{ "ticker": { "uuid": "84bc7f8c-bea2-481b-8b59-251c1534d4f8", "symbol": "PSA", "name": "Public Storage", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/84bc7f8c-bea2-481b-8b59-251c1534d4f8/", "api_url": "https://sharemaestro.com/factors/api/tickers/84bc7f8c-bea2-481b-8b59-251c1534d4f8/" }, "ticker_metadata": { "id": 3219, "uuid": "84bc7f8c-bea2-481b-8b59-251c1534d4f8", "symbol": "PSA", "name": "Public Storage", "asset_type": "equity", "market_cap": 53855678000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "Public Storage is an American international self storage company headquartered in Glendale, California, that is run as a real estate investment trust (REIT).", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "84bc7f8c-bea2-481b-8b59-251c1534d4f8", "symbol": "PSA", "name": "Public Storage", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/84bc7f8c-bea2-481b-8b59-251c1534d4f8/", "api_url": "https://sharemaestro.com/factors/api/tickers/84bc7f8c-bea2-481b-8b59-251c1534d4f8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.07, "quality": 0.89, "momentum": 0.28, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 309.68, "market_cap": 54481383040, "pe_ratio": 28.6318, "earnings_yield": 0.0349, "ebitda_to_ev": 0.0503, "shareholder_yield": 0.0529, "roe": 0.2063, "piotroski_f_score": 5, "momentum_12_1": 0.0706, "volatility_252d": 0.2499 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:18.767543+00:00", "batch_id": "" }, "size": { "price_close": 309.68, "market_cap": 54481383040, "market_cap_usd": 54481383040, "enterprise_value": 64054040040, "shares_outstanding": 175928000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.6318, "pb_ratio": 5.9063, "ptbv_ratio": 6.1733, "ps_ratio": 11.2132, "pcf_ratio": 17.1531, "pfcf_ratio": 15.502, "ev_ebitda": 19.876, "ev_ebit": 31.0516, "ev_sales": 13.1835, "ev_fcf": 18.2258, "earnings_yield": 0.0349, "fcf_yield": 0.0549, "price_to_sales": 11.2132, "price_to_book": 5.9063, "price_to_cashflow": 17.1531, "ebitda_to_ev": 0.0503, "sales_yield": 0.0759 }, "yield": { "dividend_yield": 0.0529, "buyback_yield": 0, "shareholder_yield": 0.0529, "debt_paydown_yield": null, "total_yield": 0.0529 }, "quality": { "gross_margin": 0.6063, "operating_margin": 0.4246, "net_margin": 0.3916, "ebitda_margin": 0.6633, "fcf_margin": 0.7233, "roe": 0.2063, "roa": 0.0959, "roic": 0.0823, "roc_greenblatt": null, "asset_turnover": 0.2448, "cash_conversion": 1.847, "accruals_ratio": -0.0641, "sbc_to_revenue": 0.0085, "piotroski_f_score": 5, "altman_z_score": 3.5803, "earnings_stability_5y": 0.1669, "revenue_stability_5y": 0.2148, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1484, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1416, "net_debt_to_ebitda": 2.9704, "debt_to_assets": 0.489, "interest_coverage": 6.601, "current_ratio": 0.2701, "quick_ratio": 0.2701, "net_debt": 9572657000, "local_beta": 0.0014, "volatility_252d": 0.2499, "volatility_60d": 0.6128, "max_drawdown_12m": -0.1506, "risk_adjusted_momentum": 0.2824 }, "growth": { "revenue_growth_1y": 0.029, "revenue_growth_3y_cagr": 0.0488, "revenue_growth_5y_cagr": 0.106, "eps_growth_1y": -0.0345, "eps_growth_3y_cagr": -0.2569, "eps_growth_5y_cagr": 0.0562, "fcf_growth_1y": -0.0076, "book_value_growth_1y": -0.0471, "revenue_growth": 0.029, "earnings_growth": -0.0345 }, "momentum": { "price_return_1m": -0.0044, "price_return_3m": 0.0154, "price_return_6m": 0.1627, "price_return_9m": 0.0733, "price_return_12m": 0.0659, "price_return_12m_ex1m": 0.0706, "momentum_6m": 0.1627, "momentum_12m": 0.0659, "momentum_12_1": 0.0706, "distance_from_52w_high": -0.0044, "distance_from_52w_low": 0.2107, "relative_strength": -0.034 }, "raw_ttm": { "revenue_ttm": 4858670000, "gross_profit_ttm": 2945987000, "ebit_ttm": 2062827000, "ebitda_ttm": 3222675000, "net_income_ttm": 1902830000, "eps_diluted_ttm": 10.816, "operating_cash_flow_ttm": 3176187000, "capital_expenditure_ttm": 338280000, "fcf_ttm": 3514467000, "dividends_paid_ttm": 2883903000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 312504000, "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_current_liabilities": 498421000, "net_ppe": null, "total_assets": 19850409000, "total_debt": 9707266000, "total_equity": 9224340000, "net_working_capital": -498421000, "book_value_per_share": 52.4325, "retained_earnings": -1269414000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8825290000, "tangible_book_per_share": 50.1642 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 68, "rank_pb": 81, "rank_ptbv": 73, "rank_ps": 91, "rank_pcf": 71, "rank_ev_ebitda": 76, "rank_ev_ebit": 84, "rank_earnings_yield": 68, "rank_fcf_yield": 65, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 15, "rank_roe": 18, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 32, "rank_fcf_margin": 9, "rank_piotroski": 67, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 63, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 56 }, "composites": { "value_composite": 93, "quality_composite": 11, "momentum_composite": 72, "growth_composite": 88, "yield_composite": 10, "svqf_composite": 84, "vc1_composite": 93, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.2496, "os_score": 0.15, "value_percentile": 0.07, "quality_percentile": 0.89, "momentum_percentile": 0.28, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4795, "ticker_id": 3219, "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": "2026-06-07T06:54:18.767543+00:00", "batch_id": "", "os_score_delta": null, "price_close": 309.68, "market_cap": 54481383040, "market_cap_usd": 54481383040, "enterprise_value": 64054040040, "shares_outstanding": 175928000, "fx_rate_to_usd": null, "pe_ratio": 28.63176586, "pb_ratio": 5.90626354, "ptbv_ratio": 6.17332496, "ps_ratio": 11.21322976, "pcf_ratio": 17.1530779, "pfcf_ratio": 15.50203289, "ev_ebitda": 19.87604709, "ev_ebit": 31.05158117, "ev_sales": 13.18345145, "ev_fcf": 18.22581918, "earnings_yield": 0.03492624, "fcf_yield": 0.05486722, "dividend_yield": 0.05293373, "buyback_yield": 0, "shareholder_yield": 0.05293373, "debt_paydown_yield": null, "total_yield": 0.05293373, "gross_margin": 0.6063361, "operating_margin": 0.42456619, "net_margin": 0.39163598, "ebitda_margin": 0.66328337, "fcf_margin": 0.72333931, "roe": 0.20628359, "roa": 0.09585848, "roic": 0.08230678, "roc_greenblatt": null, "asset_turnover": 0.24476423, "cash_conversion": 1.84696846, "accruals_ratio": -0.06414765, "sbc_to_revenue": 0.00854287, "debt_to_equity": 1.14161956, "net_debt_to_ebitda": 2.97040719, "debt_to_assets": 0.48902096, "interest_coverage": 6.60096191, "current_ratio": 0.27007088, "quick_ratio": 0.27007088, "net_debt": 9572657000, "revenue_growth_1y": 0.02903477, "revenue_growth_3y_cagr": 0.04875048, "revenue_growth_5y_cagr": 0.10599651, "eps_growth_1y": -0.03451499, "eps_growth_3y_cagr": -0.25693782, "eps_growth_5y_cagr": 0.056249, "fcf_growth_1y": -0.00757296, "book_value_growth_1y": -0.047086, "piotroski_f_score": 5, "altman_z_score": 3.58032361, "earnings_stability_5y": 0.16693, "revenue_stability_5y": 0.21479, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00437243, "price_return_3m": 0.01543449, "price_return_6m": 0.1627287, "price_return_9m": 0.07334985, "price_return_12m": 0.06591439, "price_return_12m_ex1m": 0.07059549, "distance_from_52w_high": -0.00437243, "distance_from_52w_low": 0.21067117, "relative_strength": -0.03404919, "local_beta": 0.0014, "volatility_252d": 0.249949, "volatility_60d": 0.612762, "max_drawdown_12m": -0.150592, "revenue_ttm": 4858670000, "gross_profit_ttm": 2945987000, "ebit_ttm": 2062827000, "ebitda_ttm": 3222675000, "net_income_ttm": 1902830000, "eps_diluted_ttm": 10.8159588, "operating_cash_flow_ttm": 3176187000, "capital_expenditure_ttm": 338280000, "fcf_ttm": 3514467000, "dividends_paid_ttm": 2883903000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 312504000, "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_current_liabilities": 498421000, "net_ppe": null, "total_assets": 19850409000, "total_debt": 9707266000, "total_equity": 9224340000, "net_working_capital": -498421000, "book_value_per_share": 52.43247238, "retained_earnings": -1269414000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8825290000, "tangible_book_per_share": 50.16421491, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 68, "rank_pb": 81, "rank_ptbv": 73, "rank_ps": 91, "rank_pcf": 71, "rank_ev_ebitda": 76, "rank_ev_ebit": 84, "rank_earnings_yield": 68, "rank_fcf_yield": 65, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 15, "rank_roe": 18, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 32, "rank_fcf_margin": 9, "rank_piotroski": 67, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 63, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 56, "value_composite": 93, "quality_composite": 11, "momentum_composite": 72, "growth_composite": 88, "yield_composite": 10, "svqf_composite": 84, "vc1_composite": 93, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 309.68, "os": 0.15, "value": 0.07, "quality": 0.89, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 28.6318, "earnings_yield": 0.0349, "shareholder_yield": 0.0529, "roe": 0.2063, "momentum_12_1": 0.0706, "complete_fields": { "id": 4795, "ticker_id": 3219, "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": "2026-06-07T06:54:18.767543+00:00", "batch_id": "", "os_score_delta": null, "price_close": 309.68, "market_cap": 54481383040, "market_cap_usd": 54481383040, "enterprise_value": 64054040040, "shares_outstanding": 175928000, "fx_rate_to_usd": null, "pe_ratio": 28.63176586, "pb_ratio": 5.90626354, "ptbv_ratio": 6.17332496, "ps_ratio": 11.21322976, "pcf_ratio": 17.1530779, "pfcf_ratio": 15.50203289, "ev_ebitda": 19.87604709, "ev_ebit": 31.05158117, "ev_sales": 13.18345145, "ev_fcf": 18.22581918, "earnings_yield": 0.03492624, "fcf_yield": 0.05486722, "dividend_yield": 0.05293373, "buyback_yield": 0, "shareholder_yield": 0.05293373, "debt_paydown_yield": null, "total_yield": 0.05293373, "gross_margin": 0.6063361, "operating_margin": 0.42456619, "net_margin": 0.39163598, "ebitda_margin": 0.66328337, "fcf_margin": 0.72333931, "roe": 0.20628359, "roa": 0.09585848, "roic": 0.08230678, "roc_greenblatt": null, "asset_turnover": 0.24476423, "cash_conversion": 1.84696846, "accruals_ratio": -0.06414765, "sbc_to_revenue": 0.00854287, "debt_to_equity": 1.14161956, "net_debt_to_ebitda": 2.97040719, "debt_to_assets": 0.48902096, "interest_coverage": 6.60096191, "current_ratio": 0.27007088, "quick_ratio": 0.27007088, "net_debt": 9572657000, "revenue_growth_1y": 0.02903477, "revenue_growth_3y_cagr": 0.04875048, "revenue_growth_5y_cagr": 0.10599651, "eps_growth_1y": -0.03451499, "eps_growth_3y_cagr": -0.25693782, "eps_growth_5y_cagr": 0.056249, "fcf_growth_1y": -0.00757296, "book_value_growth_1y": -0.047086, "piotroski_f_score": 5, "altman_z_score": 3.58032361, "earnings_stability_5y": 0.16693, "revenue_stability_5y": 0.21479, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00437243, "price_return_3m": 0.01543449, "price_return_6m": 0.1627287, "price_return_9m": 0.07334985, "price_return_12m": 0.06591439, "price_return_12m_ex1m": 0.07059549, "distance_from_52w_high": -0.00437243, "distance_from_52w_low": 0.21067117, "relative_strength": -0.03404919, "local_beta": 0.0014, "volatility_252d": 0.249949, "volatility_60d": 0.612762, "max_drawdown_12m": -0.150592, "revenue_ttm": 4858670000, "gross_profit_ttm": 2945987000, "ebit_ttm": 2062827000, "ebitda_ttm": 3222675000, "net_income_ttm": 1902830000, "eps_diluted_ttm": 10.8159588, "operating_cash_flow_ttm": 3176187000, "capital_expenditure_ttm": 338280000, "fcf_ttm": 3514467000, "dividends_paid_ttm": 2883903000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 312504000, "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_current_liabilities": 498421000, "net_ppe": null, "total_assets": 19850409000, "total_debt": 9707266000, "total_equity": 9224340000, "net_working_capital": -498421000, "book_value_per_share": 52.43247238, "retained_earnings": -1269414000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8825290000, "tangible_book_per_share": 50.16421491, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 68, "rank_pb": 81, "rank_ptbv": 73, "rank_ps": 91, "rank_pcf": 71, "rank_ev_ebitda": 76, "rank_ev_ebit": 84, "rank_earnings_yield": 68, "rank_fcf_yield": 65, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 15, "rank_roe": 18, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 32, "rank_fcf_margin": 9, "rank_piotroski": 67, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 63, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 56, "value_composite": 93, "quality_composite": 11, "momentum_composite": 72, "growth_composite": 88, "yield_composite": 10, "svqf_composite": 84, "vc1_composite": 93, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 4824113000, "cost_of_revenue": 3619926000, "gross_profit": 1204187000, "ebit": 2094299000, "ebitda": 3246139000, "pretax_income": 1789804000, "tax_provision": -7228000, "net_income": 1784348000, "net_income_to_common": 1784348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175902000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 3186449000, "capital_expenditure": 289378000, "free_cash_flow": 3475827000, "dividends_paid": 2303381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318544, "ticker_id": 3219, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2094299000", "ebitda": "3246139000", "netIncome": "1784348000", "grossProfit": "1204187000", "depreciation": "None", "totalRevenue": "4824113000", "costOfRevenue": "3619926000", "interestIncome": "36617000", "incomeBeforeTax": "1789804000", "interestExpense": "304495000", "operatingIncome": "2254315000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7228000", "reportedCurrency": "USD", "netInterestIncome": "-267878000", "nonInterestIncome": "None", "operatingExpenses": "-1050128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3619926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1151840000", "sellingGeneralAndAdministrative": "106682000", "netIncomeFromContinuingOperations": "1797032000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17550000", "currentDebt": "None", "investments": "None", "totalAssets": "20208604000", "longTermDebt": "10253881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "85770000", "reportedCurrency": "USD", "retainedEarnings": "-1219273000", "totalLiabilities": "10866770000", "otherCurrentAssets": "None", "totalCurrentAssets": "460203000", "currentLongTermDebt": "None", "longTermInvestments": "388586000", "shortTermInvestments": "None", "currentNetReceivables": "142108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19748401000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18804558000", "shortLongTermDebtTotal": "10253881000", "totalShareholderEquity": "9248128000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "612889000", "totalCurrentLiabilities": "612889000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10253881000", "cashAndShortTermInvestments": "318095000", "commonStockSharesOutstanding": "175902000", "intangibleAssetsExcludingGoodwill": "85770000", "cashAndCashEquivalentsAtCarryingValue": "318095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1797032000", "profitLoss": "None", "dividendPayout": "2303381000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3186449000", "capitalExpenditures": "289378000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1630681000", "cashflowFromInvestment": "-1685089000", "stockBasedCompensation": "39902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2303381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1151840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4824113000, "cost_of_revenue": 3619926000, "gross_profit": 1204187000, "research_and_development": null, "selling_general_admin": 106682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2094299000, "depreciation_amortisation": 1151840000, "ebitda": 3246139000, "interest_expense": 304495000, "interest_income": null, "other_non_operating": null, "pretax_income": 1789804000, "tax_provision": -7228000, "effective_tax_rate": null, "net_income": 1784348000, "net_income_continuing_ops": 1797032000, "net_income_to_common": 1784348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318095000, "short_term_investments": null, "net_receivables": 142108000, "inventory": null, "other_current_assets": null, "total_current_assets": 460203000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 85770000, "goodwill_and_intangibles": 251613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19748401000, "total_assets": 20208604000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 612889000, "long_term_debt": 10253881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10253881000, "total_liabilities": 10866770000, "total_debt": 10253881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1219273000, "total_equity": 9248128000, "shares_outstanding": 175902000, "operating_cash_flow": 3186449000, "stock_based_compensation": 39902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289378000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1685089000, "dividends_paid": 2303381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1630681000, "free_cash_flow": 3475827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2094299000", "ebitda": "3246139000", "netIncome": "1784348000", "grossProfit": "1204187000", "depreciation": "None", "totalRevenue": "4824113000", "costOfRevenue": "3619926000", "interestIncome": "36617000", "incomeBeforeTax": "1789804000", "interestExpense": "304495000", "operatingIncome": "2254315000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7228000", "reportedCurrency": "USD", "netInterestIncome": "-267878000", "nonInterestIncome": "None", "operatingExpenses": "-1050128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3619926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1151840000", "sellingGeneralAndAdministrative": "106682000", "netIncomeFromContinuingOperations": "1797032000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17550000", "currentDebt": "None", "investments": "None", "totalAssets": "20208604000", "longTermDebt": "10253881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "85770000", "reportedCurrency": "USD", "retainedEarnings": "-1219273000", "totalLiabilities": "10866770000", "otherCurrentAssets": "None", "totalCurrentAssets": "460203000", "currentLongTermDebt": "None", "longTermInvestments": "388586000", "shortTermInvestments": "None", "currentNetReceivables": "142108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19748401000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18804558000", "shortLongTermDebtTotal": "10253881000", "totalShareholderEquity": "9248128000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "612889000", "totalCurrentLiabilities": "612889000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10253881000", "cashAndShortTermInvestments": "318095000", "commonStockSharesOutstanding": "175902000", "intangibleAssetsExcludingGoodwill": "85770000", "cashAndCashEquivalentsAtCarryingValue": "318095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1797032000", "profitLoss": "None", "dividendPayout": "2303381000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3186449000", "capitalExpenditures": "289378000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1630681000", "cashflowFromInvestment": "-1685089000", "stockBasedCompensation": "39902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2303381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1151840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 4695616000, "cost_of_revenue": 1258001000, "gross_profit": 3437615000, "ebit": 2376480000, "ebitda": 3506246000, "pretax_income": 2089079000, "tax_provision": 4669000, "net_income": 2072011000, "net_income_to_common": 2072011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447416000, "total_current_assets": 447416000, "total_assets": 19754934000, "short_term_debt": 651516000, "long_term_debt": 9353034000, "total_debt": 10004550000, "total_liabilities": 9941282000, "total_equity": 9712606000, "shares_outstanding": 176038000, "goodwill_and_intangibles": 282187000 }, "cash_flow": { "operating_cash_flow": 3128255000, "capital_expenditure": 420024000, "free_cash_flow": 3548279000, "dividends_paid": 2301935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318549, "ticker_id": 3219, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2376480000", "ebitda": "3506246000", "netIncome": "2072011000", "grossProfit": "3437615000", "depreciation": "None", "totalRevenue": "4695616000", "costOfRevenue": "1258001000", "interestIncome": "44659000", "incomeBeforeTax": "2089079000", "interestExpense": "287401000", "operatingIncome": "2201172000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4669000", "reportedCurrency": "USD", "netInterestIncome": "-242742000", "nonInterestIncome": "None", "operatingExpenses": "1236443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1258001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1129766000", "sellingGeneralAndAdministrative": "106677000", "netIncomeFromContinuingOperations": "2084410000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17541000", "currentDebt": "None", "investments": "None", "totalAssets": "19754934000", "longTermDebt": "9353034000", "shortTermDebt": "651516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "116344000", "reportedCurrency": "USD", "retainedEarnings": "-699083000", "totalLiabilities": "9941282000", "otherCurrentAssets": "None", "totalCurrentAssets": "447416000", "currentLongTermDebt": "None", "longTermInvestments": "382490000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19307518000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18360653000", "shortLongTermDebtTotal": "9353034000", "totalShareholderEquity": "9712606000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "588248000", "totalCurrentLiabilities": "588248000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9353034000", "cashAndShortTermInvestments": "447416000", "commonStockSharesOutstanding": "176038000", "intangibleAssetsExcludingGoodwill": "116344000", "cashAndCashEquivalentsAtCarryingValue": "447416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2084410000", "profitLoss": "None", "dividendPayout": "2301935000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3128255000", "capitalExpenditures": "420024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2078576000", "cashflowFromInvestment": "-1002638000", "stockBasedCompensation": "44747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2301935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1129766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4695616000, "cost_of_revenue": 1258001000, "gross_profit": 3437615000, "research_and_development": null, "selling_general_admin": 106677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2376480000, "depreciation_amortisation": 1129766000, "ebitda": 3506246000, "interest_expense": 287401000, "interest_income": null, "other_non_operating": null, "pretax_income": 2089079000, "tax_provision": 4669000, "effective_tax_rate": null, "net_income": 2072011000, "net_income_continuing_ops": 2084410000, "net_income_to_common": 2072011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447416000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 447416000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 116344000, "goodwill_and_intangibles": 282187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19307518000, "total_assets": 19754934000, "short_term_debt": 651516000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588248000, "long_term_debt": 9353034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9353034000, "total_liabilities": 9941282000, "total_debt": 10004550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -699083000, "total_equity": 9712606000, "shares_outstanding": 176038000, "operating_cash_flow": 3128255000, "stock_based_compensation": 44747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 420024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1002638000, "dividends_paid": 2301935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2078576000, "free_cash_flow": 3548279000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2376480000", "ebitda": "3506246000", "netIncome": "2072011000", "grossProfit": "3437615000", "depreciation": "None", "totalRevenue": "4695616000", "costOfRevenue": "1258001000", "interestIncome": "44659000", "incomeBeforeTax": "2089079000", "interestExpense": "287401000", "operatingIncome": "2201172000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4669000", "reportedCurrency": "USD", "netInterestIncome": "-242742000", "nonInterestIncome": "None", "operatingExpenses": "1236443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1258001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1129766000", "sellingGeneralAndAdministrative": "106677000", "netIncomeFromContinuingOperations": "2084410000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17541000", "currentDebt": "None", "investments": "None", "totalAssets": "19754934000", "longTermDebt": "9353034000", "shortTermDebt": "651516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "116344000", "reportedCurrency": "USD", "retainedEarnings": "-699083000", "totalLiabilities": "9941282000", "otherCurrentAssets": "None", "totalCurrentAssets": "447416000", "currentLongTermDebt": "None", "longTermInvestments": "382490000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19307518000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18360653000", "shortLongTermDebtTotal": "9353034000", "totalShareholderEquity": "9712606000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "588248000", "totalCurrentLiabilities": "588248000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9353034000", "cashAndShortTermInvestments": "447416000", "commonStockSharesOutstanding": "176038000", "intangibleAssetsExcludingGoodwill": "116344000", "cashAndCashEquivalentsAtCarryingValue": "447416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2084410000", "profitLoss": "None", "dividendPayout": "2301935000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3128255000", "capitalExpenditures": "420024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2078576000", "cashflowFromInvestment": "-1002638000", "stockBasedCompensation": "44747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2301935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1129766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 4517690000, "cost_of_revenue": 1147946000, "gross_profit": 3369744000, "ebit": 2372073000, "ebitda": 3342129000, "pretax_income": 2170941000, "tax_provision": 10821000, "net_income": 2148327000, "net_income_to_common": 2148327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370002000, "total_current_assets": 370002000, "total_assets": 19809216000, "short_term_debt": 810496000, "long_term_debt": 9103277000, "total_debt": 9913773000, "total_liabilities": 9702270000, "total_equity": 10013178000, "shares_outstanding": 176143000, "goodwill_and_intangibles": 387267000 }, "cash_flow": { "operating_cash_flow": 3246648000, "capital_expenditure": 461137000, "free_cash_flow": 3707785000, "dividends_paid": 2305322000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318554, "ticker_id": 3219, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2372073000", "ebitda": "3342129000", "netIncome": "2148327000", "grossProfit": "3369744000", "depreciation": "None", "totalRevenue": "4517690000", "costOfRevenue": "1147946000", "interestIncome": "64819000", "incomeBeforeTax": "2170941000", "interestExpense": "201132000", "operatingIncome": "2319056000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10821000", "reportedCurrency": "USD", "netInterestIncome": "-136313000", "nonInterestIncome": "None", "operatingExpenses": "1050688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.48", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1147946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970056000", "sellingGeneralAndAdministrative": "80632000", "netIncomeFromContinuingOperations": "2160120000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17567000", "currentDebt": "None", "investments": "None", "totalAssets": "19809216000", "longTermDebt": "9103277000", "shortTermDebt": "810496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "221424000", "reportedCurrency": "USD", "retainedEarnings": "-267910000", "totalLiabilities": "9702270000", "otherCurrentAssets": "-370002000", "totalCurrentAssets": "370002000", "currentLongTermDebt": "None", "longTermInvestments": "390180000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19439214000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18386717000", "shortLongTermDebtTotal": "9103277000", "totalShareholderEquity": "10013178000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "598993000", "totalCurrentLiabilities": "598993000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9103277000", "cashAndShortTermInvestments": "370002000", "commonStockSharesOutstanding": "176143000", "intangibleAssetsExcludingGoodwill": "221424000", "cashAndCashEquivalentsAtCarryingValue": "370002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2160120000", "profitLoss": "None", "dividendPayout": "2305322000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3246648000", "capitalExpenditures": "461137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112928000", "cashflowFromInvestment": "-3538502000", "stockBasedCompensation": "41566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2305322000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "970056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4517690000, "cost_of_revenue": 1147946000, "gross_profit": 3369744000, "research_and_development": 0.48, "selling_general_admin": 80632000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2372073000, "depreciation_amortisation": 970056000, "ebitda": 3342129000, "interest_expense": 201132000, "interest_income": null, "other_non_operating": null, "pretax_income": 2170941000, "tax_provision": 10821000, "effective_tax_rate": null, "net_income": 2148327000, "net_income_continuing_ops": 2160120000, "net_income_to_common": 2148327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370002000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 370002000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 221424000, "goodwill_and_intangibles": 387267000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19439214000, "total_assets": 19809216000, "short_term_debt": 810496000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 598993000, "long_term_debt": 9103277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9103277000, "total_liabilities": 9702270000, "total_debt": 9913773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -267910000, "total_equity": 10013178000, "shares_outstanding": 176143000, "operating_cash_flow": 3246648000, "stock_based_compensation": 41566000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 461137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3538502000, "dividends_paid": 2305322000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112928000, "free_cash_flow": 3707785000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2372073000", "ebitda": "3342129000", "netIncome": "2148327000", "grossProfit": "3369744000", "depreciation": "None", "totalRevenue": "4517690000", "costOfRevenue": "1147946000", "interestIncome": "64819000", "incomeBeforeTax": "2170941000", "interestExpense": "201132000", "operatingIncome": "2319056000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10821000", "reportedCurrency": "USD", "netInterestIncome": "-136313000", "nonInterestIncome": "None", "operatingExpenses": "1050688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.48", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1147946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970056000", "sellingGeneralAndAdministrative": "80632000", "netIncomeFromContinuingOperations": "2160120000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17567000", "currentDebt": "None", "investments": "None", "totalAssets": "19809216000", "longTermDebt": "9103277000", "shortTermDebt": "810496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "221424000", "reportedCurrency": "USD", "retainedEarnings": "-267910000", "totalLiabilities": "9702270000", "otherCurrentAssets": "-370002000", "totalCurrentAssets": "370002000", "currentLongTermDebt": "None", "longTermInvestments": "390180000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19439214000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18386717000", "shortLongTermDebtTotal": "9103277000", "totalShareholderEquity": "10013178000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "598993000", "totalCurrentLiabilities": "598993000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9103277000", "cashAndShortTermInvestments": "370002000", "commonStockSharesOutstanding": "176143000", "intangibleAssetsExcludingGoodwill": "221424000", "cashAndCashEquivalentsAtCarryingValue": "370002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2160120000", "profitLoss": "None", "dividendPayout": "2305322000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3246648000", "capitalExpenditures": "461137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112928000", "cashflowFromInvestment": "-3538502000", "stockBasedCompensation": "41566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2305322000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "970056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 4182163000, "cost_of_revenue": 1052907000, "gross_profit": 3129256000, "ebit": 2273916000, "ebitda": 3162062000, "pretax_income": 4366274000, "tax_provision": 2211550000, "net_income": 4349147000, "net_income_to_common": 4349147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 775253000, "total_current_assets": 775253000, "total_assets": 17552307000, "short_term_debt": 8270000, "long_term_debt": 6870826000, "total_debt": 6879096000, "total_liabilities": 7385506000, "total_equity": 10166801000, "shares_outstanding": 176280000, "goodwill_and_intangibles": 232517000 }, "cash_flow": { "operating_cash_flow": 3117141000, "capital_expenditure": 459773000, "free_cash_flow": 3576914000, "dividends_paid": 3908497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318559, "ticker_id": 3219, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2273916000", "ebitda": "3162062000", "netIncome": "4349147000", "grossProfit": "3129256000", "depreciation": "None", "totalRevenue": "4182163000", "costOfRevenue": "1052907000", "interestIncome": "20824000", "incomeBeforeTax": "4366274000", "interestExpense": "136319000", "operatingIncome": "2273916000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2211550000", "reportedCurrency": "USD", "netInterestIncome": "-115495000", "nonInterestIncome": "None", "operatingExpenses": "1002888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17540000", "otherNonOperatingIncome": "2376225000", "costofGoodsAndServicesSold": "1052907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "888146000", "sellingGeneralAndAdministrative": "114742000", "netIncomeFromContinuingOperations": "4366274000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17527000", "currentDebt": "None", "investments": "None", "totalAssets": "17552307000", "longTermDebt": "6870826000", "shortTermDebt": "8270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "66674000", "reportedCurrency": "USD", "retainedEarnings": "-110231000", "totalLiabilities": "7385506000", "otherCurrentAssets": "-775253000", "totalCurrentAssets": "775253000", "currentLongTermDebt": "None", "longTermInvestments": "275752000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16777054000", "currentAccountsPayable": "514680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16037963000", "shortLongTermDebtTotal": "6879096000", "totalShareholderEquity": "10166801000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "506410000", "totalCurrentLiabilities": "514680000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6870826000", "cashAndShortTermInvestments": "775253000", "commonStockSharesOutstanding": "176280000", "intangibleAssetsExcludingGoodwill": "66674000", "cashAndCashEquivalentsAtCarryingValue": "775253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4366274000", "profitLoss": "None", "dividendPayout": "3908497000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3117141000", "capitalExpenditures": "459773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4193270000", "cashflowFromInvestment": "1119996000", "stockBasedCompensation": "56703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3908497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43867000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "279772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "888146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4182163000, "cost_of_revenue": 1052907000, "gross_profit": 3129256000, "research_and_development": 17540000, "selling_general_admin": 114742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2273916000, "depreciation_amortisation": 888146000, "ebitda": 3162062000, "interest_expense": 136319000, "interest_income": null, "other_non_operating": null, "pretax_income": 4366274000, "tax_provision": 2211550000, "effective_tax_rate": null, "net_income": 4349147000, "net_income_continuing_ops": 4366274000, "net_income_to_common": 4349147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 775253000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 775253000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 66674000, "goodwill_and_intangibles": 232517000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16777054000, "total_assets": 17552307000, "short_term_debt": 8270000, "accounts_payable": 514680000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 514680000, "long_term_debt": 6870826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6870826000, "total_liabilities": 7385506000, "total_debt": 6879096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -110231000, "total_equity": 10166801000, "shares_outstanding": 176280000, "operating_cash_flow": 3117141000, "stock_based_compensation": 56703000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 459773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1119996000, "dividends_paid": 3908497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4193270000, "free_cash_flow": 3576914000, "net_change_in_cash": 43867000 }, "raw_data": { "income": { "ebit": "2273916000", "ebitda": "3162062000", "netIncome": "4349147000", "grossProfit": "3129256000", "depreciation": "None", "totalRevenue": "4182163000", "costOfRevenue": "1052907000", "interestIncome": "20824000", "incomeBeforeTax": "4366274000", "interestExpense": "136319000", "operatingIncome": "2273916000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2211550000", "reportedCurrency": "USD", "netInterestIncome": "-115495000", "nonInterestIncome": "None", "operatingExpenses": "1002888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17540000", "otherNonOperatingIncome": "2376225000", "costofGoodsAndServicesSold": "1052907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "888146000", "sellingGeneralAndAdministrative": "114742000", "netIncomeFromContinuingOperations": "4366274000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17527000", "currentDebt": "None", "investments": "None", "totalAssets": "17552307000", "longTermDebt": "6870826000", "shortTermDebt": "8270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "66674000", "reportedCurrency": "USD", "retainedEarnings": "-110231000", "totalLiabilities": "7385506000", "otherCurrentAssets": "-775253000", "totalCurrentAssets": "775253000", "currentLongTermDebt": "None", "longTermInvestments": "275752000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16777054000", "currentAccountsPayable": "514680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16037963000", "shortLongTermDebtTotal": "6879096000", "totalShareholderEquity": "10166801000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "506410000", "totalCurrentLiabilities": "514680000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6870826000", "cashAndShortTermInvestments": "775253000", "commonStockSharesOutstanding": "176280000", "intangibleAssetsExcludingGoodwill": "66674000", "cashAndCashEquivalentsAtCarryingValue": "775253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4366274000", "profitLoss": "None", "dividendPayout": "3908497000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3117141000", "capitalExpenditures": "459773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4193270000", "cashflowFromInvestment": "1119996000", "stockBasedCompensation": "56703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3908497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43867000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "279772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "888146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 3415824000, "cost_of_revenue": 920598000, "gross_profit": 2495226000, "ebit": 2062778000, "ebitda": 2776206000, "pretax_income": 1972004000, "tax_provision": 12365000, "net_income": 1953263000, "net_income_to_common": 1953263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 734599000, "total_current_assets": 734599000, "total_assets": 17380908000, "short_term_debt": 502483000, "long_term_debt": 7475279000, "total_debt": 7977762000, "total_liabilities": 7957370000, "total_equity": 9423538000, "shares_outstanding": 175568000, "goodwill_and_intangibles": 302894000 }, "cash_flow": { "operating_cash_flow": 2543555000, "capital_expenditure": 270238000, "free_cash_flow": 2813793000, "dividends_paid": 1588888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318564, "ticker_id": 3219, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2062778000", "ebitda": "2776206000", "netIncome": "1953263000", "grossProfit": "2495226000", "depreciation": "None", "totalRevenue": "3415824000", "costOfRevenue": "920598000", "interestIncome": "12306000", "incomeBeforeTax": "1972004000", "interestExpense": "90774000", "operatingIncome": "1705832000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12365000", "reportedCurrency": "USD", "netInterestIncome": "-78468000", "nonInterestIncome": "None", "operatingExpenses": "789394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8403000", "otherNonOperatingIncome": "258082000", "costofGoodsAndServicesSold": "920598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "713428000", "sellingGeneralAndAdministrative": "75966000", "netIncomeFromContinuingOperations": "1847852000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17513000", "currentDebt": "None", "investments": "None", "totalAssets": "17380908000", "longTermDebt": "7475279000", "shortTermDebt": "502483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "137051000", "reportedCurrency": "USD", "retainedEarnings": "-550416000", "totalLiabilities": "7957370000", "otherCurrentAssets": "-734599000", "totalCurrentAssets": "734599000", "currentLongTermDebt": "None", "longTermInvestments": "828763000", "shortTermInvestments": "828763000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16646309000", "currentAccountsPayable": "482091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15306996000", "shortLongTermDebtTotal": "7977762000", "totalShareholderEquity": "9423538000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-20392000", "totalCurrentLiabilities": "482091000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7475279000", "cashAndShortTermInvestments": "734599000", "commonStockSharesOutstanding": "175568000", "intangibleAssetsExcludingGoodwill": "137051000", "cashAndCashEquivalentsAtCarryingValue": "734599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1959639000", "profitLoss": "None", "dividendPayout": "1588888000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2543555000", "capitalExpenditures": "270238000", "changeInReceivables": "None", "changeInExchangeRate": "505000", "cashflowFromFinancing": "3498141000", "cashflowFromInvestment": "-5563511000", "stockBasedCompensation": "59815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1588888000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "478690000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "713428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3415824000, "cost_of_revenue": 920598000, "gross_profit": 2495226000, "research_and_development": 8403000, "selling_general_admin": 75966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2062778000, "depreciation_amortisation": 713428000, "ebitda": 2776206000, "interest_expense": 90774000, "interest_income": null, "other_non_operating": null, "pretax_income": 1972004000, "tax_provision": 12365000, "effective_tax_rate": null, "net_income": 1953263000, "net_income_continuing_ops": 1847852000, "net_income_to_common": 1953263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 734599000, "short_term_investments": 828763000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 734599000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 137051000, "goodwill_and_intangibles": 302894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16646309000, "total_assets": 17380908000, "short_term_debt": 502483000, "accounts_payable": 482091000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 482091000, "long_term_debt": 7475279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7475279000, "total_liabilities": 7957370000, "total_debt": 7977762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -550416000, "total_equity": 9423538000, "shares_outstanding": 175568000, "operating_cash_flow": 2543555000, "stock_based_compensation": 59815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5563511000, "dividends_paid": 1588888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3498141000, "free_cash_flow": 2813793000, "net_change_in_cash": 478690000 }, "raw_data": { "income": { "ebit": "2062778000", "ebitda": "2776206000", "netIncome": "1953263000", "grossProfit": "2495226000", "depreciation": "None", "totalRevenue": "3415824000", "costOfRevenue": "920598000", "interestIncome": "12306000", "incomeBeforeTax": "1972004000", "interestExpense": "90774000", "operatingIncome": "1705832000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12365000", "reportedCurrency": "USD", "netInterestIncome": "-78468000", "nonInterestIncome": "None", "operatingExpenses": "789394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8403000", "otherNonOperatingIncome": "258082000", "costofGoodsAndServicesSold": "920598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "713428000", "sellingGeneralAndAdministrative": "75966000", "netIncomeFromContinuingOperations": "1847852000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17513000", "currentDebt": "None", "investments": "None", "totalAssets": "17380908000", "longTermDebt": "7475279000", "shortTermDebt": "502483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "137051000", "reportedCurrency": "USD", "retainedEarnings": "-550416000", "totalLiabilities": "7957370000", "otherCurrentAssets": "-734599000", "totalCurrentAssets": "734599000", "currentLongTermDebt": "None", "longTermInvestments": "828763000", "shortTermInvestments": "828763000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16646309000", "currentAccountsPayable": "482091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15306996000", "shortLongTermDebtTotal": "7977762000", "totalShareholderEquity": "9423538000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-20392000", "totalCurrentLiabilities": "482091000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7475279000", "cashAndShortTermInvestments": "734599000", "commonStockSharesOutstanding": "175568000", "intangibleAssetsExcludingGoodwill": "137051000", "cashAndCashEquivalentsAtCarryingValue": "734599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1959639000", "profitLoss": "None", "dividendPayout": "1588888000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2543555000", "capitalExpenditures": "270238000", "changeInReceivables": "None", "changeInExchangeRate": "505000", "cashflowFromFinancing": "3498141000", "cashflowFromInvestment": "-5563511000", "stockBasedCompensation": "59815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1588888000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "478690000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "713428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 2915068000, "cost_of_revenue": 867462000, "gross_profit": 2047606000, "ebit": 1417510000, "ebitda": 1970767000, "pretax_income": 1361227000, "tax_provision": 140794000, "net_income": 1357213000, "net_income_to_common": 1357213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257560000, "total_current_assets": 257560000, "total_assets": 11816546000, "short_term_debt": 1851000, "long_term_debt": 2544992000, "total_debt": 2546843000, "total_liabilities": 3239647000, "total_equity": 8576899000, "shares_outstanding": 174642000, "goodwill_and_intangibles": 204654000 }, "cash_flow": { "operating_cash_flow": 2042902000, "capital_expenditure": 169998000, "free_cash_flow": 2212900000, "dividends_paid": 1606429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318569, "ticker_id": 3219, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1417510000", "ebitda": "1970767000", "netIncome": "1357213000", "grossProfit": "2047606000", "depreciation": "None", "totalRevenue": "2915068000", "costOfRevenue": "867462000", "interestIncome": "22323000", "incomeBeforeTax": "1361227000", "interestExpense": "56283000", "operatingIncome": "1411150000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "140794000", "reportedCurrency": "USD", "netInterestIncome": "-33960000", "nonInterestIncome": "None", "operatingExpenses": "636456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10839000", "otherNonOperatingIncome": "104313000", "costofGoodsAndServicesSold": "867462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "553257000", "sellingGeneralAndAdministrative": "64043000", "netIncomeFromContinuingOperations": "1459180000" }, "balance": { "goodwill": "174600000", "inventory": "None", "commonStock": "17458000", "currentDebt": "None", "investments": "None", "totalAssets": "11816546000", "longTermDebt": "2544992000", "shortTermDebt": "1851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "30054000", "reportedCurrency": "USD", "retainedEarnings": "-914791000", "totalLiabilities": "3239647000", "otherCurrentAssets": "-257560000", "totalCurrentAssets": "257560000", "currentLongTermDebt": "None", "longTermInvestments": "773046000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11558986000", "currentAccountsPayable": "394655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10408571000", "shortLongTermDebtTotal": "2546843000", "totalShareholderEquity": "8576899000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "392804000", "totalCurrentLiabilities": "394655000", "otherNonCurrentLiabilities": "300000000", "totalNonCurrentLiabilities": "2844992000", "cashAndShortTermInvestments": "257560000", "commonStockSharesOutstanding": "174642000", "intangibleAssetsExcludingGoodwill": "30054000", "cashAndCashEquivalentsAtCarryingValue": "257560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1361227000", "profitLoss": "None", "dividendPayout": "1606429000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2042902000", "capitalExpenditures": "169998000", "changeInReceivables": "None", "changeInExchangeRate": "-426000", "cashflowFromFinancing": "-1075716000", "cashflowFromInvestment": "-1117714000", "stockBasedCompensation": "33363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1606429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-150954000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1220000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "553257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2915068000, "cost_of_revenue": 867462000, "gross_profit": 2047606000, "research_and_development": 10839000, "selling_general_admin": 64043000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1417510000, "depreciation_amortisation": 553257000, "ebitda": 1970767000, "interest_expense": 56283000, "interest_income": null, "other_non_operating": null, "pretax_income": 1361227000, "tax_provision": 140794000, "effective_tax_rate": null, "net_income": 1357213000, "net_income_continuing_ops": 1459180000, "net_income_to_common": 1357213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257560000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 257560000, "net_ppe": null, "goodwill": 174600000, "intangible_assets": 30054000, "goodwill_and_intangibles": 204654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11558986000, "total_assets": 11816546000, "short_term_debt": 1851000, "accounts_payable": 394655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394655000, "long_term_debt": 2544992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2844992000, "total_liabilities": 3239647000, "total_debt": 2546843000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -914791000, "total_equity": 8576899000, "shares_outstanding": 174642000, "operating_cash_flow": 2042902000, "stock_based_compensation": 33363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1117714000, "dividends_paid": 1606429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1075716000, "free_cash_flow": 2212900000, "net_change_in_cash": -150954000 }, "raw_data": { "income": { "ebit": "1417510000", "ebitda": "1970767000", "netIncome": "1357213000", "grossProfit": "2047606000", "depreciation": "None", "totalRevenue": "2915068000", "costOfRevenue": "867462000", "interestIncome": "22323000", "incomeBeforeTax": "1361227000", "interestExpense": "56283000", "operatingIncome": "1411150000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "140794000", "reportedCurrency": "USD", "netInterestIncome": "-33960000", "nonInterestIncome": "None", "operatingExpenses": "636456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10839000", "otherNonOperatingIncome": "104313000", "costofGoodsAndServicesSold": "867462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "553257000", "sellingGeneralAndAdministrative": "64043000", "netIncomeFromContinuingOperations": "1459180000" }, "balance": { "goodwill": "174600000", "inventory": "None", "commonStock": "17458000", "currentDebt": "None", "investments": "None", "totalAssets": "11816546000", "longTermDebt": "2544992000", "shortTermDebt": "1851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "30054000", "reportedCurrency": "USD", "retainedEarnings": "-914791000", "totalLiabilities": "3239647000", "otherCurrentAssets": "-257560000", "totalCurrentAssets": "257560000", "currentLongTermDebt": "None", "longTermInvestments": "773046000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11558986000", "currentAccountsPayable": "394655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10408571000", "shortLongTermDebtTotal": "2546843000", "totalShareholderEquity": "8576899000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "392804000", "totalCurrentLiabilities": "394655000", "otherNonCurrentLiabilities": "300000000", "totalNonCurrentLiabilities": "2844992000", "cashAndShortTermInvestments": "257560000", "commonStockSharesOutstanding": "174642000", "intangibleAssetsExcludingGoodwill": "30054000", "cashAndCashEquivalentsAtCarryingValue": "257560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1361227000", "profitLoss": "None", "dividendPayout": "1606429000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2042902000", "capitalExpenditures": "169998000", "changeInReceivables": "None", "changeInExchangeRate": "-426000", "cashflowFromFinancing": "-1075716000", "cashflowFromInvestment": "-1117714000", "stockBasedCompensation": "33363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1606429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-150954000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1220000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "553257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 2855108000, "cost_of_revenue": 813152000, "gross_profit": 2041956000, "ebit": 1571292000, "ebitda": 2084210000, "pretax_income": 1525651000, "tax_provision": 120305000, "net_income": 1520534000, "net_income_to_common": 1520534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409743000, "total_current_assets": 409743000, "total_assets": 11365444000, "short_term_debt": 2015000, "long_term_debt": 1902493000, "total_debt": 1904508000, "total_liabilities": 2285777000, "total_equity": 9079667000, "shares_outstanding": 174530000, "goodwill_and_intangibles": 205936000 }, "cash_flow": { "operating_cash_flow": 2067643000, "capital_expenditure": 187312000, "free_cash_flow": 2254955000, "dividends_paid": 1608749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318574, "ticker_id": 3219, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1571292000", "ebitda": "2084210000", "netIncome": "1520534000", "grossProfit": "2041956000", "depreciation": "None", "totalRevenue": "2855108000", "costOfRevenue": "813152000", "interestIncome": "28436000", "incomeBeforeTax": "1525651000", "interestExpense": "45641000", "operatingIncome": "1466892000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "120305000", "reportedCurrency": "USD", "netInterestIncome": "-17205000", "nonInterestIncome": "None", "operatingExpenses": "575064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6850000", "otherNonOperatingIncome": "98324000", "costofGoodsAndServicesSold": "813152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "512918000", "sellingGeneralAndAdministrative": "62146000", "netIncomeFromContinuingOperations": "1517822000" }, "balance": { "goodwill": "174600000", "inventory": "None", "commonStock": "17442000", "currentDebt": "None", "investments": "None", "totalAssets": "11365444000", "longTermDebt": "1902493000", "shortTermDebt": "2015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31336000", "reportedCurrency": "USD", "retainedEarnings": "-665575000", "totalLiabilities": "2285777000", "otherCurrentAssets": "-409743000", "totalCurrentAssets": "409743000", "currentLongTermDebt": "2015000", "longTermInvestments": "767816000", "shortTermInvestments": "None", "currentNetReceivables": "7500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10955701000", "currentAccountsPayable": "383284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9807605000", "shortLongTermDebtTotal": "1904508000", "totalShareholderEquity": "9079667000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "381269000", "totalCurrentLiabilities": "383284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1902493000", "cashAndShortTermInvestments": "409743000", "commonStockSharesOutstanding": "174530000", "intangibleAssetsExcludingGoodwill": "31336000", "cashAndCashEquivalentsAtCarryingValue": "409743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1525651000", "profitLoss": "None", "dividendPayout": "1608749000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2067643000", "capitalExpenditures": "187312000", "changeInReceivables": "None", "changeInExchangeRate": "-13000", "cashflowFromFinancing": "-1120735000", "cashflowFromInvestment": "-897360000", "stockBasedCompensation": "25833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1608749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49535000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1050000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "512918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2855108000, "cost_of_revenue": 813152000, "gross_profit": 2041956000, "research_and_development": 6850000, "selling_general_admin": 62146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1571292000, "depreciation_amortisation": 512918000, "ebitda": 2084210000, "interest_expense": 45641000, "interest_income": null, "other_non_operating": null, "pretax_income": 1525651000, "tax_provision": 120305000, "effective_tax_rate": null, "net_income": 1520534000, "net_income_continuing_ops": 1517822000, "net_income_to_common": 1520534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409743000, "short_term_investments": null, "net_receivables": 7500000, "inventory": null, "other_current_assets": null, "total_current_assets": 409743000, "net_ppe": null, "goodwill": 174600000, "intangible_assets": 31336000, "goodwill_and_intangibles": 205936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10955701000, "total_assets": 11365444000, "short_term_debt": 2015000, "accounts_payable": 383284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383284000, "long_term_debt": 1902493000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1902493000, "total_liabilities": 2285777000, "total_debt": 1904508000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -665575000, "total_equity": 9079667000, "shares_outstanding": 174530000, "operating_cash_flow": 2067643000, "stock_based_compensation": 25833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -897360000, "dividends_paid": 1608749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1120735000, "free_cash_flow": 2254955000, "net_change_in_cash": 49535000 }, "raw_data": { "income": { "ebit": "1571292000", "ebitda": "2084210000", "netIncome": "1520534000", "grossProfit": "2041956000", "depreciation": "None", "totalRevenue": "2855108000", "costOfRevenue": "813152000", "interestIncome": "28436000", "incomeBeforeTax": "1525651000", "interestExpense": "45641000", "operatingIncome": "1466892000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "120305000", "reportedCurrency": "USD", "netInterestIncome": "-17205000", "nonInterestIncome": "None", "operatingExpenses": "575064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6850000", "otherNonOperatingIncome": "98324000", "costofGoodsAndServicesSold": "813152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "512918000", "sellingGeneralAndAdministrative": "62146000", "netIncomeFromContinuingOperations": "1517822000" }, "balance": { "goodwill": "174600000", "inventory": "None", "commonStock": "17442000", "currentDebt": "None", "investments": "None", "totalAssets": "11365444000", "longTermDebt": "1902493000", "shortTermDebt": "2015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31336000", "reportedCurrency": "USD", "retainedEarnings": "-665575000", "totalLiabilities": "2285777000", "otherCurrentAssets": "-409743000", "totalCurrentAssets": "409743000", "currentLongTermDebt": "2015000", "longTermInvestments": "767816000", "shortTermInvestments": "None", "currentNetReceivables": "7500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10955701000", "currentAccountsPayable": "383284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9807605000", "shortLongTermDebtTotal": "1904508000", "totalShareholderEquity": "9079667000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "381269000", "totalCurrentLiabilities": "383284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1902493000", "cashAndShortTermInvestments": "409743000", "commonStockSharesOutstanding": "174530000", "intangibleAssetsExcludingGoodwill": "31336000", "cashAndCashEquivalentsAtCarryingValue": "409743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1525651000", "profitLoss": "None", "dividendPayout": "1608749000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2067643000", "capitalExpenditures": "187312000", "changeInReceivables": "None", "changeInExchangeRate": "-13000", "cashflowFromFinancing": "-1120735000", "cashflowFromInvestment": "-897360000", "stockBasedCompensation": "25833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1608749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49535000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1050000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "512918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 2759523000, "cost_of_revenue": 757083000, "gross_profit": 2002440000, "ebit": 1749765000, "ebitda": 2233411000, "pretax_income": 1717223000, "tax_provision": 337573000, "net_income": 1711031000, "net_income_to_common": 1711031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361218000, "total_current_assets": 361218000, "total_assets": 10928270000, "short_term_debt": 1867000, "long_term_debt": 1412283000, "total_debt": 1414150000, "total_liabilities": 1783542000, "total_equity": 9144728000, "shares_outstanding": 174297000, "goodwill_and_intangibles": 209856000 }, "cash_flow": { "operating_cash_flow": 2063646000, "capital_expenditure": 140980000, "free_cash_flow": 2204626000, "dividends_paid": 1612680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318579, "ticker_id": 3219, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1749765000", "ebitda": "2233411000", "netIncome": "1711031000", "grossProfit": "2002440000", "depreciation": "None", "totalRevenue": "2759523000", "costOfRevenue": "757083000", "interestIncome": "26442000", "incomeBeforeTax": "1717223000", "interestExpense": "32542000", "operatingIncome": "1414082000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "337573000", "reportedCurrency": "USD", "netInterestIncome": "-6058000", "nonInterestIncome": "None", "operatingExpenses": "588358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5441000", "otherNonOperatingIncome": "319456000", "costofGoodsAndServicesSold": "757083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483646000", "sellingGeneralAndAdministrative": "93833000", "netIncomeFromContinuingOperations": "1717223000" }, "balance": { "goodwill": "174600000", "inventory": "None", "commonStock": "17413000", "currentDebt": "None", "investments": "None", "totalAssets": "10928270000", "longTermDebt": "1412283000", "shortTermDebt": "1867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35256000", "reportedCurrency": "USD", "retainedEarnings": "-577360000", "totalLiabilities": "1783542000", "otherCurrentAssets": "-361218000", "totalCurrentAssets": "361218000", "currentLongTermDebt": "1867000", "longTermInvestments": "783988000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567052000", "currentAccountsPayable": "371259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9442111000", "shortLongTermDebtTotal": "1414150000", "totalShareholderEquity": "9144728000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "369392000", "totalCurrentLiabilities": "371259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1412283000", "cashAndShortTermInvestments": "361218000", "commonStockSharesOutstanding": "174297000", "intangibleAssetsExcludingGoodwill": "35256000", "cashAndCashEquivalentsAtCarryingValue": "361218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1717223000", "profitLoss": "None", "dividendPayout": "1612680000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2063646000", "capitalExpenditures": "140980000", "changeInReceivables": "None", "changeInExchangeRate": "-171000", "cashflowFromFinancing": "-1619588000", "cashflowFromInvestment": "-515921000", "stockBasedCompensation": "69936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1612680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72034000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2759523000, "cost_of_revenue": 757083000, "gross_profit": 2002440000, "research_and_development": 5441000, "selling_general_admin": 93833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1749765000, "depreciation_amortisation": 483646000, "ebitda": 2233411000, "interest_expense": 32542000, "interest_income": null, "other_non_operating": null, "pretax_income": 1717223000, "tax_provision": 337573000, "effective_tax_rate": null, "net_income": 1711031000, "net_income_continuing_ops": 1717223000, "net_income_to_common": 1711031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361218000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 361218000, "net_ppe": null, "goodwill": 174600000, "intangible_assets": 35256000, "goodwill_and_intangibles": 209856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10567052000, "total_assets": 10928270000, "short_term_debt": 1867000, "accounts_payable": 371259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371259000, "long_term_debt": 1412283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1412283000, "total_liabilities": 1783542000, "total_debt": 1414150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -577360000, "total_equity": 9144728000, "shares_outstanding": 174297000, "operating_cash_flow": 2063646000, "stock_based_compensation": 69936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -515921000, "dividends_paid": 1612680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1619588000, "free_cash_flow": 2204626000, "net_change_in_cash": -72034000 }, "raw_data": { "income": { "ebit": "1749765000", "ebitda": "2233411000", "netIncome": "1711031000", "grossProfit": "2002440000", "depreciation": "None", "totalRevenue": "2759523000", "costOfRevenue": "757083000", "interestIncome": "26442000", "incomeBeforeTax": "1717223000", "interestExpense": "32542000", "operatingIncome": "1414082000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "337573000", "reportedCurrency": "USD", "netInterestIncome": "-6058000", "nonInterestIncome": "None", "operatingExpenses": "588358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5441000", "otherNonOperatingIncome": "319456000", "costofGoodsAndServicesSold": "757083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483646000", "sellingGeneralAndAdministrative": "93833000", "netIncomeFromContinuingOperations": "1717223000" }, "balance": { "goodwill": "174600000", "inventory": "None", "commonStock": "17413000", "currentDebt": "None", "investments": "None", "totalAssets": "10928270000", "longTermDebt": "1412283000", "shortTermDebt": "1867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35256000", "reportedCurrency": "USD", "retainedEarnings": "-577360000", "totalLiabilities": "1783542000", "otherCurrentAssets": "-361218000", "totalCurrentAssets": "361218000", "currentLongTermDebt": "1867000", "longTermInvestments": "783988000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567052000", "currentAccountsPayable": "371259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9442111000", "shortLongTermDebtTotal": "1414150000", "totalShareholderEquity": "9144728000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "369392000", "totalCurrentLiabilities": "371259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1412283000", "cashAndShortTermInvestments": "361218000", "commonStockSharesOutstanding": "174297000", "intangibleAssetsExcludingGoodwill": "35256000", "cashAndCashEquivalentsAtCarryingValue": "361218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1717223000", "profitLoss": "None", "dividendPayout": "1612680000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2063646000", "capitalExpenditures": "140980000", "changeInReceivables": "None", "changeInExchangeRate": "-171000", "cashflowFromFinancing": "-1619588000", "cashflowFromInvestment": "-515921000", "stockBasedCompensation": "69936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1612680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72034000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1217741000, "cost_of_revenue": 340003000, "gross_profit": 877738000, "ebit": 452754000, "ebitda": 743477000, "pretax_income": 530944000, "tax_provision": 1569000, "net_income": 526273000, "net_income_to_common": 526273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_assets": 19850409000, "short_term_debt": null, "long_term_debt": 9707266000, "total_debt": 9707266000, "total_liabilities": 10530687000, "total_equity": 9224340000, "shares_outstanding": 175928000, "goodwill_and_intangibles": 399050000 }, "cash_flow": { "operating_cash_flow": 694801000, "capital_expenditure": 69508000, "free_cash_flow": 764309000, "dividends_paid": 580530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318542, "ticker_id": 3219, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "452754000", "ebitda": "743477000", "netIncome": "526273000", "grossProfit": "877738000", "depreciation": "None", "totalRevenue": "1217741000", "costOfRevenue": "340003000", "interestIncome": "7310000", "incomeBeforeTax": "530944000", "interestExpense": "80018000", "operatingIncome": "474278000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1569000", "reportedCurrency": "USD", "netInterestIncome": "-72708000", "nonInterestIncome": "None", "operatingExpenses": "403460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290723000", "sellingGeneralAndAdministrative": "30351000", "netIncomeFromContinuingOperations": "529375000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17554000", "currentDebt": "None", "investments": "None", "totalAssets": "19850409000", "longTermDebt": "9707266000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "233207000", "reportedCurrency": "USD", "retainedEarnings": "-1269414000", "totalLiabilities": "10530687000", "otherCurrentAssets": "None", "totalCurrentAssets": "134609000", "currentLongTermDebt": "325000000", "longTermInvestments": "383917000", "shortTermInvestments": "None", "currentNetReceivables": "142501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19573299000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9707266000", "totalShareholderEquity": "9224340000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "498421000", "totalCurrentLiabilities": "498421000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9707266000", "cashAndShortTermInvestments": "134609000", "commonStockSharesOutstanding": "175928000", "intangibleAssetsExcludingGoodwill": "233207000", "cashAndCashEquivalentsAtCarryingValue": "134609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "529375000", "profitLoss": "None", "dividendPayout": "580530000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "694801000", "capitalExpenditures": "69508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-730962000", "cashflowFromInvestment": "-147325000", "stockBasedCompensation": "11888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "580530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1217741000, "cost_of_revenue": 340003000, "gross_profit": 877738000, "research_and_development": null, "selling_general_admin": 30351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 452754000, "depreciation_amortisation": 290723000, "ebitda": 743477000, "interest_expense": 80018000, "interest_income": null, "other_non_operating": null, "pretax_income": 530944000, "tax_provision": 1569000, "effective_tax_rate": null, "net_income": 526273000, "net_income_continuing_ops": 529375000, "net_income_to_common": 526273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134609000, "short_term_investments": null, "net_receivables": 142501000, "inventory": null, "other_current_assets": null, "total_current_assets": 134609000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 233207000, "goodwill_and_intangibles": 399050000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19573299000, "total_assets": 19850409000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 498421000, "long_term_debt": 9707266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9707266000, "total_liabilities": 10530687000, "total_debt": 9707266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1269414000, "total_equity": 9224340000, "shares_outstanding": 175928000, "operating_cash_flow": 694801000, "stock_based_compensation": 11888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69508000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147325000, "dividends_paid": 580530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -730962000, "free_cash_flow": 764309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "452754000", "ebitda": "743477000", "netIncome": "526273000", "grossProfit": "877738000", "depreciation": "None", "totalRevenue": "1217741000", "costOfRevenue": "340003000", "interestIncome": "7310000", "incomeBeforeTax": "530944000", "interestExpense": "80018000", "operatingIncome": "474278000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1569000", "reportedCurrency": "USD", "netInterestIncome": "-72708000", "nonInterestIncome": "None", "operatingExpenses": "403460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290723000", "sellingGeneralAndAdministrative": "30351000", "netIncomeFromContinuingOperations": "529375000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17554000", "currentDebt": "None", "investments": "None", "totalAssets": "19850409000", "longTermDebt": "9707266000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "233207000", "reportedCurrency": "USD", "retainedEarnings": "-1269414000", "totalLiabilities": "10530687000", "otherCurrentAssets": "None", "totalCurrentAssets": "134609000", "currentLongTermDebt": "325000000", "longTermInvestments": "383917000", "shortTermInvestments": "None", "currentNetReceivables": "142501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19573299000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9707266000", "totalShareholderEquity": "9224340000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "498421000", "totalCurrentLiabilities": "498421000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9707266000", "cashAndShortTermInvestments": "134609000", "commonStockSharesOutstanding": "175928000", "intangibleAssetsExcludingGoodwill": "233207000", "cashAndCashEquivalentsAtCarryingValue": "134609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "529375000", "profitLoss": "None", "dividendPayout": "580530000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "694801000", "capitalExpenditures": "69508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-730962000", "cashflowFromInvestment": "-147325000", "stockBasedCompensation": "11888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "580530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1215792000, "cost_of_revenue": 923825000, "gross_profit": 291967000, "ebit": 576517000, "ebitda": 872062000, "pretax_income": 495332000, "tax_provision": -14725000, "net_income": 507075000, "net_income_to_common": 507075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175859000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 733587000, "capital_expenditure": 100087000, "free_cash_flow": 833674000, "dividends_paid": 575835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318543, "ticker_id": 3219, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "576517000", "ebitda": "872062000", "netIncome": "507075000", "grossProfit": "291967000", "depreciation": "None", "totalRevenue": "1215792000", "costOfRevenue": "923825000", "interestIncome": "9973000", "incomeBeforeTax": "495332000", "interestExpense": "81185000", "operatingIncome": "556733000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14725000", "reportedCurrency": "USD", "netInterestIncome": "-71212000", "nonInterestIncome": "None", "operatingExpenses": "-264766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295545000", "sellingGeneralAndAdministrative": "26988000", "netIncomeFromContinuingOperations": "510057000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17550000", "currentDebt": "None", "investments": "None", "totalAssets": "20208604000", "longTermDebt": "10253881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "85770000", "reportedCurrency": "USD", "retainedEarnings": "-1219273000", "totalLiabilities": "10866770000", "otherCurrentAssets": "None", "totalCurrentAssets": "460203000", "currentLongTermDebt": "None", "longTermInvestments": "388586000", "shortTermInvestments": "None", "currentNetReceivables": "142108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19748401000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18804558000", "shortLongTermDebtTotal": "10253881000", "totalShareholderEquity": "9248128000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "612889000", "totalCurrentLiabilities": "612889000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10253881000", "cashAndShortTermInvestments": "318095000", "commonStockSharesOutstanding": "175859000", "intangibleAssetsExcludingGoodwill": "85770000", "cashAndCashEquivalentsAtCarryingValue": "318095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "510057000", "profitLoss": "None", "dividendPayout": "575835000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "733587000", "capitalExpenditures": "100087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347643000", "cashflowFromInvestment": "-364309000", "stockBasedCompensation": "9541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "575835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1215792000, "cost_of_revenue": 923825000, "gross_profit": 291967000, "research_and_development": null, "selling_general_admin": 26988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 576517000, "depreciation_amortisation": 295545000, "ebitda": 872062000, "interest_expense": 81185000, "interest_income": null, "other_non_operating": null, "pretax_income": 495332000, "tax_provision": -14725000, "effective_tax_rate": null, "net_income": 507075000, "net_income_continuing_ops": 510057000, "net_income_to_common": 507075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318095000, "short_term_investments": null, "net_receivables": 142108000, "inventory": null, "other_current_assets": null, "total_current_assets": 460203000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 85770000, "goodwill_and_intangibles": 251613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19748401000, "total_assets": 20208604000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 612889000, "long_term_debt": 10253881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10253881000, "total_liabilities": 10866770000, "total_debt": 10253881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1219273000, "total_equity": 9248128000, "shares_outstanding": 175859000, "operating_cash_flow": 733587000, "stock_based_compensation": 9541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100087000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -364309000, "dividends_paid": 575835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -347643000, "free_cash_flow": 833674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "576517000", "ebitda": "872062000", "netIncome": "507075000", "grossProfit": "291967000", "depreciation": "None", "totalRevenue": "1215792000", "costOfRevenue": "923825000", "interestIncome": "9973000", "incomeBeforeTax": "495332000", "interestExpense": "81185000", "operatingIncome": "556733000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14725000", "reportedCurrency": "USD", "netInterestIncome": "-71212000", "nonInterestIncome": "None", "operatingExpenses": "-264766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295545000", "sellingGeneralAndAdministrative": "26988000", "netIncomeFromContinuingOperations": "510057000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17550000", "currentDebt": "None", "investments": "None", "totalAssets": "20208604000", "longTermDebt": "10253881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "85770000", "reportedCurrency": "USD", "retainedEarnings": "-1219273000", "totalLiabilities": "10866770000", "otherCurrentAssets": "None", "totalCurrentAssets": "460203000", "currentLongTermDebt": "None", "longTermInvestments": "388586000", "shortTermInvestments": "None", "currentNetReceivables": "142108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19748401000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18804558000", "shortLongTermDebtTotal": "10253881000", "totalShareholderEquity": "9248128000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "612889000", "totalCurrentLiabilities": "612889000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10253881000", "cashAndShortTermInvestments": "318095000", "commonStockSharesOutstanding": "175859000", "intangibleAssetsExcludingGoodwill": "85770000", "cashAndCashEquivalentsAtCarryingValue": "318095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "510057000", "profitLoss": "None", "dividendPayout": "575835000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "733587000", "capitalExpenditures": "100087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347643000", "cashflowFromInvestment": "-364309000", "stockBasedCompensation": "9541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "575835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1224043000, "cost_of_revenue": 330850000, "gross_profit": 893193000, "ebit": 597296000, "ebitda": 887660000, "pretax_income": 517604000, "tax_provision": 2831000, "net_income": 511063000, "net_income_to_common": 511063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296460000, "total_current_assets": 296460000, "total_assets": 20114318000, "short_term_debt": 284082000, "long_term_debt": 10042822000, "total_debt": 10326904000, "total_liabilities": 10707211000, "total_equity": 9312123000, "shares_outstanding": 175884000, "goodwill_and_intangibles": 269568000 }, "cash_flow": { "operating_cash_flow": 875091000, "capital_expenditure": 113347000, "free_cash_flow": 988438000, "dividends_paid": 1151691000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318545, "ticker_id": 3219, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "597296000", "ebitda": "887660000", "netIncome": "511063000", "grossProfit": "893193000", "depreciation": "None", "totalRevenue": "1224043000", "costOfRevenue": "330850000", "interestIncome": "10331000", "incomeBeforeTax": "517604000", "interestExpense": "79692000", "operatingIncome": "864410000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2831000", "reportedCurrency": "USD", "netInterestIncome": "-69361000", "nonInterestIncome": "None", "operatingExpenses": "28783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290364000", "sellingGeneralAndAdministrative": "28783000", "netIncomeFromContinuingOperations": "514773000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17546000", "currentDebt": "None", "investments": "None", "totalAssets": "20114318000", "longTermDebt": "10042822000", "shortTermDebt": "284082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "103725000", "reportedCurrency": "USD", "retainedEarnings": "-1150224000", "totalLiabilities": "10707211000", "otherCurrentAssets": "-93700000", "totalCurrentAssets": "296460000", "currentLongTermDebt": "None", "longTermInvestments": "383557000", "shortTermInvestments": "None", "currentNetReceivables": "93700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19817858000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18779770000", "shortLongTermDebtTotal": "10042822000", "totalShareholderEquity": "9312123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664389000", "totalCurrentLiabilities": "664389000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10042822000", "cashAndShortTermInvestments": "296460000", "commonStockSharesOutstanding": "175884000", "intangibleAssetsExcludingGoodwill": "103725000", "cashAndCashEquivalentsAtCarryingValue": "296460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "514773000", "profitLoss": "None", "dividendPayout": "1151691000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "875091000", "capitalExpenditures": "113347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-987251000", "cashflowFromInvestment": "-695983000", "stockBasedCompensation": "9458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1151691000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1224043000, "cost_of_revenue": 330850000, "gross_profit": 893193000, "research_and_development": null, "selling_general_admin": 28783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 597296000, "depreciation_amortisation": 290364000, "ebitda": 887660000, "interest_expense": 79692000, "interest_income": null, "other_non_operating": null, "pretax_income": 517604000, "tax_provision": 2831000, "effective_tax_rate": null, "net_income": 511063000, "net_income_continuing_ops": 514773000, "net_income_to_common": 511063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296460000, "short_term_investments": null, "net_receivables": 93700000, "inventory": null, "other_current_assets": null, "total_current_assets": 296460000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 103725000, "goodwill_and_intangibles": 269568000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19817858000, "total_assets": 20114318000, "short_term_debt": 284082000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 664389000, "long_term_debt": 10042822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10042822000, "total_liabilities": 10707211000, "total_debt": 10326904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1150224000, "total_equity": 9312123000, "shares_outstanding": 175884000, "operating_cash_flow": 875091000, "stock_based_compensation": 9458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -695983000, "dividends_paid": 1151691000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -987251000, "free_cash_flow": 988438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "597296000", "ebitda": "887660000", "netIncome": "511063000", "grossProfit": "893193000", "depreciation": "None", "totalRevenue": "1224043000", "costOfRevenue": "330850000", "interestIncome": "10331000", "incomeBeforeTax": "517604000", "interestExpense": "79692000", "operatingIncome": "864410000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2831000", "reportedCurrency": "USD", "netInterestIncome": "-69361000", "nonInterestIncome": "None", "operatingExpenses": "28783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290364000", "sellingGeneralAndAdministrative": "28783000", "netIncomeFromContinuingOperations": "514773000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17546000", "currentDebt": "None", "investments": "None", "totalAssets": "20114318000", "longTermDebt": "10042822000", "shortTermDebt": "284082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "103725000", "reportedCurrency": "USD", "retainedEarnings": "-1150224000", "totalLiabilities": "10707211000", "otherCurrentAssets": "-93700000", "totalCurrentAssets": "296460000", "currentLongTermDebt": "None", "longTermInvestments": "383557000", "shortTermInvestments": "None", "currentNetReceivables": "93700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19817858000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18779770000", "shortLongTermDebtTotal": "10042822000", "totalShareholderEquity": "9312123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664389000", "totalCurrentLiabilities": "664389000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10042822000", "cashAndShortTermInvestments": "296460000", "commonStockSharesOutstanding": "175884000", "intangibleAssetsExcludingGoodwill": "103725000", "cashAndCashEquivalentsAtCarryingValue": "296460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "514773000", "profitLoss": "None", "dividendPayout": "1151691000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "875091000", "capitalExpenditures": "113347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-987251000", "cashflowFromInvestment": "-695983000", "stockBasedCompensation": "9458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1151691000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1201094000, "cost_of_revenue": 318005000, "gross_profit": 883089000, "ebit": 436260000, "ebitda": 719476000, "pretax_income": 364651000, "tax_provision": 3240000, "net_income": 358419000, "net_income_to_common": 358419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1104603000, "total_current_assets": 1104603000, "total_assets": 20541453000, "short_term_debt": 684261000, "long_term_debt": 9756018000, "total_debt": 10440279000, "total_liabilities": 11065104000, "total_equity": 9372459000, "shares_outstanding": 175921000, "goodwill_and_intangibles": 253467000 }, "cash_flow": { "operating_cash_flow": 872708000, "capital_expenditure": 55338000, "free_cash_flow": 928046000, "dividends_paid": 575847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318546, "ticker_id": 3219, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "436260000", "ebitda": "719476000", "netIncome": "358419000", "grossProfit": "883089000", "depreciation": "None", "totalRevenue": "1201094000", "costOfRevenue": "318005000", "interestIncome": "212702000", "incomeBeforeTax": "364651000", "interestExpense": "71609000", "operatingIncome": "575159000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3240000", "reportedCurrency": "USD", "netInterestIncome": "-63487000", "nonInterestIncome": "None", "operatingExpenses": "307930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283216000", "sellingGeneralAndAdministrative": "24714000", "netIncomeFromContinuingOperations": "361411000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17545000", "currentDebt": "None", "investments": "None", "totalAssets": "20541453000", "longTermDebt": "9756018000", "shortTermDebt": "684261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "87624000", "reportedCurrency": "USD", "retainedEarnings": "-1085142000", "totalLiabilities": "11065104000", "otherCurrentAssets": "-78500000", "totalCurrentAssets": "1104603000", "currentLongTermDebt": "None", "longTermInvestments": "387946000", "shortTermInvestments": "None", "currentNetReceivables": "78500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19436850000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18430821000", "shortLongTermDebtTotal": "10440279000", "totalShareholderEquity": "9372459000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "624825000", "totalCurrentLiabilities": "624825000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10440279000", "cashAndShortTermInvestments": "1104603000", "commonStockSharesOutstanding": "175921000", "intangibleAssetsExcludingGoodwill": "87624000", "cashAndCashEquivalentsAtCarryingValue": "1104603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "361411000", "profitLoss": "None", "dividendPayout": "575847000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "872708000", "capitalExpenditures": "55338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "282998000", "cashflowFromInvestment": "-338280000", "stockBasedCompensation": "10620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "575847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7779000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1201094000, "cost_of_revenue": 318005000, "gross_profit": 883089000, "research_and_development": null, "selling_general_admin": 24714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 436260000, "depreciation_amortisation": 283216000, "ebitda": 719476000, "interest_expense": 71609000, "interest_income": null, "other_non_operating": null, "pretax_income": 364651000, "tax_provision": 3240000, "effective_tax_rate": null, "net_income": 358419000, "net_income_continuing_ops": 361411000, "net_income_to_common": 358419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1104603000, "short_term_investments": null, "net_receivables": 78500000, "inventory": null, "other_current_assets": null, "total_current_assets": 1104603000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 87624000, "goodwill_and_intangibles": 253467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19436850000, "total_assets": 20541453000, "short_term_debt": 684261000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624825000, "long_term_debt": 9756018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10440279000, "total_liabilities": 11065104000, "total_debt": 10440279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1085142000, "total_equity": 9372459000, "shares_outstanding": 175921000, "operating_cash_flow": 872708000, "stock_based_compensation": 10620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55338000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338280000, "dividends_paid": 575847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 282998000, "free_cash_flow": 928046000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "436260000", "ebitda": "719476000", "netIncome": "358419000", "grossProfit": "883089000", "depreciation": "None", "totalRevenue": "1201094000", "costOfRevenue": "318005000", "interestIncome": "212702000", "incomeBeforeTax": "364651000", "interestExpense": "71609000", "operatingIncome": "575159000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3240000", "reportedCurrency": "USD", "netInterestIncome": "-63487000", "nonInterestIncome": "None", "operatingExpenses": "307930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283216000", "sellingGeneralAndAdministrative": "24714000", "netIncomeFromContinuingOperations": "361411000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17545000", "currentDebt": "None", "investments": "None", "totalAssets": "20541453000", "longTermDebt": "9756018000", "shortTermDebt": "684261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "87624000", "reportedCurrency": "USD", "retainedEarnings": "-1085142000", "totalLiabilities": "11065104000", "otherCurrentAssets": "-78500000", "totalCurrentAssets": "1104603000", "currentLongTermDebt": "None", "longTermInvestments": "387946000", "shortTermInvestments": "None", "currentNetReceivables": "78500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19436850000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18430821000", "shortLongTermDebtTotal": "10440279000", "totalShareholderEquity": "9372459000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "624825000", "totalCurrentLiabilities": "624825000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10440279000", "cashAndShortTermInvestments": "1104603000", "commonStockSharesOutstanding": "175921000", "intangibleAssetsExcludingGoodwill": "87624000", "cashAndCashEquivalentsAtCarryingValue": "1104603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "361411000", "profitLoss": "None", "dividendPayout": "575847000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "872708000", "capitalExpenditures": "55338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "282998000", "cashflowFromInvestment": "-338280000", "stockBasedCompensation": "10620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "575847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7779000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1183184000, "cost_of_revenue": 331847000, "gross_profit": 851337000, "ebit": 484226000, "ebitda": 766941000, "pretax_income": 412217000, "tax_provision": 1426000, "net_income": 407791000, "net_income_to_common": 407791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287177000, "total_current_assets": 287177000, "total_assets": 19615446000, "short_term_debt": 0, "long_term_debt": 9424558000, "total_debt": 9424558000, "total_liabilities": 9945094000, "total_equity": 9566256000, "shares_outstanding": 175942000, "goodwill_and_intangibles": 263203000 }, "cash_flow": { "operating_cash_flow": 705063000, "capital_expenditure": 58009000, "free_cash_flow": 763072000, "dividends_paid": 575844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318547, "ticker_id": 3219, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "484226000", "ebitda": "766941000", "netIncome": "407791000", "grossProfit": "851337000", "depreciation": "None", "totalRevenue": "1183184000", "costOfRevenue": "331847000", "interestIncome": "7907000", "incomeBeforeTax": "412217000", "interestExpense": "72009000", "operatingIncome": "543438000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1426000", "reportedCurrency": "USD", "netInterestIncome": "-64102000", "nonInterestIncome": "None", "operatingExpenses": "307899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282715000", "sellingGeneralAndAdministrative": "25184000", "netIncomeFromContinuingOperations": "410791000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17543000", "currentDebt": "None", "investments": "None", "totalAssets": "19615446000", "longTermDebt": "9424558000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "97360000", "reportedCurrency": "USD", "retainedEarnings": "-867425000", "totalLiabilities": "9945094000", "otherCurrentAssets": "None", "totalCurrentAssets": "287177000", "currentLongTermDebt": "None", "longTermInvestments": "374115000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19328269000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18399276000", "shortLongTermDebtTotal": "9424558000", "totalShareholderEquity": "9566256000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "520536000", "totalCurrentLiabilities": "520536000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9424558000", "cashAndShortTermInvestments": "287177000", "commonStockSharesOutstanding": "175942000", "intangibleAssetsExcludingGoodwill": "97360000", "cashAndCashEquivalentsAtCarryingValue": "287177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410791000", "profitLoss": "None", "dividendPayout": "575844000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "705063000", "capitalExpenditures": "58009000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-578785000", "cashflowFromInvestment": "-286517000", "stockBasedCompensation": "10283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "575844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1183184000, "cost_of_revenue": 331847000, "gross_profit": 851337000, "research_and_development": null, "selling_general_admin": 25184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 484226000, "depreciation_amortisation": 282715000, "ebitda": 766941000, "interest_expense": 72009000, "interest_income": null, "other_non_operating": null, "pretax_income": 412217000, "tax_provision": 1426000, "effective_tax_rate": null, "net_income": 407791000, "net_income_continuing_ops": 410791000, "net_income_to_common": 407791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287177000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 287177000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 97360000, "goodwill_and_intangibles": 263203000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19328269000, "total_assets": 19615446000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520536000, "long_term_debt": 9424558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9424558000, "total_liabilities": 9945094000, "total_debt": 9424558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -867425000, "total_equity": 9566256000, "shares_outstanding": 175942000, "operating_cash_flow": 705063000, "stock_based_compensation": 10283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58009000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286517000, "dividends_paid": 575844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -578785000, "free_cash_flow": 763072000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "484226000", "ebitda": "766941000", "netIncome": "407791000", "grossProfit": "851337000", "depreciation": "None", "totalRevenue": "1183184000", "costOfRevenue": "331847000", "interestIncome": "7907000", "incomeBeforeTax": "412217000", "interestExpense": "72009000", "operatingIncome": "543438000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1426000", "reportedCurrency": "USD", "netInterestIncome": "-64102000", "nonInterestIncome": "None", "operatingExpenses": "307899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282715000", "sellingGeneralAndAdministrative": "25184000", "netIncomeFromContinuingOperations": "410791000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17543000", "currentDebt": "None", "investments": "None", "totalAssets": "19615446000", "longTermDebt": "9424558000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "97360000", "reportedCurrency": "USD", "retainedEarnings": "-867425000", "totalLiabilities": "9945094000", "otherCurrentAssets": "None", "totalCurrentAssets": "287177000", "currentLongTermDebt": "None", "longTermInvestments": "374115000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19328269000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18399276000", "shortLongTermDebtTotal": "9424558000", "totalShareholderEquity": "9566256000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "520536000", "totalCurrentLiabilities": "520536000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9424558000", "cashAndShortTermInvestments": "287177000", "commonStockSharesOutstanding": "175942000", "intangibleAssetsExcludingGoodwill": "97360000", "cashAndCashEquivalentsAtCarryingValue": "287177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410791000", "profitLoss": "None", "dividendPayout": "575844000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "705063000", "capitalExpenditures": "58009000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-578785000", "cashflowFromInvestment": "-286517000", "stockBasedCompensation": "10283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "575844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1177427000, "cost_of_revenue": 310774000, "gross_profit": 866653000, "ebit": 689123000, "ebitda": 970014000, "pretax_income": 616988000, "tax_provision": -1373000, "net_income": 614607000, "net_income_to_common": 614607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447416000, "total_current_assets": 447416000, "total_assets": 19754934000, "short_term_debt": 0, "long_term_debt": 9353034000, "total_debt": 9353034000, "total_liabilities": 9941282000, "total_equity": 9712606000, "shares_outstanding": 175934000, "goodwill_and_intangibles": 282187000 }, "cash_flow": { "operating_cash_flow": 768620000, "capital_expenditure": 103172000, "free_cash_flow": 871792000, "dividends_paid": 575689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318548, "ticker_id": 3219, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "689123000", "ebitda": "970014000", "netIncome": "614607000", "grossProfit": "866653000", "depreciation": "None", "totalRevenue": "1177427000", "costOfRevenue": "310774000", "interestIncome": "10821000", "incomeBeforeTax": "616988000", "interestExpense": "72135000", "operatingIncome": "553215000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1373000", "reportedCurrency": "USD", "netInterestIncome": "-61314000", "nonInterestIncome": "None", "operatingExpenses": "313438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280891000", "sellingGeneralAndAdministrative": "32547000", "netIncomeFromContinuingOperations": "618361000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17541000", "currentDebt": "None", "investments": "None", "totalAssets": "19754934000", "longTermDebt": "9353034000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "116344000", "reportedCurrency": "USD", "retainedEarnings": "-699083000", "totalLiabilities": "9941282000", "otherCurrentAssets": "None", "totalCurrentAssets": "447416000", "currentLongTermDebt": "None", "longTermInvestments": "382490000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19307518000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18360653000", "shortLongTermDebtTotal": "9353034000", "totalShareholderEquity": "9712606000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "588248000", "totalCurrentLiabilities": "588248000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9353034000", "cashAndShortTermInvestments": "447416000", "commonStockSharesOutstanding": "175934000", "intangibleAssetsExcludingGoodwill": "116344000", "cashAndCashEquivalentsAtCarryingValue": "447416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "618361000", "profitLoss": "None", "dividendPayout": "575689000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "768620000", "capitalExpenditures": "103172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-508564000", "cashflowFromInvestment": "-411644000", "stockBasedCompensation": "12646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "575689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92401000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1177427000, "cost_of_revenue": 310774000, "gross_profit": 866653000, "research_and_development": null, "selling_general_admin": 32547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 689123000, "depreciation_amortisation": 280891000, "ebitda": 970014000, "interest_expense": 72135000, "interest_income": null, "other_non_operating": null, "pretax_income": 616988000, "tax_provision": -1373000, "effective_tax_rate": null, "net_income": 614607000, "net_income_continuing_ops": 618361000, "net_income_to_common": 614607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447416000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 447416000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 116344000, "goodwill_and_intangibles": 282187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19307518000, "total_assets": 19754934000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588248000, "long_term_debt": 9353034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9353034000, "total_liabilities": 9941282000, "total_debt": 9353034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -699083000, "total_equity": 9712606000, "shares_outstanding": 175934000, "operating_cash_flow": 768620000, "stock_based_compensation": 12646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -411644000, "dividends_paid": 575689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -508564000, "free_cash_flow": 871792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "689123000", "ebitda": "970014000", "netIncome": "614607000", "grossProfit": "866653000", "depreciation": "None", "totalRevenue": "1177427000", "costOfRevenue": "310774000", "interestIncome": "10821000", "incomeBeforeTax": "616988000", "interestExpense": "72135000", "operatingIncome": "553215000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1373000", "reportedCurrency": "USD", "netInterestIncome": "-61314000", "nonInterestIncome": "None", "operatingExpenses": "313438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280891000", "sellingGeneralAndAdministrative": "32547000", "netIncomeFromContinuingOperations": "618361000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17541000", "currentDebt": "None", "investments": "None", "totalAssets": "19754934000", "longTermDebt": "9353034000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "116344000", "reportedCurrency": "USD", "retainedEarnings": "-699083000", "totalLiabilities": "9941282000", "otherCurrentAssets": "None", "totalCurrentAssets": "447416000", "currentLongTermDebt": "None", "longTermInvestments": "382490000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19307518000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18360653000", "shortLongTermDebtTotal": "9353034000", "totalShareholderEquity": "9712606000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "588248000", "totalCurrentLiabilities": "588248000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9353034000", "cashAndShortTermInvestments": "447416000", "commonStockSharesOutstanding": "175934000", "intangibleAssetsExcludingGoodwill": "116344000", "cashAndCashEquivalentsAtCarryingValue": "447416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "618361000", "profitLoss": "None", "dividendPayout": "575689000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "768620000", "capitalExpenditures": "103172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-508564000", "cashflowFromInvestment": "-411644000", "stockBasedCompensation": "12646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "575689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92401000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1187758000, "cost_of_revenue": 321700000, "gross_profit": 866058000, "ebit": 509883000, "ebitda": 790213000, "pretax_income": 435631000, "tax_provision": 2488000, "net_income": 430329000, "net_income_to_common": 430329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 599004000, "total_current_assets": 599004000, "total_assets": 19803219000, "short_term_debt": 31000, "long_term_debt": 9473778000, "total_debt": 9473809000, "total_liabilities": 10093194000, "total_equity": 9610063000, "shares_outstanding": 175866000, "goodwill_and_intangibles": 294546000 }, "cash_flow": { "operating_cash_flow": 798770000, "capital_expenditure": 110360000, "free_cash_flow": 909130000, "dividends_paid": 574852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318550, "ticker_id": 3219, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "509883000", "ebitda": "790213000", "netIncome": "430329000", "grossProfit": "866058000", "depreciation": "None", "totalRevenue": "1187758000", "costOfRevenue": "321700000", "interestIncome": "12235000", "incomeBeforeTax": "435631000", "interestExpense": "74252000", "operatingIncome": "559514000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2488000", "reportedCurrency": "USD", "netInterestIncome": "-62017000", "nonInterestIncome": "None", "operatingExpenses": "306544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280330000", "sellingGeneralAndAdministrative": "26214000", "netIncomeFromContinuingOperations": "433143000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17511000", "currentDebt": "None", "investments": "None", "totalAssets": "19803219000", "longTermDebt": "9473778000", "shortTermDebt": "31000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "128703000", "reportedCurrency": "USD", "retainedEarnings": "-737450000", "totalLiabilities": "10093194000", "otherCurrentAssets": "-599004000", "totalCurrentAssets": "599004000", "currentLongTermDebt": "None", "longTermInvestments": "397482000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19204215000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18232202000", "shortLongTermDebtTotal": "9473778000", "totalShareholderEquity": "9610063000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "619416000", "totalCurrentLiabilities": "619416000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9473778000", "cashAndShortTermInvestments": "599004000", "commonStockSharesOutstanding": "175866000", "intangibleAssetsExcludingGoodwill": "128703000", "cashAndCashEquivalentsAtCarryingValue": "599004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433143000", "profitLoss": "None", "dividendPayout": "574852000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "798770000", "capitalExpenditures": "110360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-559887000", "cashflowFromInvestment": "-213335000", "stockBasedCompensation": "10927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "574852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1187758000, "cost_of_revenue": 321700000, "gross_profit": 866058000, "research_and_development": null, "selling_general_admin": 26214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 509883000, "depreciation_amortisation": 280330000, "ebitda": 790213000, "interest_expense": 74252000, "interest_income": null, "other_non_operating": null, "pretax_income": 435631000, "tax_provision": 2488000, "effective_tax_rate": null, "net_income": 430329000, "net_income_continuing_ops": 433143000, "net_income_to_common": 430329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 599004000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 599004000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 128703000, "goodwill_and_intangibles": 294546000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19204215000, "total_assets": 19803219000, "short_term_debt": 31000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 619416000, "long_term_debt": 9473778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9473778000, "total_liabilities": 10093194000, "total_debt": 9473809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -737450000, "total_equity": 9610063000, "shares_outstanding": 175866000, "operating_cash_flow": 798770000, "stock_based_compensation": 10927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -213335000, "dividends_paid": 574852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -559887000, "free_cash_flow": 909130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "509883000", "ebitda": "790213000", "netIncome": "430329000", "grossProfit": "866058000", "depreciation": "None", "totalRevenue": "1187758000", "costOfRevenue": "321700000", "interestIncome": "12235000", "incomeBeforeTax": "435631000", "interestExpense": "74252000", "operatingIncome": "559514000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2488000", "reportedCurrency": "USD", "netInterestIncome": "-62017000", "nonInterestIncome": "None", "operatingExpenses": "306544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280330000", "sellingGeneralAndAdministrative": "26214000", "netIncomeFromContinuingOperations": "433143000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17511000", "currentDebt": "None", "investments": "None", "totalAssets": "19803219000", "longTermDebt": "9473778000", "shortTermDebt": "31000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "128703000", "reportedCurrency": "USD", "retainedEarnings": "-737450000", "totalLiabilities": "10093194000", "otherCurrentAssets": "-599004000", "totalCurrentAssets": "599004000", "currentLongTermDebt": "None", "longTermInvestments": "397482000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19204215000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18232202000", "shortLongTermDebtTotal": "9473778000", "totalShareholderEquity": "9610063000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "619416000", "totalCurrentLiabilities": "619416000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9473778000", "cashAndShortTermInvestments": "599004000", "commonStockSharesOutstanding": "175866000", "intangibleAssetsExcludingGoodwill": "128703000", "cashAndCashEquivalentsAtCarryingValue": "599004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433143000", "profitLoss": "None", "dividendPayout": "574852000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "798770000", "capitalExpenditures": "110360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-559887000", "cashflowFromInvestment": "-213335000", "stockBasedCompensation": "10927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "574852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1173211000, "cost_of_revenue": 301044000, "gross_profit": 872167000, "ebit": 596520000, "ebitda": 879862000, "pretax_income": 523284000, "tax_provision": 2075000, "net_income": 518127000, "net_income_to_common": 518127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542263000, "total_current_assets": 542263000, "total_assets": 19788762000, "short_term_debt": 62000, "long_term_debt": 9400520000, "total_debt": 9400582000, "total_liabilities": 9985114000, "total_equity": 9707245000, "shares_outstanding": 176009000, "goodwill_and_intangibles": 320794000 }, "cash_flow": { "operating_cash_flow": 895279000, "capital_expenditure": 102012000, "free_cash_flow": 997291000, "dividends_paid": 574602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318551, "ticker_id": 3219, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "596520000", "ebitda": "879862000", "netIncome": "518127000", "grossProfit": "872167000", "depreciation": "None", "totalRevenue": "1173211000", "costOfRevenue": "301044000", "interestIncome": "12963000", "incomeBeforeTax": "523284000", "interestExpense": "73236000", "operatingIncome": "562245000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2075000", "reportedCurrency": "USD", "netInterestIncome": "-60273000", "nonInterestIncome": "None", "operatingExpenses": "309922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283342000", "sellingGeneralAndAdministrative": "26580000", "netIncomeFromContinuingOperations": "521209000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17501000", "currentDebt": "None", "investments": "None", "totalAssets": "19788762000", "longTermDebt": "9400520000", "shortTermDebt": "62000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "154951000", "reportedCurrency": "USD", "retainedEarnings": "-592665000", "totalLiabilities": "9985114000", "otherCurrentAssets": "-542263000", "totalCurrentAssets": "542263000", "currentLongTermDebt": "None", "longTermInvestments": "374161000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19246499000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9400520000", "totalShareholderEquity": "9707245000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "584594000", "totalCurrentLiabilities": "584594000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9400520000", "cashAndShortTermInvestments": "542263000", "commonStockSharesOutstanding": "176009000", "intangibleAssetsExcludingGoodwill": "154951000", "cashAndCashEquivalentsAtCarryingValue": "542263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "521209000", "profitLoss": "None", "dividendPayout": "574602000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "895279000", "capitalExpenditures": "102012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432930000", "cashflowFromInvestment": "-191075000", "stockBasedCompensation": "10827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "574602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1173211000, "cost_of_revenue": 301044000, "gross_profit": 872167000, "research_and_development": null, "selling_general_admin": 26580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 596520000, "depreciation_amortisation": 283342000, "ebitda": 879862000, "interest_expense": 73236000, "interest_income": null, "other_non_operating": null, "pretax_income": 523284000, "tax_provision": 2075000, "effective_tax_rate": null, "net_income": 518127000, "net_income_continuing_ops": 521209000, "net_income_to_common": 518127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542263000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 542263000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 154951000, "goodwill_and_intangibles": 320794000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19246499000, "total_assets": 19788762000, "short_term_debt": 62000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 584594000, "long_term_debt": 9400520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9400520000, "total_liabilities": 9985114000, "total_debt": 9400582000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -592665000, "total_equity": 9707245000, "shares_outstanding": 176009000, "operating_cash_flow": 895279000, "stock_based_compensation": 10827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102012000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191075000, "dividends_paid": 574602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -432930000, "free_cash_flow": 997291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "596520000", "ebitda": "879862000", "netIncome": "518127000", "grossProfit": "872167000", "depreciation": "None", "totalRevenue": "1173211000", "costOfRevenue": "301044000", "interestIncome": "12963000", "incomeBeforeTax": "523284000", "interestExpense": "73236000", "operatingIncome": "562245000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2075000", "reportedCurrency": "USD", "netInterestIncome": "-60273000", "nonInterestIncome": "None", "operatingExpenses": "309922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283342000", "sellingGeneralAndAdministrative": "26580000", "netIncomeFromContinuingOperations": "521209000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17501000", "currentDebt": "None", "investments": "None", "totalAssets": "19788762000", "longTermDebt": "9400520000", "shortTermDebt": "62000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "154951000", "reportedCurrency": "USD", "retainedEarnings": "-592665000", "totalLiabilities": "9985114000", "otherCurrentAssets": "-542263000", "totalCurrentAssets": "542263000", "currentLongTermDebt": "None", "longTermInvestments": "374161000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19246499000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9400520000", "totalShareholderEquity": "9707245000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "584594000", "totalCurrentLiabilities": "584594000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9400520000", "cashAndShortTermInvestments": "542263000", "commonStockSharesOutstanding": "176009000", "intangibleAssetsExcludingGoodwill": "154951000", "cashAndCashEquivalentsAtCarryingValue": "542263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "521209000", "profitLoss": "None", "dividendPayout": "574602000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "895279000", "capitalExpenditures": "102012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432930000", "cashflowFromInvestment": "-191075000", "stockBasedCompensation": "10827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "574602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1157220000, "cost_of_revenue": 324483000, "gross_profit": 832737000, "ebit": 580954000, "ebitda": 866157000, "pretax_income": 513176000, "tax_provision": 1479000, "net_income": 508948000, "net_income_to_common": 508948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271645000, "total_current_assets": 271645000, "total_assets": 19617385000, "short_term_debt": 808018000, "long_term_debt": 9067890000, "total_debt": 9875908000, "total_liabilities": 9572087000, "total_equity": 9948662000, "shares_outstanding": 176350000, "goodwill_and_intangibles": 351465000 }, "cash_flow": { "operating_cash_flow": 665586000, "capital_expenditure": 104480000, "free_cash_flow": 770066000, "dividends_paid": 576792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318552, "ticker_id": 3219, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "580954000", "ebitda": "866157000", "netIncome": "508948000", "grossProfit": "832737000", "depreciation": "None", "totalRevenue": "1157220000", "costOfRevenue": "324483000", "interestIncome": "8640000", "incomeBeforeTax": "513176000", "interestExpense": "67778000", "operatingIncome": "526198000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1479000", "reportedCurrency": "USD", "netInterestIncome": "-59138000", "nonInterestIncome": "None", "operatingExpenses": "306539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285203000", "sellingGeneralAndAdministrative": "21336000", "netIncomeFromContinuingOperations": "511697000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17572000", "currentDebt": "None", "investments": "None", "totalAssets": "19617385000", "longTermDebt": "9067890000", "shortTermDebt": "808018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "185622000", "reportedCurrency": "USD", "retainedEarnings": "-336003000", "totalLiabilities": "9572087000", "otherCurrentAssets": "-271645000", "totalCurrentAssets": "271645000", "currentLongTermDebt": "None", "longTermInvestments": "389048000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19345740000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9067890000", "totalShareholderEquity": "9948662000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "504197000", "totalCurrentLiabilities": "504197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9067890000", "cashAndShortTermInvestments": "271645000", "commonStockSharesOutstanding": "176350000", "intangibleAssetsExcludingGoodwill": "185622000", "cashAndCashEquivalentsAtCarryingValue": "271645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "511697000", "profitLoss": "None", "dividendPayout": "576792000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "665586000", "capitalExpenditures": "104480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-577195000", "cashflowFromInvestment": "-186584000", "stockBasedCompensation": "10347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157220000, "cost_of_revenue": 324483000, "gross_profit": 832737000, "research_and_development": null, "selling_general_admin": 21336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 580954000, "depreciation_amortisation": 285203000, "ebitda": 866157000, "interest_expense": 67778000, "interest_income": null, "other_non_operating": null, "pretax_income": 513176000, "tax_provision": 1479000, "effective_tax_rate": null, "net_income": 508948000, "net_income_continuing_ops": 511697000, "net_income_to_common": 508948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271645000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 271645000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 185622000, "goodwill_and_intangibles": 351465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19345740000, "total_assets": 19617385000, "short_term_debt": 808018000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 504197000, "long_term_debt": 9067890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9067890000, "total_liabilities": 9572087000, "total_debt": 9875908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -336003000, "total_equity": 9948662000, "shares_outstanding": 176350000, "operating_cash_flow": 665586000, "stock_based_compensation": 10347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186584000, "dividends_paid": 576792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -577195000, "free_cash_flow": 770066000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "580954000", "ebitda": "866157000", "netIncome": "508948000", "grossProfit": "832737000", "depreciation": "None", "totalRevenue": "1157220000", "costOfRevenue": "324483000", "interestIncome": "8640000", "incomeBeforeTax": "513176000", "interestExpense": "67778000", "operatingIncome": "526198000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1479000", "reportedCurrency": "USD", "netInterestIncome": "-59138000", "nonInterestIncome": "None", "operatingExpenses": "306539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285203000", "sellingGeneralAndAdministrative": "21336000", "netIncomeFromContinuingOperations": "511697000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17572000", "currentDebt": "None", "investments": "None", "totalAssets": "19617385000", "longTermDebt": "9067890000", "shortTermDebt": "808018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "185622000", "reportedCurrency": "USD", "retainedEarnings": "-336003000", "totalLiabilities": "9572087000", "otherCurrentAssets": "-271645000", "totalCurrentAssets": "271645000", "currentLongTermDebt": "None", "longTermInvestments": "389048000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19345740000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9067890000", "totalShareholderEquity": "9948662000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "504197000", "totalCurrentLiabilities": "504197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9067890000", "cashAndShortTermInvestments": "271645000", "commonStockSharesOutstanding": "176350000", "intangibleAssetsExcludingGoodwill": "185622000", "cashAndCashEquivalentsAtCarryingValue": "271645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "511697000", "profitLoss": "None", "dividendPayout": "576792000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "665586000", "capitalExpenditures": "104480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-577195000", "cashflowFromInvestment": "-186584000", "stockBasedCompensation": "10347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1159868000, "cost_of_revenue": 290831000, "gross_profit": 869037000, "ebit": 521320000, "ebitda": 808845000, "pretax_income": 452718000, "tax_provision": 10821000, "net_income": 439292000, "net_income_to_common": 439292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370002000, "total_current_assets": 370002000, "total_assets": 19809216000, "short_term_debt": 810496000, "long_term_debt": 9103277000, "total_debt": 9913773000, "total_liabilities": 9702270000, "total_equity": 10013178000, "shares_outstanding": 175670727, "goodwill_and_intangibles": 387267000 }, "cash_flow": { "operating_cash_flow": 791684000, "capital_expenditure": 138038000, "free_cash_flow": 929722000, "dividends_paid": 576470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318553, "ticker_id": 3219, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "521320000", "ebitda": "808845000", "netIncome": "439292000", "grossProfit": "869037000", "depreciation": "None", "totalRevenue": "1159868000", "costOfRevenue": "290831000", "interestIncome": "11200000", "incomeBeforeTax": "452718000", "interestExpense": "68602000", "operatingIncome": "580483000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10821000", "reportedCurrency": "USD", "netInterestIncome": "-57402000", "nonInterestIncome": "None", "operatingExpenses": "288554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12803000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287525000", "sellingGeneralAndAdministrative": "23112000", "netIncomeFromContinuingOperations": "441897000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17567000", "currentDebt": "None", "investments": "None", "totalAssets": "19809216000", "longTermDebt": "9103277000", "shortTermDebt": "810496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "221424000", "reportedCurrency": "USD", "retainedEarnings": "-267910000", "totalLiabilities": "9702270000", "otherCurrentAssets": "-370002000", "totalCurrentAssets": "370002000", "currentLongTermDebt": "None", "longTermInvestments": "390180000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19439214000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9103277000", "totalShareholderEquity": "10013178000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "598993000", "totalCurrentLiabilities": "598993000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9103277000", "cashAndShortTermInvestments": "370002000", "commonStockSharesOutstanding": "175670727", "intangibleAssetsExcludingGoodwill": "221424000", "cashAndCashEquivalentsAtCarryingValue": "370002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "441897000", "profitLoss": "None", "dividendPayout": "576470000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "791684000", "capitalExpenditures": "138038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-561447000", "cashflowFromInvestment": "-490217000", "stockBasedCompensation": "10257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1159868000, "cost_of_revenue": 290831000, "gross_profit": 869037000, "research_and_development": 12803000, "selling_general_admin": 23112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 521320000, "depreciation_amortisation": 287525000, "ebitda": 808845000, "interest_expense": 68602000, "interest_income": null, "other_non_operating": null, "pretax_income": 452718000, "tax_provision": 10821000, "effective_tax_rate": null, "net_income": 439292000, "net_income_continuing_ops": 441897000, "net_income_to_common": 439292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370002000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 370002000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 221424000, "goodwill_and_intangibles": 387267000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19439214000, "total_assets": 19809216000, "short_term_debt": 810496000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 598993000, "long_term_debt": 9103277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9103277000, "total_liabilities": 9702270000, "total_debt": 9913773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -267910000, "total_equity": 10013178000, "shares_outstanding": 175670727, "operating_cash_flow": 791684000, "stock_based_compensation": 10257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -490217000, "dividends_paid": 576470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -561447000, "free_cash_flow": 929722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "521320000", "ebitda": "808845000", "netIncome": "439292000", "grossProfit": "869037000", "depreciation": "None", "totalRevenue": "1159868000", "costOfRevenue": "290831000", "interestIncome": "11200000", "incomeBeforeTax": "452718000", "interestExpense": "68602000", "operatingIncome": "580483000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10821000", "reportedCurrency": "USD", "netInterestIncome": "-57402000", "nonInterestIncome": "None", "operatingExpenses": "288554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12803000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287525000", "sellingGeneralAndAdministrative": "23112000", "netIncomeFromContinuingOperations": "441897000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17567000", "currentDebt": "None", "investments": "None", "totalAssets": "19809216000", "longTermDebt": "9103277000", "shortTermDebt": "810496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "221424000", "reportedCurrency": "USD", "retainedEarnings": "-267910000", "totalLiabilities": "9702270000", "otherCurrentAssets": "-370002000", "totalCurrentAssets": "370002000", "currentLongTermDebt": "None", "longTermInvestments": "390180000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19439214000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9103277000", "totalShareholderEquity": "10013178000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "598993000", "totalCurrentLiabilities": "598993000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9103277000", "cashAndShortTermInvestments": "370002000", "commonStockSharesOutstanding": "175670727", "intangibleAssetsExcludingGoodwill": "221424000", "cashAndCashEquivalentsAtCarryingValue": "370002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "441897000", "profitLoss": "None", "dividendPayout": "576470000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "791684000", "capitalExpenditures": "138038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-561447000", "cashflowFromInvestment": "-490217000", "stockBasedCompensation": "10257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1143820000, "cost_of_revenue": 288944000, "gross_profit": 854876000, "ebit": 677827000, "ebitda": 916575000, "pretax_income": 619477000, "tax_provision": 2834000, "net_income": 613298000, "net_income_to_common": 613298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629773000, "total_current_assets": 629773000, "total_assets": 19875749000, "short_term_debt": 30000, "long_term_debt": 9029622000, "total_debt": 9029652000, "total_liabilities": 9673858000, "total_equity": 10107659000, "shares_outstanding": 176150000, "goodwill_and_intangibles": 414291000 }, "cash_flow": { "operating_cash_flow": 875671000, "capital_expenditure": 124874000, "free_cash_flow": 1000545000, "dividends_paid": 576297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318555, "ticker_id": 3219, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "677827000", "ebitda": "916575000", "netIncome": "613298000", "grossProfit": "854876000", "depreciation": "None", "totalRevenue": "1143820000", "costOfRevenue": "288944000", "interestIncome": "32295000", "incomeBeforeTax": "619477000", "interestExpense": "58350000", "operatingIncome": "595396000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2834000", "reportedCurrency": "USD", "netInterestIncome": "-26055000", "nonInterestIncome": "None", "operatingExpenses": "259480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4757000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238748000", "sellingGeneralAndAdministrative": "20732000", "netIncomeFromContinuingOperations": "616643000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17550000", "currentDebt": "None", "investments": "None", "totalAssets": "19875749000", "longTermDebt": "9029622000", "shortTermDebt": "30000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "248448000", "reportedCurrency": "USD", "retainedEarnings": "-130581000", "totalLiabilities": "9673858000", "otherCurrentAssets": "-629773000", "totalCurrentAssets": "629773000", "currentLongTermDebt": "None", "longTermInvestments": "278131000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19245976000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18265587000", "shortLongTermDebtTotal": "9029652000", "totalShareholderEquity": "10107659000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "644206000", "totalCurrentLiabilities": "644236000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9029622000", "cashAndShortTermInvestments": "629773000", "commonStockSharesOutstanding": "176150000", "intangibleAssetsExcludingGoodwill": "248448000", "cashAndCashEquivalentsAtCarryingValue": "629773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616643000", "profitLoss": "None", "dividendPayout": "576297000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "875671000", "capitalExpenditures": "124874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1603605000", "cashflowFromInvestment": "-2501012000", "stockBasedCompensation": "9515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2181273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1143820000, "cost_of_revenue": 288944000, "gross_profit": 854876000, "research_and_development": 4757000, "selling_general_admin": 20732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 677827000, "depreciation_amortisation": 238748000, "ebitda": 916575000, "interest_expense": 58350000, "interest_income": null, "other_non_operating": null, "pretax_income": 619477000, "tax_provision": 2834000, "effective_tax_rate": null, "net_income": 613298000, "net_income_continuing_ops": 616643000, "net_income_to_common": 613298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 629773000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 629773000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 248448000, "goodwill_and_intangibles": 414291000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19245976000, "total_assets": 19875749000, "short_term_debt": 30000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644236000, "long_term_debt": 9029622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9029622000, "total_liabilities": 9673858000, "total_debt": 9029652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130581000, "total_equity": 10107659000, "shares_outstanding": 176150000, "operating_cash_flow": 875671000, "stock_based_compensation": 9515000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2501012000, "dividends_paid": 576297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1603605000, "free_cash_flow": 1000545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "677827000", "ebitda": "916575000", "netIncome": "613298000", "grossProfit": "854876000", "depreciation": "None", "totalRevenue": "1143820000", "costOfRevenue": "288944000", "interestIncome": "32295000", "incomeBeforeTax": "619477000", "interestExpense": "58350000", "operatingIncome": "595396000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2834000", "reportedCurrency": "USD", "netInterestIncome": "-26055000", "nonInterestIncome": "None", "operatingExpenses": "259480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4757000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238748000", "sellingGeneralAndAdministrative": "20732000", "netIncomeFromContinuingOperations": "616643000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17550000", "currentDebt": "None", "investments": "None", "totalAssets": "19875749000", "longTermDebt": "9029622000", "shortTermDebt": "30000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "248448000", "reportedCurrency": "USD", "retainedEarnings": "-130581000", "totalLiabilities": "9673858000", "otherCurrentAssets": "-629773000", "totalCurrentAssets": "629773000", "currentLongTermDebt": "None", "longTermInvestments": "278131000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19245976000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18265587000", "shortLongTermDebtTotal": "9029652000", "totalShareholderEquity": "10107659000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "644206000", "totalCurrentLiabilities": "644236000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9029622000", "cashAndShortTermInvestments": "629773000", "commonStockSharesOutstanding": "176150000", "intangibleAssetsExcludingGoodwill": "248448000", "cashAndCashEquivalentsAtCarryingValue": "629773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616643000", "profitLoss": "None", "dividendPayout": "576297000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "875671000", "capitalExpenditures": "124874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1603605000", "cashflowFromInvestment": "-2501012000", "stockBasedCompensation": "9515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2181273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "income_statement": { "revenue": 1119770000, "cost_of_revenue": 279880000, "gross_profit": 839890000, "ebit": 621762000, "ebitda": 843895000, "pretax_income": 583683000, "tax_provision": 2518000, "net_income": 578029000, "net_income_to_common": 578029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 651665000, "total_current_assets": 651665000, "total_assets": 17560326000, "short_term_debt": 60000, "long_term_debt": 6894167000, "total_debt": 6894227000, "total_liabilities": 7401755000, "total_equity": 10065944000, "shares_outstanding": 176212000, "goodwill_and_intangibles": 212022000 }, "cash_flow": { "operating_cash_flow": 882400000, "capital_expenditure": 101583000, "free_cash_flow": 983983000, "dividends_paid": 576304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318556, "ticker_id": 3219, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:29.683841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "621762000", "ebitda": "843895000", "netIncome": "578029000", "grossProfit": "839890000", "depreciation": "None", "totalRevenue": "1119770000", "costOfRevenue": "279880000", "interestIncome": "18452000", "incomeBeforeTax": "583683000", "interestExpense": "38079000", "operatingIncome": "597988000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2518000", "reportedCurrency": "USD", "netInterestIncome": "-19627000", "nonInterestIncome": "None", "operatingExpenses": "241902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2889000", "otherNonOperatingIncome": "26921000", "costofGoodsAndServicesSold": "279880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222133000", "sellingGeneralAndAdministrative": "19769000", "netIncomeFromContinuingOperations": "581165000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17549000", "currentDebt": "None", "investments": "None", "totalAssets": "17560326000", "longTermDebt": "6894167000", "shortTermDebt": "60000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "46179000", "reportedCurrency": "USD", "retainedEarnings": "-167404000", "totalLiabilities": "7401755000", "otherCurrentAssets": "-651665000", "totalCurrentAssets": "651665000", "currentLongTermDebt": "None", "longTermInvestments": "276778000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16908661000", "currentAccountsPayable": "507588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16163567000", "shortLongTermDebtTotal": "6894227000", "totalShareholderEquity": "10065944000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "507528000", "totalCurrentLiabilities": "507588000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6894167000", "cashAndShortTermInvestments": "651665000", "commonStockSharesOutstanding": "176212000", "intangibleAssetsExcludingGoodwill": "46179000", "cashAndCashEquivalentsAtCarryingValue": "651665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581165000", "profitLoss": "None", "dividendPayout": "576304000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "882400000", "capitalExpenditures": "101583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-591121000", "cashflowFromInvestment": "-334962000", "stockBasedCompensation": "11949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43683000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1119770000, "cost_of_revenue": 279880000, "gross_profit": 839890000, "research_and_development": 2889000, "selling_general_admin": 19769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 621762000, "depreciation_amortisation": 222133000, "ebitda": 843895000, "interest_expense": 38079000, "interest_income": null, "other_non_operating": null, "pretax_income": 583683000, "tax_provision": 2518000, "effective_tax_rate": null, "net_income": 578029000, "net_income_continuing_ops": 581165000, "net_income_to_common": 578029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 651665000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 651665000, "net_ppe": null, "goodwill": 165843000, "intangible_assets": 46179000, "goodwill_and_intangibles": 212022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16908661000, "total_assets": 17560326000, "short_term_debt": 60000, "accounts_payable": 507588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507588000, "long_term_debt": 6894167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6894167000, "total_liabilities": 7401755000, "total_debt": 6894227000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -167404000, "total_equity": 10065944000, "shares_outstanding": 176212000, "operating_cash_flow": 882400000, "stock_based_compensation": 11949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -334962000, "dividends_paid": 576304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -591121000, "free_cash_flow": 983983000, "net_change_in_cash": -43683000 }, "raw_data": { "income": { "ebit": "621762000", "ebitda": "843895000", "netIncome": "578029000", "grossProfit": "839890000", "depreciation": "None", "totalRevenue": "1119770000", "costOfRevenue": "279880000", "interestIncome": "18452000", "incomeBeforeTax": "583683000", "interestExpense": "38079000", "operatingIncome": "597988000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2518000", "reportedCurrency": "USD", "netInterestIncome": "-19627000", "nonInterestIncome": "None", "operatingExpenses": "241902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2889000", "otherNonOperatingIncome": "26921000", "costofGoodsAndServicesSold": "279880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222133000", "sellingGeneralAndAdministrative": "19769000", "netIncomeFromContinuingOperations": "581165000" }, "balance": { "goodwill": "165843000", "inventory": "None", "commonStock": "17549000", "currentDebt": "None", "investments": "None", "totalAssets": "17560326000", "longTermDebt": "6894167000", "shortTermDebt": "60000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "46179000", "reportedCurrency": "USD", "retainedEarnings": "-167404000", "totalLiabilities": "7401755000", "otherCurrentAssets": "-651665000", "totalCurrentAssets": "651665000", "currentLongTermDebt": "None", "longTermInvestments": "276778000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16908661000", "currentAccountsPayable": "507588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16163567000", "shortLongTermDebtTotal": "6894227000", "totalShareholderEquity": "10065944000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "507528000", "totalCurrentLiabilities": "507588000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6894167000", "cashAndShortTermInvestments": "651665000", "commonStockSharesOutstanding": "176212000", "intangibleAssetsExcludingGoodwill": "46179000", "cashAndCashEquivalentsAtCarryingValue": "651665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581165000", "profitLoss": "None", "dividendPayout": "576304000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "882400000", "capitalExpenditures": "101583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-591121000", "cashflowFromInvestment": "-334962000", "stockBasedCompensation": "11949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43683000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }