{ "ticker": { "uuid": "7ee15975-5e97-4ab8-8123-e854d55d193d", "symbol": "ICLR", "name": "ICON PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/7ee15975-5e97-4ab8-8123-e854d55d193d/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ee15975-5e97-4ab8-8123-e854d55d193d/" }, "ticker_metadata": { "id": 6561, "uuid": "7ee15975-5e97-4ab8-8123-e854d55d193d", "symbol": "ICLR", "name": "ICON PLC", "asset_type": "equity", "market_cap": 9212109000, "stock_exchange_id": 2, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "ICON Public Limited Company, a clinical research organization, provides outsourced marketing and development services in Ireland, the rest of Europe, the United States and internationally. The company is headquartered in Dublin, Ireland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7ee15975-5e97-4ab8-8123-e854d55d193d", "symbol": "ICLR", "name": "ICON PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/7ee15975-5e97-4ab8-8123-e854d55d193d/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ee15975-5e97-4ab8-8123-e854d55d193d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.71, "value": 0.73, "quality": 0.7, "momentum": 0.23, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 149.45, "market_cap": 11801376788.25, "pe_ratio": 24.3974, "earnings_yield": 0.041, "ebitda_to_ev": 0.0703, "shareholder_yield": 0, "roe": 0.0526, "piotroski_f_score": 6, "momentum_12_1": -0.1051, "volatility_252d": 0.7262 }, "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": "2026-06-07T06:48:16.156399+00:00", "batch_id": "" }, "size": { "price_close": 149.45, "market_cap": 11801376788.25, "market_cap_usd": 11801376788.25, "enterprise_value": 11720125788.25, "shares_outstanding": 78965385, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 24.3974, "pb_ratio": 1.2837, "ptbv_ratio": null, "ps_ratio": 1.4244, "pcf_ratio": 5.602, "pfcf_ratio": 4.7423, "ev_ebitda": 14.2309, "ev_ebit": 16.4999, "ev_sales": 1.4146, "ev_fcf": 4.7097, "earnings_yield": 0.041, "fcf_yield": 0.2123, "price_to_sales": 1.4244, "price_to_book": 1.2837, "price_to_cashflow": 5.602, "ebitda_to_ev": 0.0703, "sales_yield": 0.7069 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2389, "operating_margin": 0.0857, "net_margin": 0.0584, "ebitda_margin": 0.0994, "fcf_margin": 0.3004, "roe": 0.0526, "roa": 0.0297, "roic": 0.0745, "roc_greenblatt": null, "asset_turnover": 0.5092, "cash_conversion": 5.1446, "accruals_ratio": -0.0998, "sbc_to_revenue": 0.0308, "piotroski_f_score": 6, "altman_z_score": 1.8591, "earnings_stability_5y": 0.4684, "revenue_stability_5y": 0.4063, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1216, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7697, "net_debt_to_ebitda": -0.0987, "debt_to_assets": 0.0348, "interest_coverage": 3.9329, "current_ratio": 1.0956, "quick_ratio": 1.0956, "net_debt": -81251000, "local_beta": -0.0003, "volatility_252d": 0.7262, "volatility_60d": 1.622, "max_drawdown_12m": -0.5203, "risk_adjusted_momentum": -0.1447 }, "growth": { "revenue_growth_1y": 0.0113, "revenue_growth_3y_cagr": 0.0215, "revenue_growth_5y_cagr": 0.2415, "eps_growth_1y": -0.362, "eps_growth_3y_cagr": -0.2315, "eps_growth_5y_cagr": -0.069, "fcf_growth_1y": 0.7808, "book_value_growth_1y": 0.0151, "revenue_growth": 0.0113, "earnings_growth": -0.362 }, "momentum": { "price_return_1m": 0.2005, "price_return_3m": 0.3941, "price_return_6m": -0.1959, "price_return_9m": -0.1454, "price_return_12m": 0.0743, "price_return_12m_ex1m": -0.1051, "momentum_6m": -0.1959, "momentum_12m": 0.0743, "momentum_12_1": -0.1051, "distance_from_52w_high": -0.2292, "distance_from_52w_low": 0.607, "relative_strength": -0.0836 }, "raw_ttm": { "revenue_ttm": 8285203000, "gross_profit_ttm": 1979028000, "ebit_ttm": 710313000, "ebitda_ttm": 823570000, "net_income_ttm": 483715000, "eps_diluted_ttm": 6.1257, "operating_cash_flow_ttm": 2106633502, "capital_expenditure_ttm": 381877852, "fcf_ttm": 2488511354, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 180606000, "cash_and_equivalents": 647295000, "total_current_assets": 3501675000, "total_current_liabilities": 3196175000, "net_ppe": null, "total_assets": 16269782000, "total_debt": 566044000, "total_equity": 9193384000, "net_working_capital": 224249000, "book_value_per_share": 116.423, "retained_earnings": 2122051000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2785423000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 62, "rank_pb": 31, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 20, "rank_ev_ebitda": 61, "rank_ev_ebit": 61, "rank_earnings_yield": 62, "rank_fcf_yield": 15, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 60, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 79, "rank_fcf_margin": 29, "rank_piotroski": 44, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 85, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 61 }, "composites": { "value_composite": 27, "quality_composite": 30, "momentum_composite": 77, "growth_composite": 98, "yield_composite": 97, "svqf_composite": 81, "vc1_composite": 26, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.7148, "os_score": 0.71, "value_percentile": 0.73, "quality_percentile": 0.7, "momentum_percentile": 0.23, "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": 65, "small_cap_core_rank": 65, "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": 1474, "ticker_id": 6561, "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": "2026-06-07T06:48:16.156399+00:00", "batch_id": "", "os_score_delta": null, "price_close": 149.45, "market_cap": 11801376788.25, "market_cap_usd": 11801376788.25, "enterprise_value": 11720125788.25, "shares_outstanding": 78965385, "fx_rate_to_usd": null, "pe_ratio": 24.39737612, "pb_ratio": 1.28368148, "ptbv_ratio": null, "ps_ratio": 1.42439199, "pcf_ratio": 5.60200755, "pfcf_ratio": 4.74234396, "ev_ebitda": 14.23087994, "ev_ebit": 16.4999455, "ev_sales": 1.41458523, "ev_fcf": 4.70969352, "earnings_yield": 0.04098801, "fcf_yield": 0.21232804, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.23886295, "operating_margin": 0.08573272, "net_margin": 0.058383, "ebitda_margin": 0.09940251, "fcf_margin": 0.30035611, "roe": 0.05261555, "roa": 0.02973088, "roic": 0.07447842, "roc_greenblatt": null, "asset_turnover": 0.50923872, "cash_conversion": 5.14458174, "accruals_ratio": -0.09975048, "sbc_to_revenue": 0.03075181, "debt_to_equity": 0.76972723, "net_debt_to_ebitda": -0.09865707, "debt_to_assets": 0.03479112, "interest_coverage": 3.93294243, "current_ratio": 1.095583, "quick_ratio": 1.095583, "net_debt": -81251000, "revenue_growth_1y": 0.01130053, "revenue_growth_3y_cagr": 0.02149267, "revenue_growth_5y_cagr": 0.24153069, "eps_growth_1y": -0.36201096, "eps_growth_3y_cagr": -0.2315038, "eps_growth_5y_cagr": -0.06895342, "fcf_growth_1y": 0.7808441, "book_value_growth_1y": 0.01510368, "piotroski_f_score": 6, "altman_z_score": 1.8590704, "earnings_stability_5y": 0.46843, "revenue_stability_5y": 0.40634, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.20049803, "price_return_3m": 0.39412313, "price_return_6m": -0.1959434, "price_return_9m": -0.145414, "price_return_12m": 0.07432967, "price_return_12m_ex1m": -0.10509669, "distance_from_52w_high": -0.22920212, "distance_from_52w_low": 0.60698925, "relative_strength": -0.08361138, "local_beta": -0.0003, "volatility_252d": 0.726202, "volatility_60d": 1.621966, "max_drawdown_12m": -0.52034659, "revenue_ttm": 8285203000, "gross_profit_ttm": 1979028000, "ebit_ttm": 710313000, "ebitda_ttm": 823570000, "net_income_ttm": 483715000, "eps_diluted_ttm": 6.12565873, "operating_cash_flow_ttm": 2106633502, "capital_expenditure_ttm": 381877852, "fcf_ttm": 2488511354, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 180606000, "cash_and_equivalents": 647295000, "total_current_assets": 3501675000, "total_current_liabilities": 3196175000, "net_ppe": null, "total_assets": 16269782000, "total_debt": 566044000, "total_equity": 9193384000, "net_working_capital": 224249000, "book_value_per_share": 116.42296178, "retained_earnings": 2122051000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2785423000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 62, "rank_pb": 31, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 20, "rank_ev_ebitda": 61, "rank_ev_ebit": 61, "rank_earnings_yield": 62, "rank_fcf_yield": 15, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 60, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 79, "rank_fcf_margin": 29, "rank_piotroski": 44, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 85, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 61, "value_composite": 27, "quality_composite": 30, "momentum_composite": 77, "growth_composite": 98, "yield_composite": 97, "svqf_composite": 81, "vc1_composite": 26, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 65, "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": 149.45, "os": 0.71, "value": 0.73, "quality": 0.7, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 24.3974, "earnings_yield": 0.041, "shareholder_yield": 0, "roe": 0.0526, "momentum_12_1": -0.1051, "complete_fields": { "id": 1474, "ticker_id": 6561, "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": "2026-06-07T06:48:16.156399+00:00", "batch_id": "", "os_score_delta": null, "price_close": 149.45, "market_cap": 11801376788.25, "market_cap_usd": 11801376788.25, "enterprise_value": 11720125788.25, "shares_outstanding": 78965385, "fx_rate_to_usd": null, "pe_ratio": 24.39737612, "pb_ratio": 1.28368148, "ptbv_ratio": null, "ps_ratio": 1.42439199, "pcf_ratio": 5.60200755, "pfcf_ratio": 4.74234396, "ev_ebitda": 14.23087994, "ev_ebit": 16.4999455, "ev_sales": 1.41458523, "ev_fcf": 4.70969352, "earnings_yield": 0.04098801, "fcf_yield": 0.21232804, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.23886295, "operating_margin": 0.08573272, "net_margin": 0.058383, "ebitda_margin": 0.09940251, "fcf_margin": 0.30035611, "roe": 0.05261555, "roa": 0.02973088, "roic": 0.07447842, "roc_greenblatt": null, "asset_turnover": 0.50923872, "cash_conversion": 5.14458174, "accruals_ratio": -0.09975048, "sbc_to_revenue": 0.03075181, "debt_to_equity": 0.76972723, "net_debt_to_ebitda": -0.09865707, "debt_to_assets": 0.03479112, "interest_coverage": 3.93294243, "current_ratio": 1.095583, "quick_ratio": 1.095583, "net_debt": -81251000, "revenue_growth_1y": 0.01130053, "revenue_growth_3y_cagr": 0.02149267, "revenue_growth_5y_cagr": 0.24153069, "eps_growth_1y": -0.36201096, "eps_growth_3y_cagr": -0.2315038, "eps_growth_5y_cagr": -0.06895342, "fcf_growth_1y": 0.7808441, "book_value_growth_1y": 0.01510368, "piotroski_f_score": 6, "altman_z_score": 1.8590704, "earnings_stability_5y": 0.46843, "revenue_stability_5y": 0.40634, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.20049803, "price_return_3m": 0.39412313, "price_return_6m": -0.1959434, "price_return_9m": -0.145414, "price_return_12m": 0.07432967, "price_return_12m_ex1m": -0.10509669, "distance_from_52w_high": -0.22920212, "distance_from_52w_low": 0.60698925, "relative_strength": -0.08361138, "local_beta": -0.0003, "volatility_252d": 0.726202, "volatility_60d": 1.621966, "max_drawdown_12m": -0.52034659, "revenue_ttm": 8285203000, "gross_profit_ttm": 1979028000, "ebit_ttm": 710313000, "ebitda_ttm": 823570000, "net_income_ttm": 483715000, "eps_diluted_ttm": 6.12565873, "operating_cash_flow_ttm": 2106633502, "capital_expenditure_ttm": 381877852, "fcf_ttm": 2488511354, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 180606000, "cash_and_equivalents": 647295000, "total_current_assets": 3501675000, "total_current_liabilities": 3196175000, "net_ppe": null, "total_assets": 16269782000, "total_debt": 566044000, "total_equity": 9193384000, "net_working_capital": 224249000, "book_value_per_share": 116.42296178, "retained_earnings": 2122051000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2785423000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 62, "rank_pb": 31, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 20, "rank_ev_ebitda": 61, "rank_ev_ebit": 61, "rank_earnings_yield": 62, "rank_fcf_yield": 15, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 60, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 79, "rank_fcf_margin": 29, "rank_piotroski": 44, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 85, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 61, "value_composite": 27, "quality_composite": 30, "momentum_composite": 77, "growth_composite": 98, "yield_composite": 97, "svqf_composite": 81, "vc1_composite": 26, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 65, "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 8251340000, "cost_of_revenue": 6075746000, "gross_profit": 2175594000, "ebit": 440574000, "ebitda": 823570000, "pretax_income": 252465000, "tax_provision": 23126000, "net_income": 229339000, "net_income_to_common": 229339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 647295000, "total_current_assets": 3501675000, "total_assets": 16269782000, "short_term_debt": 566044000, "long_term_debt": 2872616000, "total_debt": 3438660000, "total_liabilities": 7076398000, "total_equity": 9193384000, "shares_outstanding": 78965385, "goodwill_and_intangibles": 11978807000 }, "cash_flow": { "operating_cash_flow": 1036205000, "capital_expenditure": 174214000, "free_cash_flow": 1210419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93592, "ticker_id": 6561, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "440574000", "ebitda": "823570000", "netIncome": "229339000", "grossProfit": "2175594000", "depreciation": "None", "totalRevenue": "8251340000", "costOfRevenue": "6075746000", "interestIncome": "7109000", "incomeBeforeTax": "252465000", "interestExpense": "188109000", "operatingIncome": "1012459000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23126000", "reportedCurrency": "USD", "netInterestIncome": "-190381000", "nonInterestIncome": "None", "operatingExpenses": "1163135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6075746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "382996000", "sellingGeneralAndAdministrative": "780139000", "netIncomeFromContinuingOperations": "229339000" }, "balance": { "goodwill": "8731689000", "inventory": "None", "commonStock": "6305000", "currentDebt": "None", "investments": "None", "totalAssets": "16269782000", "longTermDebt": "2872616000", "shortTermDebt": "566044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3247118000", "reportedCurrency": "USD", "retainedEarnings": "2122051000", "totalLiabilities": "7076398000", "otherCurrentAssets": "105316000", "totalCurrentAssets": "3501675000", "currentLongTermDebt": "529762000", "longTermInvestments": "82050000", "shortTermInvestments": "0", "currentNetReceivables": "2749064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12768107000", "currentAccountsPayable": "780850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3555782000", "totalShareholderEquity": "9193384000", "capitalLeaseObligations": "153404000", "otherCurrentLiabilities": "279736000", "totalCurrentLiabilities": "3196175000", "otherNonCurrentLiabilities": "72807000", "totalNonCurrentLiabilities": "3880223000", "cashAndShortTermInvestments": "647295000", "commonStockSharesOutstanding": "78965385", "intangibleAssetsExcludingGoodwill": "3247118000", "cashAndCashEquivalentsAtCarryingValue": "647295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1036205000", "capitalExpenditures": "174214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-771257000", "cashflowFromInvestment": "-187533000", "stockBasedCompensation": "102041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-750000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8251340000, "cost_of_revenue": 6075746000, "gross_profit": 2175594000, "research_and_development": null, "selling_general_admin": 780139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 440574000, "depreciation_amortisation": 382996000, "ebitda": 823570000, "interest_expense": 188109000, "interest_income": null, "other_non_operating": null, "pretax_income": 252465000, "tax_provision": 23126000, "effective_tax_rate": null, "net_income": 229339000, "net_income_continuing_ops": 229339000, "net_income_to_common": 229339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 647295000, "short_term_investments": 0, "net_receivables": 2749064000, "inventory": null, "other_current_assets": null, "total_current_assets": 3501675000, "net_ppe": null, "goodwill": 8731689000, "intangible_assets": 3247118000, "goodwill_and_intangibles": 11978807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12768107000, "total_assets": 16269782000, "short_term_debt": 566044000, "accounts_payable": 780850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3196175000, "long_term_debt": 2872616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3880223000, "total_liabilities": 7076398000, "total_debt": 3438660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2122051000, "total_equity": 9193384000, "shares_outstanding": 78965385, "operating_cash_flow": 1036205000, "stock_based_compensation": 102041000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -771257000, "free_cash_flow": 1210419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "440574000", "ebitda": "823570000", "netIncome": "229339000", "grossProfit": "2175594000", "depreciation": "None", "totalRevenue": "8251340000", "costOfRevenue": "6075746000", "interestIncome": "7109000", "incomeBeforeTax": "252465000", "interestExpense": "188109000", "operatingIncome": "1012459000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23126000", "reportedCurrency": "USD", "netInterestIncome": "-190381000", "nonInterestIncome": "None", "operatingExpenses": "1163135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6075746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "382996000", "sellingGeneralAndAdministrative": "780139000", "netIncomeFromContinuingOperations": "229339000" }, "balance": { "goodwill": "8731689000", "inventory": "None", "commonStock": "6305000", "currentDebt": "None", "investments": "None", "totalAssets": "16269782000", "longTermDebt": "2872616000", "shortTermDebt": "566044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3247118000", "reportedCurrency": "USD", "retainedEarnings": "2122051000", "totalLiabilities": "7076398000", "otherCurrentAssets": "105316000", "totalCurrentAssets": "3501675000", "currentLongTermDebt": "529762000", "longTermInvestments": "82050000", "shortTermInvestments": "0", "currentNetReceivables": "2749064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12768107000", "currentAccountsPayable": "780850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3555782000", "totalShareholderEquity": "9193384000", "capitalLeaseObligations": "153404000", "otherCurrentLiabilities": "279736000", "totalCurrentLiabilities": "3196175000", "otherNonCurrentLiabilities": "72807000", "totalNonCurrentLiabilities": "3880223000", "cashAndShortTermInvestments": "647295000", "commonStockSharesOutstanding": "78965385", "intangibleAssetsExcludingGoodwill": "3247118000", "cashAndCashEquivalentsAtCarryingValue": "647295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1036205000", "capitalExpenditures": "174214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-771257000", "cashflowFromInvestment": "-187533000", "stockBasedCompensation": "102041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-750000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382996000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 8281676000, "cost_of_revenue": 5845319000, "gross_profit": 2436357000, "ebit": 1075382000, "ebitda": 1563882000, "pretax_income": 869184000, "tax_provision": 77710000, "net_income": 791474000, "net_income_to_common": 791474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 538785000, "total_current_assets": 3530493000, "total_assets": 16877678000, "short_term_debt": 66545000, "long_term_debt": 3396398000, "total_debt": 3462943000, "total_liabilities": 7354679000, "total_equity": 9522999000, "shares_outstanding": 83032000, "goodwill_and_intangibles": 12611202000 }, "cash_flow": { "operating_cash_flow": 1286652000, "capital_expenditure": 168060000, "free_cash_flow": 1454712000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93597, "ticker_id": 6561, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1075382000", "ebitda": "1563882000", "netIncome": "791474000", "grossProfit": "2436357000", "depreciation": "None", "totalRevenue": "8281676000", "costOfRevenue": "5845319000", "interestIncome": "8609000", "incomeBeforeTax": "869184000", "interestExpense": "237237000", "operatingIncome": "1097812000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "77710000", "reportedCurrency": "USD", "netInterestIncome": "-228628000", "nonInterestIncome": "None", "operatingExpenses": "1338545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5845319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "488500000", "sellingGeneralAndAdministrative": "728348000", "netIncomeFromContinuingOperations": "791474000" }, "balance": { "goodwill": "9051410000", "inventory": "None", "commonStock": "6586000", "currentDebt": "None", "investments": "None", "totalAssets": "16877678000", "longTermDebt": "3396398000", "shortTermDebt": "66545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3559792000", "reportedCurrency": "USD", "retainedEarnings": "2724807000", "totalLiabilities": "7354679000", "otherCurrentAssets": "140435000", "totalCurrentAssets": "3530493000", "currentLongTermDebt": "29762000", "longTermInvestments": "57948000", "shortTermInvestments": "0", "currentNetReceivables": "2851273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13347185000", "currentAccountsPayable": "704585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3603028000", "totalShareholderEquity": "9522999000", "capitalLeaseObligations": "176868000", "otherCurrentLiabilities": "355219000", "totalCurrentLiabilities": "2796406000", "otherNonCurrentLiabilities": "83470000", "totalNonCurrentLiabilities": "4558273000", "cashAndShortTermInvestments": "538785000", "commonStockSharesOutstanding": "83032000", "intangibleAssetsExcludingGoodwill": "3559792000", "cashAndCashEquivalentsAtCarryingValue": "538785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "791474000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1286652000", "capitalExpenditures": "168060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-837183000", "cashflowFromInvestment": "-266790000", "stockBasedCompensation": "45870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "528287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8281676000, "cost_of_revenue": 5845319000, "gross_profit": 2436357000, "research_and_development": null, "selling_general_admin": 728348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1075382000, "depreciation_amortisation": 488500000, "ebitda": 1563882000, "interest_expense": 237237000, "interest_income": null, "other_non_operating": null, "pretax_income": 869184000, "tax_provision": 77710000, "effective_tax_rate": null, "net_income": 791474000, "net_income_continuing_ops": 791474000, "net_income_to_common": 791474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 538785000, "short_term_investments": 0, "net_receivables": 2851273000, "inventory": null, "other_current_assets": null, "total_current_assets": 3530493000, "net_ppe": null, "goodwill": 9051410000, "intangible_assets": 3559792000, "goodwill_and_intangibles": 12611202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13347185000, "total_assets": 16877678000, "short_term_debt": 66545000, "accounts_payable": 704585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2796406000, "long_term_debt": 3396398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4558273000, "total_liabilities": 7354679000, "total_debt": 3462943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2724807000, "total_equity": 9522999000, "shares_outstanding": 83032000, "operating_cash_flow": 1286652000, "stock_based_compensation": 45870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -266790000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -837183000, "free_cash_flow": 1454712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1075382000", "ebitda": "1563882000", "netIncome": "791474000", "grossProfit": "2436357000", "depreciation": "None", "totalRevenue": "8281676000", "costOfRevenue": "5845319000", "interestIncome": "8609000", "incomeBeforeTax": "869184000", "interestExpense": "237237000", "operatingIncome": "1097812000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "77710000", "reportedCurrency": "USD", "netInterestIncome": "-228628000", "nonInterestIncome": "None", "operatingExpenses": "1338545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5845319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "488500000", "sellingGeneralAndAdministrative": "728348000", "netIncomeFromContinuingOperations": "791474000" }, "balance": { "goodwill": "9051410000", "inventory": "None", "commonStock": "6586000", "currentDebt": "None", "investments": "None", "totalAssets": "16877678000", "longTermDebt": "3396398000", "shortTermDebt": "66545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3559792000", "reportedCurrency": "USD", "retainedEarnings": "2724807000", "totalLiabilities": "7354679000", "otherCurrentAssets": "140435000", "totalCurrentAssets": "3530493000", "currentLongTermDebt": "29762000", "longTermInvestments": "57948000", "shortTermInvestments": "0", "currentNetReceivables": "2851273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13347185000", "currentAccountsPayable": "704585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3603028000", "totalShareholderEquity": "9522999000", "capitalLeaseObligations": "176868000", "otherCurrentLiabilities": "355219000", "totalCurrentLiabilities": "2796406000", "otherNonCurrentLiabilities": "83470000", "totalNonCurrentLiabilities": "4558273000", "cashAndShortTermInvestments": "538785000", "commonStockSharesOutstanding": "83032000", "intangibleAssetsExcludingGoodwill": "3559792000", "cashAndCashEquivalentsAtCarryingValue": "538785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "791474000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1286652000", "capitalExpenditures": "168060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-837183000", "cashflowFromInvestment": "-266790000", "stockBasedCompensation": "45870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "528287000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 8120176000, "cost_of_revenue": 5719949000, "gross_profit": 2400227000, "ebit": 935486000, "ebitda": 1521436000, "pretax_income": 624084000, "tax_provision": 11749000, "net_income": 612335000, "net_income_to_common": 612335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378102000, "total_current_assets": 3411470000, "total_assets": 16989863000, "short_term_debt": 146564000, "long_term_debt": 3665439000, "total_debt": 3812003000, "total_liabilities": 7749120000, "total_equity": 9240743000, "shares_outstanding": 82717640, "goodwill_and_intangibles": 12877940000 }, "cash_flow": { "operating_cash_flow": 1161027000, "capital_expenditure": 140692000, "free_cash_flow": 1301719000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93602, "ticker_id": 6561, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "935486000", "ebitda": "1521436000", "netIncome": "612335000", "grossProfit": "2400227000", "depreciation": "None", "totalRevenue": "8120176000", "costOfRevenue": "5719949000", "interestIncome": "5014000", "incomeBeforeTax": "624084000", "interestExpense": "336699000", "operatingIncome": "956152000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11749000", "reportedCurrency": "USD", "netInterestIncome": "-331685000", "nonInterestIncome": "None", "operatingExpenses": "1444075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5719949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585950000", "sellingGeneralAndAdministrative": "768559000", "netIncomeFromContinuingOperations": "612335000" }, "balance": { "goodwill": "9022075000", "inventory": "1", "commonStock": "6699000", "currentDebt": "None", "investments": "None", "totalAssets": "16989863000", "longTermDebt": "3665439000", "shortTermDebt": "146564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3855865000", "reportedCurrency": "USD", "retainedEarnings": "2433719000", "totalLiabilities": "7749120000", "otherCurrentAssets": "132105000", "totalCurrentAssets": "3411470000", "currentLongTermDebt": "110150000", "longTermInvestments": "46804000", "shortTermInvestments": "1954000", "currentNetReceivables": "2899309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13578393000", "currentAccountsPayable": "595466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3938324000", "totalShareholderEquity": "9240743000", "capitalLeaseObligations": "162735000", "otherCurrentLiabilities": "415060000", "totalCurrentLiabilities": "2825608000", "otherNonCurrentLiabilities": "31260000", "totalNonCurrentLiabilities": "4923512000", "cashAndShortTermInvestments": "378102000", "commonStockSharesOutstanding": "82717640", "intangibleAssetsExcludingGoodwill": "3855865000", "cashAndCashEquivalentsAtCarryingValue": "378102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "612335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1161027000", "capitalExpenditures": "140692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-844043000", "cashflowFromInvestment": "-226653000", "stockBasedCompensation": "55667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "585950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8120176000, "cost_of_revenue": 5719949000, "gross_profit": 2400227000, "research_and_development": null, "selling_general_admin": 768559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 935486000, "depreciation_amortisation": 585950000, "ebitda": 1521436000, "interest_expense": 336699000, "interest_income": null, "other_non_operating": null, "pretax_income": 624084000, "tax_provision": 11749000, "effective_tax_rate": null, "net_income": 612335000, "net_income_continuing_ops": 612335000, "net_income_to_common": 612335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378102000, "short_term_investments": 1954000, "net_receivables": 2899309000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3411470000, "net_ppe": null, "goodwill": 9022075000, "intangible_assets": 3855865000, "goodwill_and_intangibles": 12877940000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13578393000, "total_assets": 16989863000, "short_term_debt": 146564000, "accounts_payable": 595466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2825608000, "long_term_debt": 3665439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4923512000, "total_liabilities": 7749120000, "total_debt": 3812003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2433719000, "total_equity": 9240743000, "shares_outstanding": 82717640, "operating_cash_flow": 1161027000, "stock_based_compensation": 55667000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -844043000, "free_cash_flow": 1301719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "935486000", "ebitda": "1521436000", "netIncome": "612335000", "grossProfit": "2400227000", "depreciation": "None", "totalRevenue": "8120176000", "costOfRevenue": "5719949000", "interestIncome": "5014000", "incomeBeforeTax": "624084000", "interestExpense": "336699000", "operatingIncome": "956152000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11749000", "reportedCurrency": "USD", "netInterestIncome": "-331685000", "nonInterestIncome": "None", "operatingExpenses": "1444075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5719949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585950000", "sellingGeneralAndAdministrative": "768559000", "netIncomeFromContinuingOperations": "612335000" }, "balance": { "goodwill": "9022075000", "inventory": "1", "commonStock": "6699000", "currentDebt": "None", "investments": "None", "totalAssets": "16989863000", "longTermDebt": "3665439000", "shortTermDebt": "146564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3855865000", "reportedCurrency": "USD", "retainedEarnings": "2433719000", "totalLiabilities": "7749120000", "otherCurrentAssets": "132105000", "totalCurrentAssets": "3411470000", "currentLongTermDebt": "110150000", "longTermInvestments": "46804000", "shortTermInvestments": "1954000", "currentNetReceivables": "2899309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13578393000", "currentAccountsPayable": "595466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3938324000", "totalShareholderEquity": "9240743000", "capitalLeaseObligations": "162735000", "otherCurrentLiabilities": "415060000", "totalCurrentLiabilities": "2825608000", "otherNonCurrentLiabilities": "31260000", "totalNonCurrentLiabilities": "4923512000", "cashAndShortTermInvestments": "378102000", "commonStockSharesOutstanding": "82717640", "intangibleAssetsExcludingGoodwill": "3855865000", "cashAndCashEquivalentsAtCarryingValue": "378102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "612335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1161027000", "capitalExpenditures": "140692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-844043000", "cashflowFromInvestment": "-226653000", "stockBasedCompensation": "55667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "585950000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 7741386000, "cost_of_revenue": 5527045000, "gross_profit": 2214341000, "ebit": 797582000, "ebitda": 1412310000, "pretax_income": 564715000, "tax_provision": 59411000, "net_income": 505304000, "net_income_to_common": 505304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288768000, "total_current_assets": 3229066000, "total_assets": 17185278000, "short_term_debt": 98807000, "long_term_debt": 4599037000, "total_debt": 4697844000, "total_liabilities": 8687315000, "total_equity": 8497963000, "shares_outstanding": 82468363, "goodwill_and_intangibles": 13250329000 }, "cash_flow": { "operating_cash_flow": 563315000, "capital_expenditure": 142160000, "free_cash_flow": 705475000, "dividends_paid": 35827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93607, "ticker_id": 6561, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "797582000", "ebitda": "1412310000", "netIncome": "505304000", "grossProfit": "2214341000", "depreciation": "None", "totalRevenue": "7741386000", "costOfRevenue": "5527045000", "interestIncome": "2345000", "incomeBeforeTax": "564715000", "interestExpense": "229731000", "operatingIncome": "795237000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "59411000", "reportedCurrency": "USD", "netInterestIncome": "-227386000", "nonInterestIncome": "None", "operatingExpenses": "1419104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5527045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "614728000", "sellingGeneralAndAdministrative": "778753000", "netIncomeFromContinuingOperations": "505304000" }, "balance": { "goodwill": "8971670000", "inventory": "7063000", "commonStock": "6649000", "currentDebt": "None", "investments": "None", "totalAssets": "17185278000", "longTermDebt": "4599037000", "shortTermDebt": "98807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4278659000", "reportedCurrency": "USD", "retainedEarnings": "1821384000", "totalLiabilities": "8687315000", "otherCurrentAssets": "130031000", "totalCurrentAssets": "3229066000", "currentLongTermDebt": "55150000", "longTermInvestments": "32631000", "shortTermInvestments": "1713000", "currentNetReceivables": "2801491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13956212000", "currentAccountsPayable": "611398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "504152000", "shortLongTermDebtTotal": "4829488000", "totalShareholderEquity": "8497963000", "capitalLeaseObligations": "131644000", "otherCurrentLiabilities": "431122000", "totalCurrentLiabilities": "2690601000", "otherNonCurrentLiabilities": "38260000", "totalNonCurrentLiabilities": "5996714000", "cashAndShortTermInvestments": "288768000", "commonStockSharesOutstanding": "82468363", "intangibleAssetsExcludingGoodwill": "4278659000", "cashAndCashEquivalentsAtCarryingValue": "288768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505304000", "profitLoss": "None", "dividendPayout": "35827000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "563315000", "capitalExpenditures": "142160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-864173000", "cashflowFromInvestment": "-145867000", "stockBasedCompensation": "70523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "569513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7741386000, "cost_of_revenue": 5527045000, "gross_profit": 2214341000, "research_and_development": null, "selling_general_admin": 778753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 797582000, "depreciation_amortisation": 614728000, "ebitda": 1412310000, "interest_expense": 229731000, "interest_income": null, "other_non_operating": null, "pretax_income": 564715000, "tax_provision": 59411000, "effective_tax_rate": null, "net_income": 505304000, "net_income_continuing_ops": 505304000, "net_income_to_common": 505304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288768000, "short_term_investments": 1713000, "net_receivables": 2801491000, "inventory": 7063000, "other_current_assets": null, "total_current_assets": 3229066000, "net_ppe": null, "goodwill": 8971670000, "intangible_assets": 4278659000, "goodwill_and_intangibles": 13250329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13956212000, "total_assets": 17185278000, "short_term_debt": 98807000, "accounts_payable": 611398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2690601000, "long_term_debt": 4599037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5996714000, "total_liabilities": 8687315000, "total_debt": 4697844000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1821384000, "total_equity": 8497963000, "shares_outstanding": 82468363, "operating_cash_flow": 563315000, "stock_based_compensation": 70523000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145867000, "dividends_paid": 35827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -864173000, "free_cash_flow": 705475000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "797582000", "ebitda": "1412310000", "netIncome": "505304000", "grossProfit": "2214341000", "depreciation": "None", "totalRevenue": "7741386000", "costOfRevenue": "5527045000", "interestIncome": "2345000", "incomeBeforeTax": "564715000", "interestExpense": "229731000", "operatingIncome": "795237000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "59411000", "reportedCurrency": "USD", "netInterestIncome": "-227386000", "nonInterestIncome": "None", "operatingExpenses": "1419104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5527045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "614728000", "sellingGeneralAndAdministrative": "778753000", "netIncomeFromContinuingOperations": "505304000" }, "balance": { "goodwill": "8971670000", "inventory": "7063000", "commonStock": "6649000", "currentDebt": "None", "investments": "None", "totalAssets": "17185278000", "longTermDebt": "4599037000", "shortTermDebt": "98807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4278659000", "reportedCurrency": "USD", "retainedEarnings": "1821384000", "totalLiabilities": "8687315000", "otherCurrentAssets": "130031000", "totalCurrentAssets": "3229066000", "currentLongTermDebt": "55150000", "longTermInvestments": "32631000", "shortTermInvestments": "1713000", "currentNetReceivables": "2801491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13956212000", "currentAccountsPayable": "611398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "504152000", "shortLongTermDebtTotal": "4829488000", "totalShareholderEquity": "8497963000", "capitalLeaseObligations": "131644000", "otherCurrentLiabilities": "431122000", "totalCurrentLiabilities": "2690601000", "otherNonCurrentLiabilities": "38260000", "totalNonCurrentLiabilities": "5996714000", "cashAndShortTermInvestments": "288768000", "commonStockSharesOutstanding": "82468363", "intangibleAssetsExcludingGoodwill": "4278659000", "cashAndCashEquivalentsAtCarryingValue": "288768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505304000", "profitLoss": "None", "dividendPayout": "35827000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "563315000", "capitalExpenditures": "142160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-864173000", "cashflowFromInvestment": "-145867000", "stockBasedCompensation": "70523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "569513000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 5480826000, "cost_of_revenue": 3972612000, "gross_profit": 1508214000, "ebit": 379103000, "ebitda": 739429000, "pretax_income": 194519000, "tax_provision": 41334000, "net_income": 153185000, "net_income_to_common": 153185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 752213000, "total_current_assets": 2941198000, "total_assets": 17387090000, "short_term_debt": 105099000, "long_term_debt": 5381162000, "total_debt": 5486261000, "total_liabilities": 9320263000, "total_equity": 8066827000, "shares_outstanding": 68068311, "goodwill_and_intangibles": 13748774000 }, "cash_flow": { "operating_cash_flow": 829142000, "capital_expenditure": 93750000, "free_cash_flow": 922892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93612, "ticker_id": 6561, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "379103000", "ebitda": "739429000", "netIncome": "153185000", "grossProfit": "1508214000", "depreciation": "None", "totalRevenue": "5480826000", "costOfRevenue": "3972612000", "interestIncome": "574000", "incomeBeforeTax": "194519000", "interestExpense": "182423000", "operatingIncome": "378529000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "41334000", "reportedCurrency": "USD", "netInterestIncome": "-181849000", "nonInterestIncome": "None", "operatingExpenses": "1129685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3972612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "360326000", "sellingGeneralAndAdministrative": "585330000", "netIncomeFromContinuingOperations": "153185000" }, "balance": { "goodwill": "9037931000", "inventory": "1", "commonStock": "6640000", "currentDebt": "None", "investments": "None", "totalAssets": "17387090000", "longTermDebt": "5381162000", "shortTermDebt": "105099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4710843000", "reportedCurrency": "USD", "retainedEarnings": "1416080000", "totalLiabilities": "9320263000", "otherCurrentAssets": "114323000", "totalCurrentAssets": "2941198000", "currentLongTermDebt": "55150000", "longTermInvestments": "24965000", "shortTermInvestments": "1712000", "currentNetReceivables": "2072950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14445892000", "currentAccountsPayable": "226978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "534567000", "shortLongTermDebtTotal": "5645744000", "totalShareholderEquity": "8066827000", "capitalLeaseObligations": "159483000", "otherCurrentLiabilities": "763421000", "totalCurrentLiabilities": "2478937000", "otherNonCurrentLiabilities": "41861000", "totalNonCurrentLiabilities": "6841326000", "cashAndShortTermInvestments": "752213000", "commonStockSharesOutstanding": "68068311", "intangibleAssetsExcludingGoodwill": "4710843000", "cashAndCashEquivalentsAtCarryingValue": "752213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "829142000", "capitalExpenditures": "93750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5114728000", "cashflowFromInvestment": "-6024235000", "stockBasedCompensation": "133844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5480826000, "cost_of_revenue": 3972612000, "gross_profit": 1508214000, "research_and_development": null, "selling_general_admin": 585330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 379103000, "depreciation_amortisation": 360326000, "ebitda": 739429000, "interest_expense": 182423000, "interest_income": null, "other_non_operating": null, "pretax_income": 194519000, "tax_provision": 41334000, "effective_tax_rate": null, "net_income": 153185000, "net_income_continuing_ops": 153185000, "net_income_to_common": 153185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 752213000, "short_term_investments": 1712000, "net_receivables": 2072950000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2941198000, "net_ppe": null, "goodwill": 9037931000, "intangible_assets": 4710843000, "goodwill_and_intangibles": 13748774000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14445892000, "total_assets": 17387090000, "short_term_debt": 105099000, "accounts_payable": 226978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2478937000, "long_term_debt": 5381162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6841326000, "total_liabilities": 9320263000, "total_debt": 5486261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1416080000, "total_equity": 8066827000, "shares_outstanding": 68068311, "operating_cash_flow": 829142000, "stock_based_compensation": 133844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6024235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5114728000, "free_cash_flow": 922892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "379103000", "ebitda": "739429000", "netIncome": "153185000", "grossProfit": "1508214000", "depreciation": "None", "totalRevenue": "5480826000", "costOfRevenue": "3972612000", "interestIncome": "574000", "incomeBeforeTax": "194519000", "interestExpense": "182423000", "operatingIncome": "378529000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "41334000", "reportedCurrency": "USD", "netInterestIncome": "-181849000", "nonInterestIncome": "None", "operatingExpenses": "1129685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3972612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "360326000", "sellingGeneralAndAdministrative": "585330000", "netIncomeFromContinuingOperations": "153185000" }, "balance": { "goodwill": "9037931000", "inventory": "1", "commonStock": "6640000", "currentDebt": "None", "investments": "None", "totalAssets": "17387090000", "longTermDebt": "5381162000", "shortTermDebt": "105099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4710843000", "reportedCurrency": "USD", "retainedEarnings": "1416080000", "totalLiabilities": "9320263000", "otherCurrentAssets": "114323000", "totalCurrentAssets": "2941198000", "currentLongTermDebt": "55150000", "longTermInvestments": "24965000", "shortTermInvestments": "1712000", "currentNetReceivables": "2072950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14445892000", "currentAccountsPayable": "226978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "534567000", "shortLongTermDebtTotal": "5645744000", "totalShareholderEquity": "8066827000", "capitalLeaseObligations": "159483000", "otherCurrentLiabilities": "763421000", "totalCurrentLiabilities": "2478937000", "otherNonCurrentLiabilities": "41861000", "totalNonCurrentLiabilities": "6841326000", "cashAndShortTermInvestments": "752213000", "commonStockSharesOutstanding": "68068311", "intangibleAssetsExcludingGoodwill": "4710843000", "cashAndCashEquivalentsAtCarryingValue": "752213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "829142000", "capitalExpenditures": "93750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5114728000", "cashflowFromInvestment": "-6024235000", "stockBasedCompensation": "133844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314987000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2797288000, "cost_of_revenue": 1989256000, "gross_profit": 808032000, "ebit": 394224000, "ebitda": 488830000, "pretax_income": 380839000, "tax_provision": 47875000, "net_income": 327809000, "net_income_to_common": 327809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840305000, "total_current_assets": 2102978000, "total_assets": 3435606000, "short_term_debt": 24334000, "long_term_debt": 348477000, "total_debt": 372811000, "total_liabilities": 1585370000, "total_equity": 1850236000, "shares_outstanding": 53283585, "goodwill_and_intangibles": 1002717000 }, "cash_flow": { "operating_cash_flow": 594724000, "capital_expenditure": 51055000, "free_cash_flow": 645779000, "dividends_paid": 13189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93617, "ticker_id": 6561, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394224000", "ebitda": "488830000", "netIncome": "327809000", "grossProfit": "808032000", "depreciation": "None", "totalRevenue": "2797288000", "costOfRevenue": "1989256000", "interestIncome": "2724000", "incomeBeforeTax": "380839000", "interestExpense": "13019000", "operatingIncome": "391500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "47875000", "reportedCurrency": "USD", "netInterestIncome": "-10295000", "nonInterestIncome": "None", "operatingExpenses": "416065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1989256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94606000", "sellingGeneralAndAdministrative": "341690000", "netIncomeFromContinuingOperations": "332964000" }, "balance": { "goodwill": "936257000", "inventory": "4806000", "commonStock": "4580000", "currentDebt": "None", "investments": "None", "totalAssets": "3435606000", "longTermDebt": "348477000", "shortTermDebt": "24334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "66460000", "reportedCurrency": "USD", "retainedEarnings": "1262895000", "totalLiabilities": "1585370000", "otherCurrentAssets": "53477000", "totalCurrentAssets": "2102978000", "currentLongTermDebt": "None", "longTermInvestments": "20299000", "shortTermInvestments": "1729000", "currentNetReceivables": "1207467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1332628000", "currentAccountsPayable": "51113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "258904000", "shortLongTermDebtTotal": "433612000", "totalShareholderEquity": "1850236000", "capitalLeaseObligations": "85135000", "otherCurrentLiabilities": "360848000", "totalCurrentLiabilities": "1123943000", "otherNonCurrentLiabilities": "16809000", "totalNonCurrentLiabilities": "461427000", "cashAndShortTermInvestments": "840305000", "commonStockSharesOutstanding": "53283585", "intangibleAssetsExcludingGoodwill": "66460000", "cashAndCashEquivalentsAtCarryingValue": "840305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331425000", "profitLoss": "None", "dividendPayout": "13189000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1626000", "operatingCashflow": "594724000", "capitalExpenditures": "51055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235022000", "cashflowFromInvestment": "-46576000", "stockBasedCompensation": "26271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2797288000, "cost_of_revenue": 1989256000, "gross_profit": 808032000, "research_and_development": null, "selling_general_admin": 341690000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394224000, "depreciation_amortisation": 94606000, "ebitda": 488830000, "interest_expense": 13019000, "interest_income": null, "other_non_operating": null, "pretax_income": 380839000, "tax_provision": 47875000, "effective_tax_rate": null, "net_income": 327809000, "net_income_continuing_ops": 332964000, "net_income_to_common": 327809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 840305000, "short_term_investments": 1729000, "net_receivables": 1207467000, "inventory": 4806000, "other_current_assets": null, "total_current_assets": 2102978000, "net_ppe": null, "goodwill": 936257000, "intangible_assets": 66460000, "goodwill_and_intangibles": 1002717000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1332628000, "total_assets": 3435606000, "short_term_debt": 24334000, "accounts_payable": 51113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1123943000, "long_term_debt": 348477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 461427000, "total_liabilities": 1585370000, "total_debt": 372811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1262895000, "total_equity": 1850236000, "shares_outstanding": 53283585, "operating_cash_flow": 594724000, "stock_based_compensation": 26271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46576000, "dividends_paid": 13189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235022000, "free_cash_flow": 645779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "394224000", "ebitda": "488830000", "netIncome": "327809000", "grossProfit": "808032000", "depreciation": "None", "totalRevenue": "2797288000", "costOfRevenue": "1989256000", "interestIncome": "2724000", "incomeBeforeTax": "380839000", "interestExpense": "13019000", "operatingIncome": "391500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "47875000", "reportedCurrency": "USD", "netInterestIncome": "-10295000", "nonInterestIncome": "None", "operatingExpenses": "416065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1989256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94606000", "sellingGeneralAndAdministrative": "341690000", "netIncomeFromContinuingOperations": "332964000" }, "balance": { "goodwill": "936257000", "inventory": "4806000", "commonStock": "4580000", "currentDebt": "None", "investments": "None", "totalAssets": "3435606000", "longTermDebt": "348477000", "shortTermDebt": "24334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "66460000", "reportedCurrency": "USD", "retainedEarnings": "1262895000", "totalLiabilities": "1585370000", "otherCurrentAssets": "53477000", "totalCurrentAssets": "2102978000", "currentLongTermDebt": "None", "longTermInvestments": "20299000", "shortTermInvestments": "1729000", "currentNetReceivables": "1207467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1332628000", "currentAccountsPayable": "51113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "258904000", "shortLongTermDebtTotal": "433612000", "totalShareholderEquity": "1850236000", "capitalLeaseObligations": "85135000", "otherCurrentLiabilities": "360848000", "totalCurrentLiabilities": "1123943000", "otherNonCurrentLiabilities": "16809000", "totalNonCurrentLiabilities": "461427000", "cashAndShortTermInvestments": "840305000", "commonStockSharesOutstanding": "53283585", "intangibleAssetsExcludingGoodwill": "66460000", "cashAndCashEquivalentsAtCarryingValue": "840305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331425000", "profitLoss": "None", "dividendPayout": "13189000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1626000", "operatingCashflow": "594724000", "capitalExpenditures": "51055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235022000", "cashflowFromInvestment": "-46576000", "stockBasedCompensation": "26271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95073000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2805839000, "cost_of_revenue": 1974135000, "gross_profit": 831704000, "ebit": 440265000, "ebitda": 532187000, "pretax_income": 426989000, "tax_provision": 51133000, "net_income": 373986000, "net_income_to_common": 373986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 520309000, "total_current_assets": 1624980000, "total_assets": 2907512000, "short_term_debt": 377960000, "long_term_debt": null, "total_debt": 377960000, "total_liabilities": 1289457000, "total_equity": 1618055000, "shares_outstanding": 54333461, "goodwill_and_intangibles": 951064000 }, "cash_flow": { "operating_cash_flow": 412541000, "capital_expenditure": 50645000, "free_cash_flow": 463186000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93622, "ticker_id": 6561, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "440265000", "ebitda": "532187000", "netIncome": "373986000", "grossProfit": "831704000", "depreciation": "None", "totalRevenue": "2805839000", "costOfRevenue": "1974135000", "interestIncome": "6859000", "incomeBeforeTax": "426989000", "interestExpense": "13276000", "operatingIncome": "433406000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "51133000", "reportedCurrency": "USD", "netInterestIncome": "-6417000", "nonInterestIncome": "None", "operatingExpenses": "398298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1974135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91922000", "sellingGeneralAndAdministrative": "336748000", "netIncomeFromContinuingOperations": "375856000" }, "balance": { "goodwill": "883170000", "inventory": "3200000", "commonStock": "4635000", "currentDebt": "None", "investments": "None", "totalAssets": "2907512000", "longTermDebt": "None", "shortTermDebt": "377960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "67894000", "reportedCurrency": "USD", "retainedEarnings": "1110226000", "totalLiabilities": "1289457000", "otherCurrentAssets": "38317000", "totalCurrentAssets": "1624980000", "currentLongTermDebt": "349640000", "longTermInvestments": "10053000", "shortTermInvestments": "49628000", "currentNetReceivables": "1013526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282532000", "currentAccountsPayable": "24050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "270064000", "shortLongTermDebtTotal": "454553000", "totalShareholderEquity": "1618055000", "capitalLeaseObligations": "104913000", "otherCurrentLiabilities": "350178000", "totalCurrentLiabilities": "1131252000", "otherNonCurrentLiabilities": "12272000", "totalNonCurrentLiabilities": "158205000", "cashAndShortTermInvestments": "520309000", "commonStockSharesOutstanding": "54333461", "intangibleAssetsExcludingGoodwill": "67894000", "cashAndCashEquivalentsAtCarryingValue": "520309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-69699000", "operatingCashflow": "412541000", "capitalExpenditures": "50645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125406000", "cashflowFromInvestment": "-162027000", "stockBasedCompensation": "26819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146931000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2805839000, "cost_of_revenue": 1974135000, "gross_profit": 831704000, "research_and_development": null, "selling_general_admin": 336748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 440265000, "depreciation_amortisation": 91922000, "ebitda": 532187000, "interest_expense": 13276000, "interest_income": null, "other_non_operating": null, "pretax_income": 426989000, "tax_provision": 51133000, "effective_tax_rate": null, "net_income": 373986000, "net_income_continuing_ops": 375856000, "net_income_to_common": 373986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 520309000, "short_term_investments": 49628000, "net_receivables": 1013526000, "inventory": 3200000, "other_current_assets": null, "total_current_assets": 1624980000, "net_ppe": null, "goodwill": 883170000, "intangible_assets": 67894000, "goodwill_and_intangibles": 951064000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1282532000, "total_assets": 2907512000, "short_term_debt": 377960000, "accounts_payable": 24050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1131252000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 158205000, "total_liabilities": 1289457000, "total_debt": 377960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1110226000, "total_equity": 1618055000, "shares_outstanding": 54333461, "operating_cash_flow": 412541000, "stock_based_compensation": 26819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162027000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125406000, "free_cash_flow": 463186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "440265000", "ebitda": "532187000", "netIncome": "373986000", "grossProfit": "831704000", "depreciation": "None", "totalRevenue": "2805839000", "costOfRevenue": "1974135000", "interestIncome": "6859000", "incomeBeforeTax": "426989000", "interestExpense": "13276000", "operatingIncome": "433406000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "51133000", "reportedCurrency": "USD", "netInterestIncome": "-6417000", "nonInterestIncome": "None", "operatingExpenses": "398298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1974135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91922000", "sellingGeneralAndAdministrative": "336748000", "netIncomeFromContinuingOperations": "375856000" }, "balance": { "goodwill": "883170000", "inventory": "3200000", "commonStock": "4635000", "currentDebt": "None", "investments": "None", "totalAssets": "2907512000", "longTermDebt": "None", "shortTermDebt": "377960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "67894000", "reportedCurrency": "USD", "retainedEarnings": "1110226000", "totalLiabilities": "1289457000", "otherCurrentAssets": "38317000", "totalCurrentAssets": "1624980000", "currentLongTermDebt": "349640000", "longTermInvestments": "10053000", "shortTermInvestments": "49628000", "currentNetReceivables": "1013526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282532000", "currentAccountsPayable": "24050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "270064000", "shortLongTermDebtTotal": "454553000", "totalShareholderEquity": "1618055000", "capitalLeaseObligations": "104913000", "otherCurrentLiabilities": "350178000", "totalCurrentLiabilities": "1131252000", "otherNonCurrentLiabilities": "12272000", "totalNonCurrentLiabilities": "158205000", "cashAndShortTermInvestments": "520309000", "commonStockSharesOutstanding": "54333461", "intangibleAssetsExcludingGoodwill": "67894000", "cashAndCashEquivalentsAtCarryingValue": "520309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-69699000", "operatingCashflow": "412541000", "capitalExpenditures": "50645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125406000", "cashflowFromInvestment": "-162027000", "stockBasedCompensation": "26819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146931000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61550000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2595777000, "cost_of_revenue": 1826287000, "gross_profit": 769490000, "ebit": 385847000, "ebitda": 451763000, "pretax_income": 368375000, "tax_provision": 45558000, "net_income": 322817000, "net_income_to_common": 322817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 395851000, "total_current_assets": 1343954000, "total_assets": 2386353000, "short_term_debt": 335197000, "long_term_debt": 349264000, "total_debt": 684461000, "total_liabilities": 999974000, "total_equity": 1386379000, "shares_outstanding": 54739338, "goodwill_and_intangibles": 879283000 }, "cash_flow": { "operating_cash_flow": 264013000, "capital_expenditure": 48397000, "free_cash_flow": 312410000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93627, "ticker_id": 6561, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "385847000", "ebitda": "451763000", "netIncome": "322817000", "grossProfit": "769490000", "depreciation": "None", "totalRevenue": "2595777000", "costOfRevenue": "1826287000", "interestIncome": "4759000", "incomeBeforeTax": "368375000", "interestExpense": "13502000", "operatingIncome": "373357000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "45558000", "reportedCurrency": "USD", "netInterestIncome": "-8743000", "nonInterestIncome": "None", "operatingExpenses": "392372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1826287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65916000", "sellingGeneralAndAdministrative": "319277363", "netIncomeFromContinuingOperations": "322656000" }, "balance": { "goodwill": "770269000", "inventory": "2274000", "commonStock": "4658000", "currentDebt": "None", "investments": "None", "totalAssets": "2386353000", "longTermDebt": "349264000", "shortTermDebt": "335197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "109014000", "reportedCurrency": "USD", "retainedEarnings": "979834000", "totalLiabilities": "999974000", "otherCurrentAssets": "36801000", "totalCurrentAssets": "1343954000", "currentLongTermDebt": "None", "longTermInvestments": "6963000", "shortTermInvestments": "59910000", "currentNetReceivables": "855993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042399000", "currentAccountsPayable": "13288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158669000", "shortLongTermDebtTotal": "684461000", "totalShareholderEquity": "1386379000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5179000", "totalCurrentLiabilities": "628174000", "otherNonCurrentLiabilities": "11003000", "totalNonCurrentLiabilities": "371800000", "cashAndShortTermInvestments": "395851000", "commonStockSharesOutstanding": "54739338", "intangibleAssetsExcludingGoodwill": "109014000", "cashAndCashEquivalentsAtCarryingValue": "395851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322817000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38000", "operatingCashflow": "264013000", "capitalExpenditures": "48397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108397000", "cashflowFromInvestment": "-37296000", "stockBasedCompensation": "28059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2595777000, "cost_of_revenue": 1826287000, "gross_profit": 769490000, "research_and_development": null, "selling_general_admin": 319277363, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 385847000, "depreciation_amortisation": 65916000, "ebitda": 451763000, "interest_expense": 13502000, "interest_income": null, "other_non_operating": null, "pretax_income": 368375000, "tax_provision": 45558000, "effective_tax_rate": null, "net_income": 322817000, "net_income_continuing_ops": 322656000, "net_income_to_common": 322817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 395851000, "short_term_investments": 59910000, "net_receivables": 855993000, "inventory": 2274000, "other_current_assets": null, "total_current_assets": 1343954000, "net_ppe": null, "goodwill": 770269000, "intangible_assets": 109014000, "goodwill_and_intangibles": 879283000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1042399000, "total_assets": 2386353000, "short_term_debt": 335197000, "accounts_payable": 13288000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 628174000, "long_term_debt": 349264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 371800000, "total_liabilities": 999974000, "total_debt": 684461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 979834000, "total_equity": 1386379000, "shares_outstanding": 54739338, "operating_cash_flow": 264013000, "stock_based_compensation": 28059000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37296000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108397000, "free_cash_flow": 312410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "385847000", "ebitda": "451763000", "netIncome": "322817000", "grossProfit": "769490000", "depreciation": "None", "totalRevenue": "2595777000", "costOfRevenue": "1826287000", "interestIncome": "4759000", "incomeBeforeTax": "368375000", "interestExpense": "13502000", "operatingIncome": "373357000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "45558000", "reportedCurrency": "USD", "netInterestIncome": "-8743000", "nonInterestIncome": "None", "operatingExpenses": "392372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1826287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65916000", "sellingGeneralAndAdministrative": "319277363", "netIncomeFromContinuingOperations": "322656000" }, "balance": { "goodwill": "770269000", "inventory": "2274000", "commonStock": "4658000", "currentDebt": "None", "investments": "None", "totalAssets": "2386353000", "longTermDebt": "349264000", "shortTermDebt": "335197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "109014000", "reportedCurrency": "USD", "retainedEarnings": "979834000", "totalLiabilities": "999974000", "otherCurrentAssets": "36801000", "totalCurrentAssets": "1343954000", "currentLongTermDebt": "None", "longTermInvestments": "6963000", "shortTermInvestments": "59910000", "currentNetReceivables": "855993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042399000", "currentAccountsPayable": "13288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158669000", "shortLongTermDebtTotal": "684461000", "totalShareholderEquity": "1386379000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5179000", "totalCurrentLiabilities": "628174000", "otherNonCurrentLiabilities": "11003000", "totalNonCurrentLiabilities": "371800000", "cashAndShortTermInvestments": "395851000", "commonStockSharesOutstanding": "54739338", "intangibleAssetsExcludingGoodwill": "109014000", "cashAndCashEquivalentsAtCarryingValue": "395851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322817000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38000", "operatingCashflow": "264013000", "capitalExpenditures": "48397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108397000", "cashflowFromInvestment": "-37296000", "stockBasedCompensation": "28059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65916000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2112517000, "cost_of_revenue": 1631779000, "gross_profit": 480738000, "ebit": 199958000, "ebitda": 486996000, "pretax_income": 159852000, "tax_provision": 10658000, "net_income": 149194000, "net_income_to_common": 149194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 647295000, "total_current_assets": 3501675000, "total_assets": 16269782000, "short_term_debt": 566044000, "long_term_debt": null, "total_debt": 566044000, "total_liabilities": 7076398000, "total_equity": 9193384000, "shares_outstanding": 78965385, "goodwill_and_intangibles": 11978807000 }, "cash_flow": { "operating_cash_flow": 767965000, "capital_expenditure": 145307000, "free_cash_flow": 913272000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93590, "ticker_id": 6561, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199958000", "ebitda": "486996000", "netIncome": "149194000", "grossProfit": "480738000", "depreciation": "None", "totalRevenue": "2112517000", "costOfRevenue": "1631779000", "interestIncome": "None", "incomeBeforeTax": "159852000", "interestExpense": "40106000", "operatingIncome": "210748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10658000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "269990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287038000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8731689000", "inventory": "None", "commonStock": "6305000", "currentDebt": "None", "investments": "None", "totalAssets": "16269782000", "longTermDebt": "None", "shortTermDebt": "566044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3247118000", "reportedCurrency": "None", "retainedEarnings": "2122051000", "totalLiabilities": "7076398000", "otherCurrentAssets": "105316000", "totalCurrentAssets": "3501675000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2749064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12768107000", "currentAccountsPayable": "780850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3555782000", "totalShareholderEquity": "9193384000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "279736000", "totalCurrentLiabilities": "3196175000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3880223000", "cashAndShortTermInvestments": "647295000", "commonStockSharesOutstanding": "78965385", "intangibleAssetsExcludingGoodwill": "3247118000", "cashAndCashEquivalentsAtCarryingValue": "647295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68527000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "767965000", "capitalExpenditures": "145307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518425000", "cashflowFromInvestment": "-150251000", "stockBasedCompensation": "89682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2112517000, "cost_of_revenue": 1631779000, "gross_profit": 480738000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199958000, "depreciation_amortisation": 287038000, "ebitda": 486996000, "interest_expense": 40106000, "interest_income": null, "other_non_operating": null, "pretax_income": 159852000, "tax_provision": 10658000, "effective_tax_rate": null, "net_income": 149194000, "net_income_continuing_ops": null, "net_income_to_common": 149194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 647295000, "short_term_investments": null, "net_receivables": 2749064000, "inventory": null, "other_current_assets": null, "total_current_assets": 3501675000, "net_ppe": null, "goodwill": 8731689000, "intangible_assets": 3247118000, "goodwill_and_intangibles": 11978807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12768107000, "total_assets": 16269782000, "short_term_debt": 566044000, "accounts_payable": 780850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3196175000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3880223000, "total_liabilities": 7076398000, "total_debt": 566044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2122051000, "total_equity": 9193384000, "shares_outstanding": 78965385, "operating_cash_flow": 767965000, "stock_based_compensation": 89682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150251000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -518425000, "free_cash_flow": 913272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199958000", "ebitda": "486996000", "netIncome": "149194000", "grossProfit": "480738000", "depreciation": "None", "totalRevenue": "2112517000", "costOfRevenue": "1631779000", "interestIncome": "None", "incomeBeforeTax": "159852000", "interestExpense": "40106000", "operatingIncome": "210748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10658000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "269990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287038000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8731689000", "inventory": "None", "commonStock": "6305000", "currentDebt": "None", "investments": "None", "totalAssets": "16269782000", "longTermDebt": "None", "shortTermDebt": "566044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3247118000", "reportedCurrency": "None", "retainedEarnings": "2122051000", "totalLiabilities": "7076398000", "otherCurrentAssets": "105316000", "totalCurrentAssets": "3501675000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2749064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12768107000", "currentAccountsPayable": "780850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3555782000", "totalShareholderEquity": "9193384000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "279736000", "totalCurrentLiabilities": "3196175000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3880223000", "cashAndShortTermInvestments": "647295000", "commonStockSharesOutstanding": "78965385", "intangibleAssetsExcludingGoodwill": "3247118000", "cashAndCashEquivalentsAtCarryingValue": "647295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68527000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "767965000", "capitalExpenditures": "145307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518425000", "cashflowFromInvestment": "-150251000", "stockBasedCompensation": "89682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287038000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2112517000, "cost_of_revenue": 1631779000, "gross_profit": 480738000, "ebit": 210748000, "ebitda": null, "pretax_income": 159852000, "tax_provision": null, "net_income": 149194000, "net_income_to_common": 149194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 647295000, "total_current_assets": 3501675000, "total_assets": 16269782000, "short_term_debt": null, "long_term_debt": 2872616000, "total_debt": 2872616000, "total_liabilities": 7076398000, "total_equity": 9193384000, "shares_outstanding": 76567325, "goodwill_and_intangibles": 11978807000 }, "cash_flow": { "operating_cash_flow": 767965000, "capital_expenditure": 145307000, "free_cash_flow": 913272000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93591, "ticker_id": 6561, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "149194000", "grossProfit": "480738000", "depreciation": "None", "totalRevenue": "2112517000", "costOfRevenue": "1631779000", "interestIncome": "1492000", "incomeBeforeTax": "159852000", "interestExpense": "40106000", "operatingIncome": "210748000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-47995000", "nonInterestIncome": "None", "operatingExpenses": "1901769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "179700000", "netIncomeFromContinuingOperations": "149194000" }, "balance": { "goodwill": "8731689000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16269782000", "longTermDebt": "2872616000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3247118000", "reportedCurrency": "USD", "retainedEarnings": "2122051000", "totalLiabilities": "7076398000", "otherCurrentAssets": "105316000", "totalCurrentAssets": "3501675000", "currentLongTermDebt": "529762000", "longTermInvestments": "82050000", "shortTermInvestments": "0", "currentNetReceivables": "1474898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12768107000", "currentAccountsPayable": "780850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9193384000", "capitalLeaseObligations": "153404000", "otherCurrentLiabilities": "39514000", "totalCurrentLiabilities": "3196175000", "otherNonCurrentLiabilities": "72807000", "totalNonCurrentLiabilities": "3880223000", "cashAndShortTermInvestments": "647295000", "commonStockSharesOutstanding": "76567325", "intangibleAssetsExcludingGoodwill": "3247118000", "cashAndCashEquivalentsAtCarryingValue": "647295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149194000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "767965000", "capitalExpenditures": "145307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518425000", "cashflowFromInvestment": "None", "stockBasedCompensation": "89682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2112517000, "cost_of_revenue": 1631779000, "gross_profit": 480738000, "research_and_development": null, "selling_general_admin": 179700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210748000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 40106000, "interest_income": null, "other_non_operating": null, "pretax_income": 159852000, "tax_provision": null, "effective_tax_rate": null, "net_income": 149194000, "net_income_continuing_ops": 149194000, "net_income_to_common": 149194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 647295000, "short_term_investments": 0, "net_receivables": 1474898000, "inventory": null, "other_current_assets": null, "total_current_assets": 3501675000, "net_ppe": null, "goodwill": 8731689000, "intangible_assets": 3247118000, "goodwill_and_intangibles": 11978807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12768107000, "total_assets": 16269782000, "short_term_debt": null, "accounts_payable": 780850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3196175000, "long_term_debt": 2872616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3880223000, "total_liabilities": 7076398000, "total_debt": 2872616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2122051000, "total_equity": 9193384000, "shares_outstanding": 76567325, "operating_cash_flow": 767965000, "stock_based_compensation": 89682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -518425000, "free_cash_flow": 913272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "149194000", "grossProfit": "480738000", "depreciation": "None", "totalRevenue": "2112517000", "costOfRevenue": "1631779000", "interestIncome": "1492000", "incomeBeforeTax": "159852000", "interestExpense": "40106000", "operatingIncome": "210748000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-47995000", "nonInterestIncome": "None", "operatingExpenses": "1901769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "179700000", "netIncomeFromContinuingOperations": "149194000" }, "balance": { "goodwill": "8731689000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16269782000", "longTermDebt": "2872616000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3247118000", "reportedCurrency": "USD", "retainedEarnings": "2122051000", "totalLiabilities": "7076398000", "otherCurrentAssets": "105316000", "totalCurrentAssets": "3501675000", "currentLongTermDebt": "529762000", "longTermInvestments": "82050000", "shortTermInvestments": "0", "currentNetReceivables": "1474898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12768107000", "currentAccountsPayable": "780850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9193384000", "capitalLeaseObligations": "153404000", "otherCurrentLiabilities": "39514000", "totalCurrentLiabilities": "3196175000", "otherNonCurrentLiabilities": "72807000", "totalNonCurrentLiabilities": "3880223000", "cashAndShortTermInvestments": "647295000", "commonStockSharesOutstanding": "76567325", "intangibleAssetsExcludingGoodwill": "3247118000", "cashAndCashEquivalentsAtCarryingValue": "647295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149194000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "767965000", "capitalExpenditures": "145307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518425000", "cashflowFromInvestment": "None", "stockBasedCompensation": "89682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287038000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2042812000, "cost_of_revenue": 1586859000, "gross_profit": 455953000, "ebit": 88345000, "ebitda": 186840000, "pretax_income": 38102000, "tax_provision": 35747000, "net_income": 2355000, "net_income_to_common": 2355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 468888000, "total_current_assets": 3408641000, "total_assets": 16507490000, "short_term_debt": 567862000, "long_term_debt": 2878547000, "total_debt": 3446409000, "total_liabilities": 7172644000, "total_equity": 9334846000, "shares_outstanding": 78082459, "goodwill_and_intangibles": 12311645000 }, "cash_flow": { "operating_cash_flow": 408511502, "capital_expenditure": 56624852, "free_cash_flow": 465136354, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93593, "ticker_id": 6561, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88345000", "ebitda": "186840000", "netIncome": "2355000", "grossProfit": "455953000", "depreciation": "None", "totalRevenue": "2042812000", "costOfRevenue": "1586859000", "interestIncome": "1761000", "incomeBeforeTax": "38102000", "interestExpense": "50243000", "operatingIncome": "258904000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "35747000", "reportedCurrency": "USD", "netInterestIncome": "-48482000", "nonInterestIncome": "None", "operatingExpenses": "197049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1586859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98495000", "sellingGeneralAndAdministrative": "197049000", "netIncomeFromContinuingOperations": "2355000" }, "balance": { "goodwill": "8927323000", "inventory": "None", "commonStock": "6290000", "currentDebt": "None", "investments": "None", "totalAssets": "16507490000", "longTermDebt": "2878547000", "shortTermDebt": "567862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3384322000", "reportedCurrency": "USD", "retainedEarnings": "2313835000", "totalLiabilities": "7172644000", "otherCurrentAssets": "140713000", "totalCurrentAssets": "3408641000", "currentLongTermDebt": "529762000", "longTermInvestments": "71284000", "shortTermInvestments": "None", "currentNetReceivables": "2799040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13098849000", "currentAccountsPayable": "113288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3571519000", "totalShareholderEquity": "9334846000", "capitalLeaseObligations": "125110000", "otherCurrentLiabilities": "1009722000", "totalCurrentLiabilities": "3219215000", "otherNonCurrentLiabilities": "99490000", "totalNonCurrentLiabilities": "3953429000", "cashAndShortTermInvestments": "468888000", "commonStockSharesOutstanding": "78082459", "intangibleAssetsExcludingGoodwill": "3384322000", "cashAndCashEquivalentsAtCarryingValue": "468888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2355000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408511502", "capitalExpenditures": "56624852", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272363989", "cashflowFromInvestment": "-59244608", "stockBasedCompensation": "60170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-265372932", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2042812000, "cost_of_revenue": 1586859000, "gross_profit": 455953000, "research_and_development": null, "selling_general_admin": 197049000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88345000, "depreciation_amortisation": 98495000, "ebitda": 186840000, "interest_expense": 50243000, "interest_income": null, "other_non_operating": null, "pretax_income": 38102000, "tax_provision": 35747000, "effective_tax_rate": null, "net_income": 2355000, "net_income_continuing_ops": 2355000, "net_income_to_common": 2355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 468888000, "short_term_investments": null, "net_receivables": 2799040000, "inventory": null, "other_current_assets": null, "total_current_assets": 3408641000, "net_ppe": null, "goodwill": 8927323000, "intangible_assets": 3384322000, "goodwill_and_intangibles": 12311645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13098849000, "total_assets": 16507490000, "short_term_debt": 567862000, "accounts_payable": 113288000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3219215000, "long_term_debt": 2878547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3953429000, "total_liabilities": 7172644000, "total_debt": 3446409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2313835000, "total_equity": 9334846000, "shares_outstanding": 78082459, "operating_cash_flow": 408511502, "stock_based_compensation": 60170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56624852, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59244608, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -272363989, "free_cash_flow": 465136354, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88345000", "ebitda": "186840000", "netIncome": "2355000", "grossProfit": "455953000", "depreciation": "None", "totalRevenue": "2042812000", "costOfRevenue": "1586859000", "interestIncome": "1761000", "incomeBeforeTax": "38102000", "interestExpense": "50243000", "operatingIncome": "258904000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "35747000", "reportedCurrency": "USD", "netInterestIncome": "-48482000", "nonInterestIncome": "None", "operatingExpenses": "197049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1586859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98495000", "sellingGeneralAndAdministrative": "197049000", "netIncomeFromContinuingOperations": "2355000" }, "balance": { "goodwill": "8927323000", "inventory": "None", "commonStock": "6290000", "currentDebt": "None", "investments": "None", "totalAssets": "16507490000", "longTermDebt": "2878547000", "shortTermDebt": "567862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3384322000", "reportedCurrency": "USD", "retainedEarnings": "2313835000", "totalLiabilities": "7172644000", "otherCurrentAssets": "140713000", "totalCurrentAssets": "3408641000", "currentLongTermDebt": "529762000", "longTermInvestments": "71284000", "shortTermInvestments": "None", "currentNetReceivables": "2799040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13098849000", "currentAccountsPayable": "113288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3571519000", "totalShareholderEquity": "9334846000", "capitalLeaseObligations": "125110000", "otherCurrentLiabilities": "1009722000", "totalCurrentLiabilities": "3219215000", "otherNonCurrentLiabilities": "99490000", "totalNonCurrentLiabilities": "3953429000", "cashAndShortTermInvestments": "468888000", "commonStockSharesOutstanding": "78082459", "intangibleAssetsExcludingGoodwill": "3384322000", "cashAndCashEquivalentsAtCarryingValue": "468888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2355000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408511502", "capitalExpenditures": "56624852", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272363989", "cashflowFromInvestment": "-59244608", "stockBasedCompensation": "60170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-265372932", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98495000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2017357000, "cost_of_revenue": 1455758000, "gross_profit": 561599000, "ebit": 211262000, "ebitda": 308980000, "pretax_income": 161111000, "tax_provision": -21861000, "net_income": 182972000, "net_income_to_common": 182972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390396000, "total_current_assets": 3309403000, "total_assets": 16602290000, "short_term_debt": 29762000, "long_term_debt": 3384488000, "total_debt": 3414250000, "total_liabilities": 7047203000, "total_equity": 9555087000, "shares_outstanding": 79547000, "goodwill_and_intangibles": 12535506000 }, "cash_flow": { "operating_cash_flow": 162192000, "capital_expenditure": 34639000, "free_cash_flow": 196831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93594, "ticker_id": 6561, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211262000", "ebitda": "308980000", "netIncome": "182972000", "grossProfit": "561599000", "depreciation": "None", "totalRevenue": "2017357000", "costOfRevenue": "1455758000", "interestIncome": "2054000", "incomeBeforeTax": "161111000", "interestExpense": "50151000", "operatingIncome": "209208000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-21861000", "reportedCurrency": "USD", "netInterestIncome": "-48097000", "nonInterestIncome": "None", "operatingExpenses": "352391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1455758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97718000", "sellingGeneralAndAdministrative": "205006000", "netIncomeFromContinuingOperations": "182972000" }, "balance": { "goodwill": "9092410000", "inventory": "None", "commonStock": "6390000", "currentDebt": "None", "investments": "None", "totalAssets": "16602290000", "longTermDebt": "3384488000", "shortTermDebt": "29762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3443096000", "reportedCurrency": "USD", "retainedEarnings": "2561630000", "totalLiabilities": "7047203000", "otherCurrentAssets": "143263000", "totalCurrentAssets": "3309403000", "currentLongTermDebt": "29762000", "longTermInvestments": "67743000", "shortTermInvestments": "None", "currentNetReceivables": "2775744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13292887000", "currentAccountsPayable": "94503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3546963000", "totalShareholderEquity": "9555087000", "capitalLeaseObligations": "132713000", "otherCurrentLiabilities": "918256000", "totalCurrentLiabilities": "2556963000", "otherNonCurrentLiabilities": "97057000", "totalNonCurrentLiabilities": "4490240000", "cashAndShortTermInvestments": "390396000", "commonStockSharesOutstanding": "79547000", "intangibleAssetsExcludingGoodwill": "3443096000", "cashAndCashEquivalentsAtCarryingValue": "390396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182972000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162192000", "capitalExpenditures": "34639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275488000", "cashflowFromInvestment": "-41122000", "stockBasedCompensation": "15251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2017357000, "cost_of_revenue": 1455758000, "gross_profit": 561599000, "research_and_development": null, "selling_general_admin": 205006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211262000, "depreciation_amortisation": 97718000, "ebitda": 308980000, "interest_expense": 50151000, "interest_income": null, "other_non_operating": null, "pretax_income": 161111000, "tax_provision": -21861000, "effective_tax_rate": null, "net_income": 182972000, "net_income_continuing_ops": 182972000, "net_income_to_common": 182972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 390396000, "short_term_investments": null, "net_receivables": 2775744000, "inventory": null, "other_current_assets": null, "total_current_assets": 3309403000, "net_ppe": null, "goodwill": 9092410000, "intangible_assets": 3443096000, "goodwill_and_intangibles": 12535506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13292887000, "total_assets": 16602290000, "short_term_debt": 29762000, "accounts_payable": 94503000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2556963000, "long_term_debt": 3384488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4490240000, "total_liabilities": 7047203000, "total_debt": 3414250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2561630000, "total_equity": 9555087000, "shares_outstanding": 79547000, "operating_cash_flow": 162192000, "stock_based_compensation": 15251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -275488000, "free_cash_flow": 196831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211262000", "ebitda": "308980000", "netIncome": "182972000", "grossProfit": "561599000", "depreciation": "None", "totalRevenue": "2017357000", "costOfRevenue": "1455758000", "interestIncome": "2054000", "incomeBeforeTax": "161111000", "interestExpense": "50151000", "operatingIncome": "209208000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-21861000", "reportedCurrency": "USD", "netInterestIncome": "-48097000", "nonInterestIncome": "None", "operatingExpenses": "352391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1455758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97718000", "sellingGeneralAndAdministrative": "205006000", "netIncomeFromContinuingOperations": "182972000" }, "balance": { "goodwill": "9092410000", "inventory": "None", "commonStock": "6390000", "currentDebt": "None", "investments": "None", "totalAssets": "16602290000", "longTermDebt": "3384488000", "shortTermDebt": "29762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3443096000", "reportedCurrency": "USD", "retainedEarnings": "2561630000", "totalLiabilities": "7047203000", "otherCurrentAssets": "143263000", "totalCurrentAssets": "3309403000", "currentLongTermDebt": "29762000", "longTermInvestments": "67743000", "shortTermInvestments": "None", "currentNetReceivables": "2775744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13292887000", "currentAccountsPayable": "94503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3546963000", "totalShareholderEquity": "9555087000", "capitalLeaseObligations": "132713000", "otherCurrentLiabilities": "918256000", "totalCurrentLiabilities": "2556963000", "otherNonCurrentLiabilities": "97057000", "totalNonCurrentLiabilities": "4490240000", "cashAndShortTermInvestments": "390396000", "commonStockSharesOutstanding": "79547000", "intangibleAssetsExcludingGoodwill": "3443096000", "cashAndCashEquivalentsAtCarryingValue": "390396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182972000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162192000", "capitalExpenditures": "34639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275488000", "cashflowFromInvestment": "-41122000", "stockBasedCompensation": "15251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97718000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2001332000, "cost_of_revenue": 1442679000, "gross_profit": 558653000, "ebit": 221363000, "ebitda": 317321000, "pretax_income": 173754000, "tax_provision": 19603000, "net_income": 154151000, "net_income_to_common": 154151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526698000, "total_current_assets": 3416039000, "total_assets": 16722997000, "short_term_debt": 29762000, "long_term_debt": 3390438000, "total_debt": 3420200000, "total_liabilities": 7222142000, "total_equity": 9500855000, "shares_outstanding": 82236000, "goodwill_and_intangibles": 12566642000 }, "cash_flow": { "operating_cash_flow": 268240000, "capital_expenditure": 28907000, "free_cash_flow": 297147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93595, "ticker_id": 6561, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221363000", "ebitda": "317321000", "netIncome": "154151000", "grossProfit": "558653000", "depreciation": "None", "totalRevenue": "2001332000", "costOfRevenue": "1442679000", "interestIncome": "1802000", "incomeBeforeTax": "173754000", "interestExpense": "47609000", "operatingIncome": "219561000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19603000", "reportedCurrency": "USD", "netInterestIncome": "-45807000", "nonInterestIncome": "None", "operatingExpenses": "339092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1442679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95958000", "sellingGeneralAndAdministrative": "198384000", "netIncomeFromContinuingOperations": "154151000" }, "balance": { "goodwill": "9065335000", "inventory": "None", "commonStock": "6505000", "currentDebt": "None", "investments": "None", "totalAssets": "16722997000", "longTermDebt": "3390438000", "shortTermDebt": "29762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3501307000", "reportedCurrency": "USD", "retainedEarnings": "2628808000", "totalLiabilities": "7222142000", "otherCurrentAssets": "153340000", "totalCurrentAssets": "3416039000", "currentLongTermDebt": "29762000", "longTermInvestments": "62160000", "shortTermInvestments": "None", "currentNetReceivables": "2736001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13306958000", "currentAccountsPayable": "118168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3558554000", "totalShareholderEquity": "9500855000", "capitalLeaseObligations": "138354000", "otherCurrentLiabilities": "994308000", "totalCurrentLiabilities": "2689292000", "otherNonCurrentLiabilities": "85713000", "totalNonCurrentLiabilities": "4532850000", "cashAndShortTermInvestments": "526698000", "commonStockSharesOutstanding": "82236000", "intangibleAssetsExcludingGoodwill": "3501307000", "cashAndCashEquivalentsAtCarryingValue": "526698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "268240000", "capitalExpenditures": "28907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252832000", "cashflowFromInvestment": "-37282000", "stockBasedCompensation": "12359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2001332000, "cost_of_revenue": 1442679000, "gross_profit": 558653000, "research_and_development": null, "selling_general_admin": 198384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221363000, "depreciation_amortisation": 95958000, "ebitda": 317321000, "interest_expense": 47609000, "interest_income": null, "other_non_operating": null, "pretax_income": 173754000, "tax_provision": 19603000, "effective_tax_rate": null, "net_income": 154151000, "net_income_continuing_ops": 154151000, "net_income_to_common": 154151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526698000, "short_term_investments": null, "net_receivables": 2736001000, "inventory": null, "other_current_assets": null, "total_current_assets": 3416039000, "net_ppe": null, "goodwill": 9065335000, "intangible_assets": 3501307000, "goodwill_and_intangibles": 12566642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13306958000, "total_assets": 16722997000, "short_term_debt": 29762000, "accounts_payable": 118168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2689292000, "long_term_debt": 3390438000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4532850000, "total_liabilities": 7222142000, "total_debt": 3420200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2628808000, "total_equity": 9500855000, "shares_outstanding": 82236000, "operating_cash_flow": 268240000, "stock_based_compensation": 12359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37282000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252832000, "free_cash_flow": 297147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221363000", "ebitda": "317321000", "netIncome": "154151000", "grossProfit": "558653000", "depreciation": "None", "totalRevenue": "2001332000", "costOfRevenue": "1442679000", "interestIncome": "1802000", "incomeBeforeTax": "173754000", "interestExpense": "47609000", "operatingIncome": "219561000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19603000", "reportedCurrency": "USD", "netInterestIncome": "-45807000", "nonInterestIncome": "None", "operatingExpenses": "339092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1442679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95958000", "sellingGeneralAndAdministrative": "198384000", "netIncomeFromContinuingOperations": "154151000" }, "balance": { "goodwill": "9065335000", "inventory": "None", "commonStock": "6505000", "currentDebt": "None", "investments": "None", "totalAssets": "16722997000", "longTermDebt": "3390438000", "shortTermDebt": "29762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3501307000", "reportedCurrency": "USD", "retainedEarnings": "2628808000", "totalLiabilities": "7222142000", "otherCurrentAssets": "153340000", "totalCurrentAssets": "3416039000", "currentLongTermDebt": "29762000", "longTermInvestments": "62160000", "shortTermInvestments": "None", "currentNetReceivables": "2736001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13306958000", "currentAccountsPayable": "118168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3558554000", "totalShareholderEquity": "9500855000", "capitalLeaseObligations": "138354000", "otherCurrentLiabilities": "994308000", "totalCurrentLiabilities": "2689292000", "otherNonCurrentLiabilities": "85713000", "totalNonCurrentLiabilities": "4532850000", "cashAndShortTermInvestments": "526698000", "commonStockSharesOutstanding": "82236000", "intangibleAssetsExcludingGoodwill": "3501307000", "cashAndCashEquivalentsAtCarryingValue": "526698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "268240000", "capitalExpenditures": "28907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252832000", "cashflowFromInvestment": "-37282000", "stockBasedCompensation": "12359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95958000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2041101000, "cost_of_revenue": 1441736000, "gross_profit": 599365000, "ebit": 268993000, "ebitda": 365648000, "pretax_income": 248603000, "tax_provision": -11395000, "net_income": 259998000, "net_income_to_common": 259998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 538785000, "total_current_assets": 3530493000, "total_assets": 16877678000, "short_term_debt": 66545000, "long_term_debt": 3396398000, "total_debt": 3462943000, "total_liabilities": 7354679000, "total_equity": 9522999000, "shares_outstanding": 82236018, "goodwill_and_intangibles": 12611202000 }, "cash_flow": { "operating_cash_flow": 338314000, "capital_expenditure": 61288000, "free_cash_flow": 399602000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93596, "ticker_id": 6561, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "268993000", "ebitda": "365648000", "netIncome": "259998000", "grossProfit": "599365000", "depreciation": "None", "totalRevenue": "2041101000", "costOfRevenue": "1441736000", "interestIncome": "3008000", "incomeBeforeTax": "248603000", "interestExpense": "51429000", "operatingIncome": "297024000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11395000", "reportedCurrency": "USD", "netInterestIncome": "-48421000", "nonInterestIncome": "None", "operatingExpenses": "302341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1441736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96655000", "sellingGeneralAndAdministrative": "151445000", "netIncomeFromContinuingOperations": "259998000" }, "balance": { "goodwill": "9051410000", "inventory": "None", "commonStock": "6586000", "currentDebt": "None", "investments": "None", "totalAssets": "16877678000", "longTermDebt": "3396398000", "shortTermDebt": "66545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3559792000", "reportedCurrency": "USD", "retainedEarnings": "2724807000", "totalLiabilities": "7354679000", "otherCurrentAssets": "140435000", "totalCurrentAssets": "3530493000", "currentLongTermDebt": "29762000", "longTermInvestments": "57948000", "shortTermInvestments": "0", "currentNetReceivables": "2851273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13347185000", "currentAccountsPayable": "704585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3603028000", "totalShareholderEquity": "9522999000", "capitalLeaseObligations": "176868000", "otherCurrentLiabilities": "355219000", "totalCurrentLiabilities": "2796406000", "otherNonCurrentLiabilities": "83470000", "totalNonCurrentLiabilities": "4558273000", "cashAndShortTermInvestments": "538785000", "commonStockSharesOutstanding": "82236018", "intangibleAssetsExcludingGoodwill": "3559792000", "cashAndCashEquivalentsAtCarryingValue": "538785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338314000", "capitalExpenditures": "61288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403956000", "cashflowFromInvestment": "-68883000", "stockBasedCompensation": "4687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96655000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2041101000, "cost_of_revenue": 1441736000, "gross_profit": 599365000, "research_and_development": null, "selling_general_admin": 151445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268993000, "depreciation_amortisation": 96655000, "ebitda": 365648000, "interest_expense": 51429000, "interest_income": null, "other_non_operating": null, "pretax_income": 248603000, "tax_provision": -11395000, "effective_tax_rate": null, "net_income": 259998000, "net_income_continuing_ops": 259998000, "net_income_to_common": 259998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 538785000, "short_term_investments": 0, "net_receivables": 2851273000, "inventory": null, "other_current_assets": null, "total_current_assets": 3530493000, "net_ppe": null, "goodwill": 9051410000, "intangible_assets": 3559792000, "goodwill_and_intangibles": 12611202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13347185000, "total_assets": 16877678000, "short_term_debt": 66545000, "accounts_payable": 704585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2796406000, "long_term_debt": 3396398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4558273000, "total_liabilities": 7354679000, "total_debt": 3462943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2724807000, "total_equity": 9522999000, "shares_outstanding": 82236018, "operating_cash_flow": 338314000, "stock_based_compensation": 4687000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -403956000, "free_cash_flow": 399602000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "268993000", "ebitda": "365648000", "netIncome": "259998000", "grossProfit": "599365000", "depreciation": "None", "totalRevenue": "2041101000", "costOfRevenue": "1441736000", "interestIncome": "3008000", "incomeBeforeTax": "248603000", "interestExpense": "51429000", "operatingIncome": "297024000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11395000", "reportedCurrency": "USD", "netInterestIncome": "-48421000", "nonInterestIncome": "None", "operatingExpenses": "302341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1441736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96655000", "sellingGeneralAndAdministrative": "151445000", "netIncomeFromContinuingOperations": "259998000" }, "balance": { "goodwill": "9051410000", "inventory": "None", "commonStock": "6586000", "currentDebt": "None", "investments": "None", "totalAssets": "16877678000", "longTermDebt": "3396398000", "shortTermDebt": "66545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3559792000", "reportedCurrency": "USD", "retainedEarnings": "2724807000", "totalLiabilities": "7354679000", "otherCurrentAssets": "140435000", "totalCurrentAssets": "3530493000", "currentLongTermDebt": "29762000", "longTermInvestments": "57948000", "shortTermInvestments": "0", "currentNetReceivables": "2851273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13347185000", "currentAccountsPayable": "704585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3603028000", "totalShareholderEquity": "9522999000", "capitalLeaseObligations": "176868000", "otherCurrentLiabilities": "355219000", "totalCurrentLiabilities": "2796406000", "otherNonCurrentLiabilities": "83470000", "totalNonCurrentLiabilities": "4558273000", "cashAndShortTermInvestments": "538785000", "commonStockSharesOutstanding": "82236018", "intangibleAssetsExcludingGoodwill": "3559792000", "cashAndCashEquivalentsAtCarryingValue": "538785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338314000", "capitalExpenditures": "61288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403956000", "cashflowFromInvestment": "-68883000", "stockBasedCompensation": "4687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96655000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2030030000, "cost_of_revenue": 1438616000, "gross_profit": 591414000, "ebit": 287868000, "ebitda": 380897000, "pretax_income": 234565000, "tax_provision": 37437000, "net_income": 197128000, "net_income_to_common": 197128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695507000, "total_current_assets": 3779012000, "total_assets": 17211112000, "short_term_debt": 29762000, "long_term_debt": 3402368000, "total_debt": 3432130000, "total_liabilities": 7436613000, "total_equity": 9774499000, "shares_outstanding": 83446000, "goodwill_and_intangibles": 12691261000 }, "cash_flow": { "operating_cash_flow": 402673000, "capital_expenditure": 43332000, "free_cash_flow": 446005000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93598, "ticker_id": 6561, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287868000", "ebitda": "380897000", "netIncome": "197128000", "grossProfit": "591414000", "depreciation": "None", "totalRevenue": "2030030000", "costOfRevenue": "1438616000", "interestIncome": "2434000", "incomeBeforeTax": "234565000", "interestExpense": "53303000", "operatingIncome": "285434000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "37437000", "reportedCurrency": "USD", "netInterestIncome": "-50869000", "nonInterestIncome": "None", "operatingExpenses": "305980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1438616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93029000", "sellingGeneralAndAdministrative": "205095000", "netIncomeFromContinuingOperations": "197128000" }, "balance": { "goodwill": "9085447000", "inventory": "1", "commonStock": "6703000", "currentDebt": "None", "investments": "None", "totalAssets": "17211112000", "longTermDebt": "3402368000", "shortTermDebt": "29762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3605814000", "reportedCurrency": "USD", "retainedEarnings": "2865127000", "totalLiabilities": "7436613000", "otherCurrentAssets": "140536000", "totalCurrentAssets": "3779012000", "currentLongTermDebt": "29762000", "longTermInvestments": "53720000", "shortTermInvestments": "88445000", "currentNetReceivables": "2942969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13432100000", "currentAccountsPayable": "106172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3577844000", "totalShareholderEquity": "9774499000", "capitalLeaseObligations": "145714000", "otherCurrentLiabilities": "1045134000", "totalCurrentLiabilities": "2818910000", "otherNonCurrentLiabilities": "50157000", "totalNonCurrentLiabilities": "4617703000", "cashAndShortTermInvestments": "695507000", "commonStockSharesOutstanding": "83446000", "intangibleAssetsExcludingGoodwill": "3605814000", "cashAndCashEquivalentsAtCarryingValue": "695507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197128000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "402673000", "capitalExpenditures": "43332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97777000", "cashflowFromInvestment": "-124342000", "stockBasedCompensation": "13038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101113563", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2030030000, "cost_of_revenue": 1438616000, "gross_profit": 591414000, "research_and_development": null, "selling_general_admin": 205095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287868000, "depreciation_amortisation": 93029000, "ebitda": 380897000, "interest_expense": 53303000, "interest_income": null, "other_non_operating": null, "pretax_income": 234565000, "tax_provision": 37437000, "effective_tax_rate": null, "net_income": 197128000, "net_income_continuing_ops": 197128000, "net_income_to_common": 197128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 695507000, "short_term_investments": 88445000, "net_receivables": 2942969000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3779012000, "net_ppe": null, "goodwill": 9085447000, "intangible_assets": 3605814000, "goodwill_and_intangibles": 12691261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13432100000, "total_assets": 17211112000, "short_term_debt": 29762000, "accounts_payable": 106172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2818910000, "long_term_debt": 3402368000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4617703000, "total_liabilities": 7436613000, "total_debt": 3432130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2865127000, "total_equity": 9774499000, "shares_outstanding": 83446000, "operating_cash_flow": 402673000, "stock_based_compensation": 13038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124342000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97777000, "free_cash_flow": 446005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "287868000", "ebitda": "380897000", "netIncome": "197128000", "grossProfit": "591414000", "depreciation": "None", "totalRevenue": "2030030000", "costOfRevenue": "1438616000", "interestIncome": "2434000", "incomeBeforeTax": "234565000", "interestExpense": "53303000", "operatingIncome": "285434000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "37437000", "reportedCurrency": "USD", "netInterestIncome": "-50869000", "nonInterestIncome": "None", "operatingExpenses": "305980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1438616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93029000", "sellingGeneralAndAdministrative": "205095000", "netIncomeFromContinuingOperations": "197128000" }, "balance": { "goodwill": "9085447000", "inventory": "1", "commonStock": "6703000", "currentDebt": "None", "investments": "None", "totalAssets": "17211112000", "longTermDebt": "3402368000", "shortTermDebt": "29762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3605814000", "reportedCurrency": "USD", "retainedEarnings": "2865127000", "totalLiabilities": "7436613000", "otherCurrentAssets": "140536000", "totalCurrentAssets": "3779012000", "currentLongTermDebt": "29762000", "longTermInvestments": "53720000", "shortTermInvestments": "88445000", "currentNetReceivables": "2942969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13432100000", "currentAccountsPayable": "106172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3577844000", "totalShareholderEquity": "9774499000", "capitalLeaseObligations": "145714000", "otherCurrentLiabilities": "1045134000", "totalCurrentLiabilities": "2818910000", "otherNonCurrentLiabilities": "50157000", "totalNonCurrentLiabilities": "4617703000", "cashAndShortTermInvestments": "695507000", "commonStockSharesOutstanding": "83446000", "intangibleAssetsExcludingGoodwill": "3605814000", "cashAndCashEquivalentsAtCarryingValue": "695507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197128000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "402673000", "capitalExpenditures": "43332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97777000", "cashflowFromInvestment": "-124342000", "stockBasedCompensation": "13038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101113563", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93029000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2120159000, "cost_of_revenue": 1493600000, "gross_profit": 626559000, "ebit": 231094000, "ebitda": 380729000, "pretax_income": 170254000, "tax_provision": 23344000, "net_income": 146910000, "net_income_to_common": 146910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 506553000, "total_current_assets": 3603716000, "total_assets": 16968861000, "short_term_debt": 29762000, "long_term_debt": 3408157000, "total_debt": 3437919000, "total_liabilities": 7383735000, "total_equity": 9585126000, "shares_outstanding": 83360841, "goodwill_and_intangibles": 12648903000 }, "cash_flow": { "operating_cash_flow": 218589000, "capital_expenditure": 36034434, "free_cash_flow": 254623434, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93599, "ticker_id": 6561, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231094000", "ebitda": "380729000", "netIncome": "146910000", "grossProfit": "626559000", "depreciation": "None", "totalRevenue": "2120159000", "costOfRevenue": "1493600000", "interestIncome": "1237000", "incomeBeforeTax": "170254000", "interestExpense": "60840000", "operatingIncome": "229857000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23344000", "reportedCurrency": "USD", "netInterestIncome": "-59603000", "nonInterestIncome": "None", "operatingExpenses": "396702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1493600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149635000", "sellingGeneralAndAdministrative": "194458000", "netIncomeFromContinuingOperations": "146910000" }, "balance": { "goodwill": "9016549000", "inventory": "1", "commonStock": "6720000", "currentDebt": "None", "investments": "None", "totalAssets": "16968861000", "longTermDebt": "3408157000", "shortTermDebt": "29762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3632354000", "reportedCurrency": "USD", "retainedEarnings": "2768067000", "totalLiabilities": "7383735000", "otherCurrentAssets": "139244000", "totalCurrentAssets": "3603716000", "currentLongTermDebt": "29762000", "longTermInvestments": "50220000", "shortTermInvestments": "0", "currentNetReceivables": "2957919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13365145000", "currentAccountsPayable": "83037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3583383000", "totalShareholderEquity": "9585126000", "capitalLeaseObligations": "145464000", "otherCurrentLiabilities": "999071000", "totalCurrentLiabilities": "2742331000", "otherNonCurrentLiabilities": "48372000", "totalNonCurrentLiabilities": "4641404000", "cashAndShortTermInvestments": "506553000", "commonStockSharesOutstanding": "83360841", "intangibleAssetsExcludingGoodwill": "3632354000", "cashAndCashEquivalentsAtCarryingValue": "506553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146910000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218589000", "capitalExpenditures": "36034434", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71751000", "cashflowFromInvestment": "-34200000", "stockBasedCompensation": "14964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2120159000, "cost_of_revenue": 1493600000, "gross_profit": 626559000, "research_and_development": null, "selling_general_admin": 194458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231094000, "depreciation_amortisation": 149635000, "ebitda": 380729000, "interest_expense": 60840000, "interest_income": null, "other_non_operating": null, "pretax_income": 170254000, "tax_provision": 23344000, "effective_tax_rate": null, "net_income": 146910000, "net_income_continuing_ops": 146910000, "net_income_to_common": 146910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 506553000, "short_term_investments": 0, "net_receivables": 2957919000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3603716000, "net_ppe": null, "goodwill": 9016549000, "intangible_assets": 3632354000, "goodwill_and_intangibles": 12648903000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13365145000, "total_assets": 16968861000, "short_term_debt": 29762000, "accounts_payable": 83037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2742331000, "long_term_debt": 3408157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4641404000, "total_liabilities": 7383735000, "total_debt": 3437919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2768067000, "total_equity": 9585126000, "shares_outstanding": 83360841, "operating_cash_flow": 218589000, "stock_based_compensation": 14964000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36034434, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71751000, "free_cash_flow": 254623434, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231094000", "ebitda": "380729000", "netIncome": "146910000", "grossProfit": "626559000", "depreciation": "None", "totalRevenue": "2120159000", "costOfRevenue": "1493600000", "interestIncome": "1237000", "incomeBeforeTax": "170254000", "interestExpense": "60840000", "operatingIncome": "229857000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23344000", "reportedCurrency": "USD", "netInterestIncome": "-59603000", "nonInterestIncome": "None", "operatingExpenses": "396702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1493600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149635000", "sellingGeneralAndAdministrative": "194458000", "netIncomeFromContinuingOperations": "146910000" }, "balance": { "goodwill": "9016549000", "inventory": "1", "commonStock": "6720000", "currentDebt": "None", "investments": "None", "totalAssets": "16968861000", "longTermDebt": "3408157000", "shortTermDebt": "29762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3632354000", "reportedCurrency": "USD", "retainedEarnings": "2768067000", "totalLiabilities": "7383735000", "otherCurrentAssets": "139244000", "totalCurrentAssets": "3603716000", "currentLongTermDebt": "29762000", "longTermInvestments": "50220000", "shortTermInvestments": "0", "currentNetReceivables": "2957919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13365145000", "currentAccountsPayable": "83037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3583383000", "totalShareholderEquity": "9585126000", "capitalLeaseObligations": "145464000", "otherCurrentLiabilities": "999071000", "totalCurrentLiabilities": "2742331000", "otherNonCurrentLiabilities": "48372000", "totalNonCurrentLiabilities": "4641404000", "cashAndShortTermInvestments": "506553000", "commonStockSharesOutstanding": "83360841", "intangibleAssetsExcludingGoodwill": "3632354000", "cashAndCashEquivalentsAtCarryingValue": "506553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146910000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218589000", "capitalExpenditures": "36034434", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71751000", "cashflowFromInvestment": "-34200000", "stockBasedCompensation": "14964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166332000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2090386000, "cost_of_revenue": 1471367000, "gross_profit": 619019000, "ebit": 287427000, "ebitda": 436608000, "pretax_income": 215762000, "tax_provision": 28324000, "net_income": 187438000, "net_income_to_common": 187438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396082000, "total_current_assets": 3554955000, "total_assets": 17048251000, "short_term_debt": 79762000, "long_term_debt": 3419734000, "total_debt": 3499496000, "total_liabilities": 7615604000, "total_equity": 9432647000, "shares_outstanding": 83249303, "goodwill_and_intangibles": 12767240000 }, "cash_flow": { "operating_cash_flow": 327076000, "capital_expenditure": 27152000, "free_cash_flow": 354228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93600, "ticker_id": 6561, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287427000", "ebitda": "436608000", "netIncome": "187438000", "grossProfit": "619019000", "depreciation": "None", "totalRevenue": "2090386000", "costOfRevenue": "1471367000", "interestIncome": "1930000", "incomeBeforeTax": "215762000", "interestExpense": "71665000", "operatingIncome": "285497000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28324000", "reportedCurrency": "USD", "netInterestIncome": "-69735000", "nonInterestIncome": "None", "operatingExpenses": "333522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1471367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149181000", "sellingGeneralAndAdministrative": "177350000", "netIncomeFromContinuingOperations": "187438000" }, "balance": { "goodwill": "9018301000", "inventory": "-2900000", "commonStock": "6711000", "currentDebt": "None", "investments": "None", "totalAssets": "17048251000", "longTermDebt": "3419734000", "shortTermDebt": "79762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3748939000", "reportedCurrency": "USD", "retainedEarnings": "2621157000", "totalLiabilities": "7615604000", "otherCurrentAssets": "152027000", "totalCurrentAssets": "3554955000", "currentLongTermDebt": "79762000", "longTermInvestments": "51164000", "shortTermInvestments": "1955000", "currentNetReceivables": "3007791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13493296000", "currentAccountsPayable": "113579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3645038000", "totalShareholderEquity": "9432647000", "capitalLeaseObligations": "145542000", "otherCurrentLiabilities": "1000760000", "totalCurrentLiabilities": "2945944000", "otherNonCurrentLiabilities": "45988000", "totalNonCurrentLiabilities": "4669660000", "cashAndShortTermInvestments": "396082000", "commonStockSharesOutstanding": "83249303", "intangibleAssetsExcludingGoodwill": "3748939000", "cashAndCashEquivalentsAtCarryingValue": "396082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187438000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "327076000", "capitalExpenditures": "27152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263699000", "cashflowFromInvestment": "-39365000", "stockBasedCompensation": "13181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2090386000, "cost_of_revenue": 1471367000, "gross_profit": 619019000, "research_and_development": null, "selling_general_admin": 177350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287427000, "depreciation_amortisation": 149181000, "ebitda": 436608000, "interest_expense": 71665000, "interest_income": null, "other_non_operating": null, "pretax_income": 215762000, "tax_provision": 28324000, "effective_tax_rate": null, "net_income": 187438000, "net_income_continuing_ops": 187438000, "net_income_to_common": 187438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396082000, "short_term_investments": 1955000, "net_receivables": 3007791000, "inventory": -2900000, "other_current_assets": null, "total_current_assets": 3554955000, "net_ppe": null, "goodwill": 9018301000, "intangible_assets": 3748939000, "goodwill_and_intangibles": 12767240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13493296000, "total_assets": 17048251000, "short_term_debt": 79762000, "accounts_payable": 113579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2945944000, "long_term_debt": 3419734000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4669660000, "total_liabilities": 7615604000, "total_debt": 3499496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2621157000, "total_equity": 9432647000, "shares_outstanding": 83249303, "operating_cash_flow": 327076000, "stock_based_compensation": 13181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -263699000, "free_cash_flow": 354228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "287427000", "ebitda": "436608000", "netIncome": "187438000", "grossProfit": "619019000", "depreciation": "None", "totalRevenue": "2090386000", "costOfRevenue": "1471367000", "interestIncome": "1930000", "incomeBeforeTax": "215762000", "interestExpense": "71665000", "operatingIncome": "285497000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28324000", "reportedCurrency": "USD", "netInterestIncome": "-69735000", "nonInterestIncome": "None", "operatingExpenses": "333522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1471367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149181000", "sellingGeneralAndAdministrative": "177350000", "netIncomeFromContinuingOperations": "187438000" }, "balance": { "goodwill": "9018301000", "inventory": "-2900000", "commonStock": "6711000", "currentDebt": "None", "investments": "None", "totalAssets": "17048251000", "longTermDebt": "3419734000", "shortTermDebt": "79762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3748939000", "reportedCurrency": "USD", "retainedEarnings": "2621157000", "totalLiabilities": "7615604000", "otherCurrentAssets": "152027000", "totalCurrentAssets": "3554955000", "currentLongTermDebt": "79762000", "longTermInvestments": "51164000", "shortTermInvestments": "1955000", "currentNetReceivables": "3007791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13493296000", "currentAccountsPayable": "113579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3645038000", "totalShareholderEquity": "9432647000", "capitalLeaseObligations": "145542000", "otherCurrentLiabilities": "1000760000", "totalCurrentLiabilities": "2945944000", "otherNonCurrentLiabilities": "45988000", "totalNonCurrentLiabilities": "4669660000", "cashAndShortTermInvestments": "396082000", "commonStockSharesOutstanding": "83249303", "intangibleAssetsExcludingGoodwill": "3748939000", "cashAndCashEquivalentsAtCarryingValue": "396082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187438000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "327076000", "capitalExpenditures": "27152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263699000", "cashflowFromInvestment": "-39365000", "stockBasedCompensation": "13181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160653000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2066248000, "cost_of_revenue": 1445727000, "gross_profit": 620521000, "ebit": 267288000, "ebitda": 424588000, "pretax_income": 186254000, "tax_provision": -30164000, "net_income": 216418000, "net_income_to_common": 216418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378102000, "total_current_assets": 3411470000, "total_assets": 16989863000, "short_term_debt": 146564000, "long_term_debt": 3665439000, "total_debt": 3812003000, "total_liabilities": 7749120000, "total_equity": 9240743000, "shares_outstanding": 83112757, "goodwill_and_intangibles": 12877940000 }, "cash_flow": { "operating_cash_flow": 440131000, "capital_expenditure": 52712000, "free_cash_flow": 492843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93601, "ticker_id": 6561, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267288000", "ebitda": "424588000", "netIncome": "216418000", "grossProfit": "620521000", "depreciation": "None", "totalRevenue": "2066248000", "costOfRevenue": "1445727000", "interestIncome": "1720000", "incomeBeforeTax": "186254000", "interestExpense": "81034000", "operatingIncome": "265568000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-30164000", "reportedCurrency": "USD", "netInterestIncome": "-79314000", "nonInterestIncome": "None", "operatingExpenses": "354953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1445727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157300000", "sellingGeneralAndAdministrative": "195560000", "netIncomeFromContinuingOperations": "216418000" }, "balance": { "goodwill": "9022075000", "inventory": "-2900000", "commonStock": "6699000", "currentDebt": "None", "investments": "None", "totalAssets": "16989863000", "longTermDebt": "3665439000", "shortTermDebt": "146564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3855865000", "reportedCurrency": "USD", "retainedEarnings": "2433719000", "totalLiabilities": "7749120000", "otherCurrentAssets": "132105000", "totalCurrentAssets": "3411470000", "currentLongTermDebt": "110150000", "longTermInvestments": "46804000", "shortTermInvestments": "1954000", "currentNetReceivables": "2899309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13578393000", "currentAccountsPayable": "595466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3938324000", "totalShareholderEquity": "9240743000", "capitalLeaseObligations": "162735000", "otherCurrentLiabilities": "415060000", "totalCurrentLiabilities": "2825608000", "otherNonCurrentLiabilities": "31260000", "totalNonCurrentLiabilities": "4923512000", "cashAndShortTermInvestments": "378102000", "commonStockSharesOutstanding": "83112757", "intangibleAssetsExcludingGoodwill": "3855865000", "cashAndCashEquivalentsAtCarryingValue": "378102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216418000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "440131000", "capitalExpenditures": "52712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255546000", "cashflowFromInvestment": "-122503000", "stockBasedCompensation": "8364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2066248000, "cost_of_revenue": 1445727000, "gross_profit": 620521000, "research_and_development": null, "selling_general_admin": 195560000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267288000, "depreciation_amortisation": 157300000, "ebitda": 424588000, "interest_expense": 81034000, "interest_income": null, "other_non_operating": null, "pretax_income": 186254000, "tax_provision": -30164000, "effective_tax_rate": null, "net_income": 216418000, "net_income_continuing_ops": 216418000, "net_income_to_common": 216418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378102000, "short_term_investments": 1954000, "net_receivables": 2899309000, "inventory": -2900000, "other_current_assets": null, "total_current_assets": 3411470000, "net_ppe": null, "goodwill": 9022075000, "intangible_assets": 3855865000, "goodwill_and_intangibles": 12877940000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13578393000, "total_assets": 16989863000, "short_term_debt": 146564000, "accounts_payable": 595466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2825608000, "long_term_debt": 3665439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4923512000, "total_liabilities": 7749120000, "total_debt": 3812003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2433719000, "total_equity": 9240743000, "shares_outstanding": 83112757, "operating_cash_flow": 440131000, "stock_based_compensation": 8364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -255546000, "free_cash_flow": 492843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "267288000", "ebitda": "424588000", "netIncome": "216418000", "grossProfit": "620521000", "depreciation": "None", "totalRevenue": "2066248000", "costOfRevenue": "1445727000", "interestIncome": "1720000", "incomeBeforeTax": "186254000", "interestExpense": "81034000", "operatingIncome": "265568000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-30164000", "reportedCurrency": "USD", "netInterestIncome": "-79314000", "nonInterestIncome": "None", "operatingExpenses": "354953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1445727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157300000", "sellingGeneralAndAdministrative": "195560000", "netIncomeFromContinuingOperations": "216418000" }, "balance": { "goodwill": "9022075000", "inventory": "-2900000", "commonStock": "6699000", "currentDebt": "None", "investments": "None", "totalAssets": "16989863000", "longTermDebt": "3665439000", "shortTermDebt": "146564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3855865000", "reportedCurrency": "USD", "retainedEarnings": "2433719000", "totalLiabilities": "7749120000", "otherCurrentAssets": "132105000", "totalCurrentAssets": "3411470000", "currentLongTermDebt": "110150000", "longTermInvestments": "46804000", "shortTermInvestments": "1954000", "currentNetReceivables": "2899309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13578393000", "currentAccountsPayable": "595466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3938324000", "totalShareholderEquity": "9240743000", "capitalLeaseObligations": "162735000", "otherCurrentLiabilities": "415060000", "totalCurrentLiabilities": "2825608000", "otherNonCurrentLiabilities": "31260000", "totalNonCurrentLiabilities": "4923512000", "cashAndShortTermInvestments": "378102000", "commonStockSharesOutstanding": "83112757", "intangibleAssetsExcludingGoodwill": "3855865000", "cashAndCashEquivalentsAtCarryingValue": "378102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216418000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "440131000", "capitalExpenditures": "52712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255546000", "cashflowFromInvestment": "-122503000", "stockBasedCompensation": "8364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157300000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2055099000, "cost_of_revenue": 1449136000, "gross_profit": 605963000, "ebit": 265584000, "ebitda": 421988000, "pretax_income": 181676000, "tax_provision": 18011000, "net_income": 163665000, "net_income_to_common": 163665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313065000, "total_current_assets": 3421184000, "total_assets": 17031497000, "short_term_debt": 130150000, "long_term_debt": 3911522000, "total_debt": 4041672000, "total_liabilities": 8072463000, "total_equity": 8959034000, "shares_outstanding": 82972888, "goodwill_and_intangibles": 12917569000 }, "cash_flow": { "operating_cash_flow": 341515000, "capital_expenditure": 29100000, "free_cash_flow": 370615000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93603, "ticker_id": 6561, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265584000", "ebitda": "421988000", "netIncome": "163665000", "grossProfit": "605963000", "depreciation": "None", "totalRevenue": "2055099000", "costOfRevenue": "1449136000", "interestIncome": "1273000", "incomeBeforeTax": "181676000", "interestExpense": "83908000", "operatingIncome": "264311000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18011000", "reportedCurrency": "USD", "netInterestIncome": "-82635000", "nonInterestIncome": "None", "operatingExpenses": "341652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1449136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156404000", "sellingGeneralAndAdministrative": "185187000", "netIncomeFromContinuingOperations": "163665000" }, "balance": { "goodwill": "8982896000", "inventory": "1", "commonStock": "6688000", "currentDebt": "None", "investments": "None", "totalAssets": "17031497000", "longTermDebt": "3911522000", "shortTermDebt": "130150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3934673000", "reportedCurrency": "USD", "retainedEarnings": "2217301000", "totalLiabilities": "8072463000", "otherCurrentAssets": "150193000", "totalCurrentAssets": "3421184000", "currentLongTermDebt": "130150000", "longTermInvestments": "41790000", "shortTermInvestments": "1954000", "currentNetReceivables": "2955972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13610313000", "currentAccountsPayable": "87317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474581000", "shortLongTermDebtTotal": "4163096000", "totalShareholderEquity": "8959034000", "capitalLeaseObligations": "121424000", "otherCurrentLiabilities": "948829000", "totalCurrentLiabilities": "2870997000", "otherNonCurrentLiabilities": "41661000", "totalNonCurrentLiabilities": "5201466000", "cashAndShortTermInvestments": "313065000", "commonStockSharesOutstanding": "82972888", "intangibleAssetsExcludingGoodwill": "3934673000", "cashAndCashEquivalentsAtCarryingValue": "313065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "341515000", "capitalExpenditures": "29100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258665000", "cashflowFromInvestment": "-35497000", "stockBasedCompensation": "15946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2055099000, "cost_of_revenue": 1449136000, "gross_profit": 605963000, "research_and_development": null, "selling_general_admin": 185187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265584000, "depreciation_amortisation": 156404000, "ebitda": 421988000, "interest_expense": 83908000, "interest_income": null, "other_non_operating": null, "pretax_income": 181676000, "tax_provision": 18011000, "effective_tax_rate": null, "net_income": 163665000, "net_income_continuing_ops": 163665000, "net_income_to_common": 163665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313065000, "short_term_investments": 1954000, "net_receivables": 2955972000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3421184000, "net_ppe": null, "goodwill": 8982896000, "intangible_assets": 3934673000, "goodwill_and_intangibles": 12917569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13610313000, "total_assets": 17031497000, "short_term_debt": 130150000, "accounts_payable": 87317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2870997000, "long_term_debt": 3911522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5201466000, "total_liabilities": 8072463000, "total_debt": 4041672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2217301000, "total_equity": 8959034000, "shares_outstanding": 82972888, "operating_cash_flow": 341515000, "stock_based_compensation": 15946000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35497000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258665000, "free_cash_flow": 370615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265584000", "ebitda": "421988000", "netIncome": "163665000", "grossProfit": "605963000", "depreciation": "None", "totalRevenue": "2055099000", "costOfRevenue": "1449136000", "interestIncome": "1273000", "incomeBeforeTax": "181676000", "interestExpense": "83908000", "operatingIncome": "264311000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18011000", "reportedCurrency": "USD", "netInterestIncome": "-82635000", "nonInterestIncome": "None", "operatingExpenses": "341652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1449136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156404000", "sellingGeneralAndAdministrative": "185187000", "netIncomeFromContinuingOperations": "163665000" }, "balance": { "goodwill": "8982896000", "inventory": "1", "commonStock": "6688000", "currentDebt": "None", "investments": "None", "totalAssets": "17031497000", "longTermDebt": "3911522000", "shortTermDebt": "130150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3934673000", "reportedCurrency": "USD", "retainedEarnings": "2217301000", "totalLiabilities": "8072463000", "otherCurrentAssets": "150193000", "totalCurrentAssets": "3421184000", "currentLongTermDebt": "130150000", "longTermInvestments": "41790000", "shortTermInvestments": "1954000", "currentNetReceivables": "2955972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13610313000", "currentAccountsPayable": "87317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474581000", "shortLongTermDebtTotal": "4163096000", "totalShareholderEquity": "8959034000", "capitalLeaseObligations": "121424000", "otherCurrentLiabilities": "948829000", "totalCurrentLiabilities": "2870997000", "otherNonCurrentLiabilities": "41661000", "totalNonCurrentLiabilities": "5201466000", "cashAndShortTermInvestments": "313065000", "commonStockSharesOutstanding": "82972888", "intangibleAssetsExcludingGoodwill": "3934673000", "cashAndCashEquivalentsAtCarryingValue": "313065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "341515000", "capitalExpenditures": "29100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258665000", "cashflowFromInvestment": "-35497000", "stockBasedCompensation": "15946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146032000", "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": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "income_statement": { "revenue": 2020251000, "cost_of_revenue": 1429540000, "gross_profit": 590711000, "ebit": 210433000, "ebitda": 367795000, "pretax_income": 125227000, "tax_provision": 9629000, "net_income": 115598000, "net_income_to_common": 115598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270176000, "total_current_assets": 3367870000, "total_assets": 17107660000, "short_term_debt": 105150000, "long_term_debt": 4206936000, "total_debt": 4312086000, "total_liabilities": 8311220000, "total_equity": 8796440000, "shares_outstanding": 82627933, "goodwill_and_intangibles": 13043376000 }, "cash_flow": { "operating_cash_flow": 203881000, "capital_expenditure": 32136000, "free_cash_flow": 236017000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93604, "ticker_id": 6561, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:40.974527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210433000", "ebitda": "367795000", "netIncome": "115598000", "grossProfit": "590711000", "depreciation": "None", "totalRevenue": "2020251000", "costOfRevenue": "1429540000", "interestIncome": "949000", "incomeBeforeTax": "125227000", "interestExpense": "85206000", "operatingIncome": "209484000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9629000", "reportedCurrency": "USD", "netInterestIncome": "-84257000", "nonInterestIncome": "None", "operatingExpenses": "381227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1429540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157362000", "sellingGeneralAndAdministrative": "187806000", "netIncomeFromContinuingOperations": "115598000" }, "balance": { "goodwill": "8993583000", "inventory": "None", "commonStock": "6676000", "currentDebt": "None", "investments": "None", "totalAssets": "17107660000", "longTermDebt": "4206936000", "shortTermDebt": "105150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4049793000", "reportedCurrency": "USD", "retainedEarnings": "2053636000", "totalLiabilities": "8311220000", "otherCurrentAssets": "152774000", "totalCurrentAssets": "3367870000", "currentLongTermDebt": "105150000", "longTermInvestments": "35298000", "shortTermInvestments": "1653000", "currentNetReceivables": "2943267000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13739790000", "currentAccountsPayable": "46920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4441165000", "totalShareholderEquity": "8796440000", "capitalLeaseObligations": "129079000", "otherCurrentLiabilities": "994883000", "totalCurrentLiabilities": "2760149000", "otherNonCurrentLiabilities": "39438000", "totalNonCurrentLiabilities": "5551071000", "cashAndShortTermInvestments": "270176000", "commonStockSharesOutstanding": "82627933", "intangibleAssetsExcludingGoodwill": "4049793000", "cashAndCashEquivalentsAtCarryingValue": "270176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203881000", "capitalExpenditures": "32136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172768000", "cashflowFromInvestment": "-40611000", "stockBasedCompensation": "16598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2020251000, "cost_of_revenue": 1429540000, "gross_profit": 590711000, "research_and_development": null, "selling_general_admin": 187806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210433000, "depreciation_amortisation": 157362000, "ebitda": 367795000, "interest_expense": 85206000, "interest_income": null, "other_non_operating": null, "pretax_income": 125227000, "tax_provision": 9629000, "effective_tax_rate": null, "net_income": 115598000, "net_income_continuing_ops": 115598000, "net_income_to_common": 115598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270176000, "short_term_investments": 1653000, "net_receivables": 2943267000, "inventory": null, "other_current_assets": null, "total_current_assets": 3367870000, "net_ppe": null, "goodwill": 8993583000, "intangible_assets": 4049793000, "goodwill_and_intangibles": 13043376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13739790000, "total_assets": 17107660000, "short_term_debt": 105150000, "accounts_payable": 46920000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2760149000, "long_term_debt": 4206936000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5551071000, "total_liabilities": 8311220000, "total_debt": 4312086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2053636000, "total_equity": 8796440000, "shares_outstanding": 82627933, "operating_cash_flow": 203881000, "stock_based_compensation": 16598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -172768000, "free_cash_flow": 236017000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210433000", "ebitda": "367795000", "netIncome": "115598000", "grossProfit": "590711000", "depreciation": "None", "totalRevenue": "2020251000", "costOfRevenue": "1429540000", "interestIncome": "949000", "incomeBeforeTax": "125227000", "interestExpense": "85206000", "operatingIncome": "209484000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9629000", "reportedCurrency": "USD", "netInterestIncome": "-84257000", "nonInterestIncome": "None", "operatingExpenses": "381227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1429540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157362000", "sellingGeneralAndAdministrative": "187806000", "netIncomeFromContinuingOperations": "115598000" }, "balance": { "goodwill": "8993583000", "inventory": "None", "commonStock": "6676000", "currentDebt": "None", "investments": "None", "totalAssets": "17107660000", "longTermDebt": "4206936000", "shortTermDebt": "105150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4049793000", "reportedCurrency": "USD", "retainedEarnings": "2053636000", "totalLiabilities": "8311220000", "otherCurrentAssets": "152774000", "totalCurrentAssets": "3367870000", "currentLongTermDebt": "105150000", "longTermInvestments": "35298000", "shortTermInvestments": "1653000", "currentNetReceivables": "2943267000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13739790000", "currentAccountsPayable": "46920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4441165000", "totalShareholderEquity": "8796440000", "capitalLeaseObligations": "129079000", "otherCurrentLiabilities": "994883000", "totalCurrentLiabilities": "2760149000", "otherNonCurrentLiabilities": "39438000", "totalNonCurrentLiabilities": "5551071000", "cashAndShortTermInvestments": "270176000", "commonStockSharesOutstanding": "82627933", "intangibleAssetsExcludingGoodwill": "4049793000", "cashAndCashEquivalentsAtCarryingValue": "270176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203881000", "capitalExpenditures": "32136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172768000", "cashflowFromInvestment": "-40611000", "stockBasedCompensation": "16598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145059000", "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": "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": "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" ] } } }