome": "2833000", "incomeBeforeTax": "292166000", "interestExpense": "62920723", "operatingIncome": "352977000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "62975000", "reportedCurrency": "USD", "netInterestIncome": "-66183000", "nonInterestIncome": "None", "operatingExpenses": "507164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1204603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254372000", "sellingGeneralAndAdministrative": "196316000", "netIncomeFromContinuingOperations": "229191000" }, "balance": { "goodwill": "7313084000", "inventory": "-21166000", "commonStock": "3276631000", "currentDebt": "None", "investments": "None", "totalAssets": "17731240000", "longTermDebt": "6803439000", "shortTermDebt": "65437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1618692000", "reportedCurrency": "USD", "retainedEarnings": "4088726000", "totalLiabilities": "10139945000", "otherCurrentAssets": "187442000", "totalCurrentAssets": "1151722000", "currentLongTermDebt": "48542000", "longTermInvestments": "None", "shortTermInvestments": "21166000", "currentNetReceivables": "868093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16579518000", "currentAccountsPayable": "604542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7360260000", "shortLongTermDebtTotal": "7108644000", "totalShareholderEquity": "7586199000", "capitalLeaseObligations": "272445000", "otherCurrentLiabilities": "563031000", "totalCurrentLiabilities": "1575736000", "otherNonCurrentLiabilities": "472719000", "totalNonCurrentLiabilities": "8564209000", "cashAndShortTermInvestments": "96187000", "commonStockSharesOutstanding": "258229404", "intangibleAssetsExcludingGoodwill": "1618692000", "cashAndCashEquivalentsAtCarryingValue": "96187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229191000", "profitLoss": "None", "dividendPayout": "65675000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "554164000", "capitalExpenditures": "221411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22738000", "cashflowFromInvestment": "-1185613000", "stockBasedCompensation": "14641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65675000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "income_statement": { "revenue": 2021095000, "cost_of_revenue": 1197349000, "gross_profit": 823746000, "ebit": 377915000, "ebitda": 630289000, "pretax_income": 277721000, "tax_provision": 68551000, "net_income": 209208000, "net_income_to_common": 209208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91712000, "total_current_assets": 1111676000, "total_assets": 17359527000, "short_term_debt": 43446000, "long_term_debt": 6681384000, "total_debt": 6724830000, "total_liabilities": 9900070000, "total_equity": 7454526000, "shares_outstanding": 258110491, "goodwill_and_intangibles": 8652111000 }, "cash_flow": { "operating_cash_flow": 574354000, "capital_expenditure": 218357000, "free_cash_flow": 792711000, "dividends_paid": 65352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352757, "ticker_id": 4326, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:48.398479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "377915000", "ebitda": "630289000", "netIncome": "209208000", "grossProfit": "823746000", "depreciation": "None", "totalRevenue": "2021095000", "costOfRevenue": "1197349000", "interestIncome": "1338000", "incomeBeforeTax": "277721000", "interestExpense": "63619943", "operatingIncome": "344128000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "68551000", "reportedCurrency": "USD", "netInterestIncome": "-66207000", "nonInterestIncome": "None", "operatingExpenses": "479618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1138000", "costofGoodsAndServicesSold": "1197349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252374000", "sellingGeneralAndAdministrative": "216385000", "netIncomeFromContinuingOperations": "209170000" }, "balance": { "goodwill": "6992466000", "inventory": "-21003000", "commonStock": "3274564000", "currentDebt": "None", "investments": "None", "totalAssets": "17359527000", "longTermDebt": "6681384000", "shortTermDebt": "43446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1659645000", "reportedCurrency": "USD", "retainedEarnings": "3925376000", "totalLiabilities": "9900070000", "otherCurrentAssets": "164485000", "totalCurrentAssets": "1111676000", "currentLongTermDebt": "26110000", "longTermInvestments": "None", "shortTermInvestments": "21003000", "currentNetReceivables": "855479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16247851000", "currentAccountsPayable": "539216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7030118000", "shortLongTermDebtTotal": "6949396000", "totalShareholderEquity": "7454526000", "capitalLeaseObligations": "257313000", "otherCurrentLiabilities": "539425000", "totalCurrentLiabilities": "1463495000", "otherNonCurrentLiabilities": "481639000", "totalNonCurrentLiabilities": "8436575000", "cashAndShortTermInvestments": "91712000", "commonStockSharesOutstanding": "258110491", "intangibleAssetsExcludingGoodwill": "1659645000", "cashAndCashEquivalentsAtCarryingValue": "91712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209170000", "profitLoss": "None", "dividendPayout": "65352000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "574354000", "capitalExpenditures": "218357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323850000", "cashflowFromInvestment": "-286862000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36358000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2021095000, "cost_of_revenue": 1197349000, "gross_profit": 823746000, "research_and_development": null, "selling_general_admin": 216385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 377915000, "depreciation_amortisation": 252374000, "ebitda": 630289000, "interest_expense": 63619943, "interest_income": null, "other_non_operating": null, "pretax_income": 277721000, "tax_provision": 68551000, "effective_tax_rate": null, "net_income": 209208000, "net_income_continuing_ops": 209170000, "net_income_to_common": 209208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91712000, "short_term_investments": 21003000, "net_receivables": 855479000, "inventory": -21003000, "other_current_assets": null, "total_current_assets": 1111676000, "net_ppe": null, "goodwill": 6992466000, "intangible_assets": 1659645000, "goodwill_and_intangibles": 8652111000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16247851000, "total_assets": 17359527000, "short_term_debt": 43446000, "accounts_payable": 539216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1463495000, "long_term_debt": 6681384000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8436575000, "total_liabilities": 9900070000, "total_debt": 6724830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3925376000, "total_equity": 7454526000, "shares_outstanding": 258110491, "operating_cash_flow": 574354000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218357000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286862000, "dividends_paid": 65352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -323850000, "free_cash_flow": 792711000, "net_change_in_cash": -36358000 }, "raw_data": { "income": { "ebit": "377915000", "ebitda": "630289000", "netIncome": "209208000", "grossProfit": "823746000", "depreciation": "None", "totalRevenue": "2021095000", "costOfRevenue": "1197349000", "interestIncome": "1338000", "incomeBeforeTax": "277721000", "interestExpense": "63619943", "operatingIncome": "344128000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "68551000", "reportedCurrency": "USD", "netInterestIncome": "-66207000", "nonInterestIncome": "None", "operatingExpenses": "479618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1138000", "costofGoodsAndServicesSold": "1197349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252374000", "sellingGeneralAndAdministrative": "216385000", "netIncomeFromContinuingOperations": "209170000" }, "balance": { "goodwill": "6992466000", "inventory": "-21003000", "commonStock": "3274564000", "currentDebt": "None", "investments": "None", "totalAssets": "17359527000", "longTermDebt": "6681384000", "shortTermDebt": "43446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1659645000", "reportedCurrency": "USD", "retainedEarnings": "3925376000", "totalLiabilities": "9900070000", "otherCurrentAssets": "164485000", "totalCurrentAssets": "1111676000", "currentLongTermDebt": "26110000", "longTermInvestments": "None", "shortTermInvestments": "21003000", "currentNetReceivables": "855479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16247851000", "currentAccountsPayable": "539216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7030118000", "shortLongTermDebtTotal": "6949396000", "totalShareholderEquity": "7454526000", "capitalLeaseObligations": "257313000", "otherCurrentLiabilities": "539425000", "totalCurrentLiabilities": "1463495000", "otherNonCurrentLiabilities": "481639000", "totalNonCurrentLiabilities": "8436575000", "cashAndShortTermInvestments": "91712000", "commonStockSharesOutstanding": "258110491", "intangibleAssetsExcludingGoodwill": "1659645000", "cashAndCashEquivalentsAtCarryingValue": "91712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209170000", "profitLoss": "None", "dividendPayout": "65352000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "574354000", "capitalExpenditures": "218357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323850000", "cashflowFromInvestment": "-286862000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36358000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }