{ "ticker": { "uuid": "86d36905-c0b8-473d-a908-4946ebbf4cd7", "symbol": "DLR", "name": "Digital Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/86d36905-c0b8-473d-a908-4946ebbf4cd7/", "api_url": "https://sharemaestro.com/factors/api/tickers/86d36905-c0b8-473d-a908-4946ebbf4cd7/" }, "ticker_metadata": { "id": 1068, "uuid": "86d36905-c0b8-473d-a908-4946ebbf4cd7", "symbol": "DLR", "name": "Digital Realty Trust Inc", "asset_type": "equity", "market_cap": 68574491000, "stock_exchange_id": 3, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "Digital Realty Trust, Inc. is a real estate investment trust that invests in carrier-neutral data centers and provides colocation and peering services.", "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": "86d36905-c0b8-473d-a908-4946ebbf4cd7", "symbol": "DLR", "name": "Digital Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/86d36905-c0b8-473d-a908-4946ebbf4cd7/", "api_url": "https://sharemaestro.com/factors/api/tickers/86d36905-c0b8-473d-a908-4946ebbf4cd7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.06, "quality": 0.69, "momentum": 0.31, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 186.79, "market_cap": 65984501450, "pe_ratio": 47.8881, "earnings_yield": 0.0209, "ebitda_to_ev": 0.0486, "shareholder_yield": 0.0265, "roe": 0.059, "piotroski_f_score": 7, "momentum_12_1": 0.1365, "volatility_252d": 0.2341 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:46.310670+00:00", "batch_id": "" }, "size": { "price_close": 186.79, "market_cap": 65984501450, "market_cap_usd": 65984501450, "enterprise_value": 80846542450, "shares_outstanding": 353255000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 47.8881, "pb_ratio": 2.8236, "ptbv_ratio": 5.6281, "ps_ratio": 10.2812, "pcf_ratio": 25.9223, "pfcf_ratio": 9.2696, "ev_ebitda": 20.5836, "ev_ebit": 40.9024, "ev_sales": 12.5969, "ev_fcf": 11.3575, "earnings_yield": 0.0209, "fcf_yield": 0.088, "price_to_sales": 10.2812, "price_to_book": 2.8236, "price_to_cashflow": 25.9223, "ebitda_to_ev": 0.0486, "sales_yield": 0.0794 }, "yield": { "dividend_yield": 0.0265, "buyback_yield": 0, "shareholder_yield": 0.0265, "debt_paydown_yield": null, "total_yield": 0.0265 }, "quality": { "gross_margin": 0.2512, "operating_margin": 0.308, "net_margin": 0.2147, "ebitda_margin": 0.612, "fcf_margin": 1.1091, "roe": 0.059, "roa": 0.0282, "roic": 0.0506, "roc_greenblatt": null, "asset_turnover": 0.1314, "cash_conversion": 5.1661, "accruals_ratio": -0.0239, "sbc_to_revenue": 0.0143, "piotroski_f_score": 7, "altman_z_score": 1.7531, "earnings_stability_5y": 1.4572, "revenue_stability_5y": 0.2137, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.033, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.004, "net_debt_to_ebitda": 3.7839, "debt_to_assets": 0.3538, "interest_coverage": 4.3359, "current_ratio": 0.9987, "quick_ratio": 0.9987, "net_debt": 14862041000, "local_beta": 0.0008, "volatility_252d": 0.2341, "volatility_60d": 0.5353, "max_drawdown_12m": -0.1567, "risk_adjusted_momentum": 0.5831 }, "growth": { "revenue_growth_1y": 0.1397, "revenue_growth_3y_cagr": 0.0922, "revenue_growth_5y_cagr": 0.0938, "eps_growth_1y": 2.1973, "eps_growth_3y_cagr": 0.5132, "eps_growth_5y_cagr": 0.2971, "fcf_growth_1y": 0.3512, "book_value_growth_1y": 0.0131, "revenue_growth": 0.1397, "earnings_growth": 2.1973 }, "momentum": { "price_return_1m": -0.0436, "price_return_3m": 0.0674, "price_return_6m": 0.1507, "price_return_9m": 0.1693, "price_return_12m": 0.0869, "price_return_12m_ex1m": 0.1365, "momentum_6m": 0.1507, "momentum_12m": 0.0869, "momentum_12_1": 0.1365, "distance_from_52w_high": -0.0827, "distance_from_52w_low": 0.2538, "relative_strength": -0.013 }, "raw_ttm": { "revenue_ttm": 6417949000, "gross_profit_ttm": 1612335000, "ebit_ttm": 1976574000, "ebitda_ttm": 3927712000, "net_income_ttm": 1377889000, "eps_diluted_ttm": 3.9006, "operating_cash_flow_ttm": 2545472000, "capital_expenditure_ttm": 4572894000, "fcf_ttm": 7118366000, "dividends_paid_ttm": 1751211000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 455867000, "cash_and_equivalents": 2426631000, "total_current_assets": 3856873000, "total_current_liabilities": 3861823000, "net_ppe": null, "total_assets": 48859973000, "total_debt": 17288672000, "total_equity": 23368753000, "net_working_capital": -1284153000, "book_value_per_share": 66.1526, "retained_earnings": -6946676000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11724135000, "tangible_book_per_share": 33.1889 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 62, "rank_ptbv": 71, "rank_ps": 90, "rank_pcf": 84, "rank_ev_ebitda": 77, "rank_ev_ebit": 89, "rank_earnings_yield": 84, "rank_fcf_yield": 46, "rank_dividend_yield": 29, "rank_shareholder_yield": 29, "rank_total_yield": 30, "rank_roe": 58, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 77, "rank_fcf_margin": 4, "rank_piotroski": 21, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 53 }, "composites": { "value_composite": 94, "quality_composite": 31, "momentum_composite": 69, "growth_composite": 2, "yield_composite": 20, "svqf_composite": 92, "vc1_composite": 94, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.2035, "os_score": 0.1, "value_percentile": 0.06, "quality_percentile": 0.69, "momentum_percentile": 0.31, "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": 12, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3950, "ticker_id": 1068, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:46.310670+00:00", "batch_id": "", "os_score_delta": null, "price_close": 186.79, "market_cap": 65984501450, "market_cap_usd": 65984501450, "enterprise_value": 80846542450, "shares_outstanding": 353255000, "fx_rate_to_usd": null, "pe_ratio": 47.88811105, "pb_ratio": 2.82362099, "ptbv_ratio": 5.62809124, "ps_ratio": 10.28124428, "pcf_ratio": 25.92230496, "pfcf_ratio": 9.26961348, "ev_ebitda": 20.58362284, "ev_ebit": 40.90236057, "ev_sales": 12.59694374, "ev_fcf": 11.35745794, "earnings_yield": 0.02088201, "fcf_yield": 0.08804787, "dividend_yield": 0.02653973, "buyback_yield": 0, "shareholder_yield": 0.02653973, "debt_paydown_yield": null, "total_yield": 0.02653973, "gross_margin": 0.25122278, "operating_margin": 0.30797596, "net_margin": 0.21469304, "ebitda_margin": 0.61198866, "fcf_margin": 1.10913409, "roe": 0.05896288, "roa": 0.02820077, "roic": 0.05062861, "roc_greenblatt": null, "asset_turnover": 0.13135392, "cash_conversion": 5.16613893, "accruals_ratio": -0.02389651, "sbc_to_revenue": 0.01425191, "debt_to_equity": 1.00403128, "net_debt_to_ebitda": 3.78389276, "debt_to_assets": 0.35384121, "interest_coverage": 4.33585673, "current_ratio": 0.99871822, "quick_ratio": 0.99871822, "net_debt": 14862041000, "revenue_growth_1y": 0.13965947, "revenue_growth_3y_cagr": 0.09218605, "revenue_growth_5y_cagr": 0.09383859, "eps_growth_1y": 2.19728464, "eps_growth_3y_cagr": 0.51318337, "eps_growth_5y_cagr": 0.29710042, "fcf_growth_1y": 0.35124255, "book_value_growth_1y": 0.0131009, "piotroski_f_score": 7, "altman_z_score": 1.75305511, "earnings_stability_5y": 1.457207, "revenue_stability_5y": 0.213682, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04362296, "price_return_3m": 0.0673635, "price_return_6m": 0.15072821, "price_return_9m": 0.16932523, "price_return_12m": 0.08694514, "price_return_12m_ex1m": 0.13652366, "distance_from_52w_high": -0.08265396, "distance_from_52w_low": 0.25380845, "relative_strength": -0.01301844, "local_beta": 0.0008, "volatility_252d": 0.234147, "volatility_60d": 0.535317, "max_drawdown_12m": -0.15669973, "revenue_ttm": 6417949000, "gross_profit_ttm": 1612335000, "ebit_ttm": 1976574000, "ebitda_ttm": 3927712000, "net_income_ttm": 1377889000, "eps_diluted_ttm": 3.90055059, "operating_cash_flow_ttm": 2545472000, "capital_expenditure_ttm": 4572894000, "fcf_ttm": 7118366000, "dividends_paid_ttm": 1751211000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 455867000, "cash_and_equivalents": 2426631000, "total_current_assets": 3856873000, "total_current_liabilities": 3861823000, "net_ppe": null, "total_assets": 48859973000, "total_debt": 17288672000, "total_equity": 23368753000, "net_working_capital": -1284153000, "book_value_per_share": 66.15264611, "retained_earnings": -6946676000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11724135000, "tangible_book_per_share": 33.18887206, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 84, "rank_pb": 62, "rank_ptbv": 71, "rank_ps": 90, "rank_pcf": 84, "rank_ev_ebitda": 77, "rank_ev_ebit": 89, "rank_earnings_yield": 84, "rank_fcf_yield": 46, "rank_dividend_yield": 29, "rank_shareholder_yield": 29, "rank_total_yield": 30, "rank_roe": 58, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 77, "rank_fcf_margin": 4, "rank_piotroski": 21, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 53, "value_composite": 94, "quality_composite": 31, "momentum_composite": 69, "growth_composite": 2, "yield_composite": 20, "svqf_composite": 92, "vc1_composite": 94, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "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": 186.79, "os": 0.1, "value": 0.06, "quality": 0.69, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 47.8881, "earnings_yield": 0.0209, "shareholder_yield": 0.0265, "roe": 0.059, "momentum_12_1": 0.1365, "complete_fields": { "id": 3950, "ticker_id": 1068, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:46.310670+00:00", "batch_id": "", "os_score_delta": null, "price_close": 186.79, "market_cap": 65984501450, "market_cap_usd": 65984501450, "enterprise_value": 80846542450, "shares_outstanding": 353255000, "fx_rate_to_usd": null, "pe_ratio": 47.88811105, "pb_ratio": 2.82362099, "ptbv_ratio": 5.62809124, "ps_ratio": 10.28124428, "pcf_ratio": 25.92230496, "pfcf_ratio": 9.26961348, "ev_ebitda": 20.58362284, "ev_ebit": 40.90236057, "ev_sales": 12.59694374, "ev_fcf": 11.35745794, "earnings_yield": 0.02088201, "fcf_yield": 0.08804787, "dividend_yield": 0.02653973, "buyback_yield": 0, "shareholder_yield": 0.02653973, "debt_paydown_yield": null, "total_yield": 0.02653973, "gross_margin": 0.25122278, "operating_margin": 0.30797596, "net_margin": 0.21469304, "ebitda_margin": 0.61198866, "fcf_margin": 1.10913409, "roe": 0.05896288, "roa": 0.02820077, "roic": 0.05062861, "roc_greenblatt": null, "asset_turnover": 0.13135392, "cash_conversion": 5.16613893, "accruals_ratio": -0.02389651, "sbc_to_revenue": 0.01425191, "debt_to_equity": 1.00403128, "net_debt_to_ebitda": 3.78389276, "debt_to_assets": 0.35384121, "interest_coverage": 4.33585673, "current_ratio": 0.99871822, "quick_ratio": 0.99871822, "net_debt": 14862041000, "revenue_growth_1y": 0.13965947, "revenue_growth_3y_cagr": 0.09218605, "revenue_growth_5y_cagr": 0.09383859, "eps_growth_1y": 2.19728464, "eps_growth_3y_cagr": 0.51318337, "eps_growth_5y_cagr": 0.29710042, "fcf_growth_1y": 0.35124255, "book_value_growth_1y": 0.0131009, "piotroski_f_score": 7, "altman_z_score": 1.75305511, "earnings_stability_5y": 1.457207, "revenue_stability_5y": 0.213682, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04362296, "price_return_3m": 0.0673635, "price_return_6m": 0.15072821, "price_return_9m": 0.16932523, "price_return_12m": 0.08694514, "price_return_12m_ex1m": 0.13652366, "distance_from_52w_high": -0.08265396, "distance_from_52w_low": 0.25380845, "relative_strength": -0.01301844, "local_beta": 0.0008, "volatility_252d": 0.234147, "volatility_60d": 0.535317, "max_drawdown_12m": -0.15669973, "revenue_ttm": 6417949000, "gross_profit_ttm": 1612335000, "ebit_ttm": 1976574000, "ebitda_ttm": 3927712000, "net_income_ttm": 1377889000, "eps_diluted_ttm": 3.90055059, "operating_cash_flow_ttm": 2545472000, "capital_expenditure_ttm": 4572894000, "fcf_ttm": 7118366000, "dividends_paid_ttm": 1751211000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 455867000, "cash_and_equivalents": 2426631000, "total_current_assets": 3856873000, "total_current_liabilities": 3861823000, "net_ppe": null, "total_assets": 48859973000, "total_debt": 17288672000, "total_equity": 23368753000, "net_working_capital": -1284153000, "book_value_per_share": 66.15264611, "retained_earnings": -6946676000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11724135000, "tangible_book_per_share": 33.18887206, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 84, "rank_pb": 62, "rank_ptbv": 71, "rank_ps": 90, "rank_pcf": 84, "rank_ev_ebitda": 77, "rank_ev_ebit": 89, "rank_earnings_yield": 84, "rank_fcf_yield": 46, "rank_dividend_yield": 29, "rank_shareholder_yield": 29, "rank_total_yield": 30, "rank_roe": 58, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 77, "rank_fcf_margin": 4, "rank_piotroski": 21, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 53, "value_composite": 94, "quality_composite": 31, "momentum_composite": 69, "growth_composite": 2, "yield_composite": 20, "svqf_composite": 92, "vc1_composite": 94, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "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": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 6112692000, "cost_of_revenue": 2726737000, "gross_profit": 3385955000, "ebit": 1692822000, "ebitda": 3587458000, "pretax_income": 1345205000, "tax_provision": 32040000, "net_income": 1308589000, "net_income_to_common": 1308589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3451647000, "total_current_assets": 5160368000, "total_assets": 49410468000, "short_term_debt": 1147428000, "long_term_debt": 18402135000, "total_debt": 19549563000, "total_liabilities": 24564494000, "total_equity": 22925663000, "shares_outstanding": 351570000, "goodwill_and_intangibles": 11846651000 }, "cash_flow": { "operating_cash_flow": 2412136000, "capital_expenditure": 3181179000, "free_cash_flow": 5593315000, "dividends_paid": 1728466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250867, "ticker_id": 1068, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1692822000", "ebitda": "3587458000", "netIncome": "1308589000", "grossProfit": "3385955000", "depreciation": "None", "totalRevenue": "6112692000", "costOfRevenue": "2726737000", "interestIncome": "308882000", "incomeBeforeTax": "1345205000", "interestExpense": "437947000", "operatingIncome": "658492000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32040000", "reportedCurrency": "USD", "netInterestIncome": "-437947000", "nonInterestIncome": "None", "operatingExpenses": "2727463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2726737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1894636000", "sellingGeneralAndAdministrative": "560545000", "netIncomeFromContinuingOperations": "1313165000" }, "balance": { "goodwill": "9711953000", "inventory": "None", "commonStock": "3406000", "currentDebt": "None", "investments": "None", "totalAssets": "49410468000", "longTermDebt": "18402135000", "shortTermDebt": "1147428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2134698000", "reportedCurrency": "USD", "retainedEarnings": "-6690722000", "totalLiabilities": "24564494000", "otherCurrentAssets": "349826000", "totalCurrentAssets": "5160368000", "currentLongTermDebt": "899090000", "longTermInvestments": "3427903000", "shortTermInvestments": "None", "currentNetReceivables": "1358895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44250100000", "currentAccountsPayable": "2600979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27569262000", "shortLongTermDebtTotal": "24182228000", "totalShareholderEquity": "22925663000", "capitalLeaseObligations": "1253217000", "otherCurrentLiabilities": "-2600979000", "totalCurrentLiabilities": "1147428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23417066000", "cashAndShortTermInvestments": "3451647000", "commonStockSharesOutstanding": "351570000", "intangibleAssetsExcludingGoodwill": "2134698000", "cashAndCashEquivalentsAtCarryingValue": "3451647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1308589000", "profitLoss": "None", "dividendPayout": "1728466000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2412136000", "capitalExpenditures": "3181179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486738000", "cashflowFromInvestment": "-2230472000", "stockBasedCompensation": "70227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1728466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1106031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1894636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6112692000, "cost_of_revenue": 2726737000, "gross_profit": 3385955000, "research_and_development": null, "selling_general_admin": 560545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1692822000, "depreciation_amortisation": 1894636000, "ebitda": 3587458000, "interest_expense": 437947000, "interest_income": null, "other_non_operating": null, "pretax_income": 1345205000, "tax_provision": 32040000, "effective_tax_rate": null, "net_income": 1308589000, "net_income_continuing_ops": 1313165000, "net_income_to_common": 1308589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3451647000, "short_term_investments": null, "net_receivables": 1358895000, "inventory": null, "other_current_assets": null, "total_current_assets": 5160368000, "net_ppe": null, "goodwill": 9711953000, "intangible_assets": 2134698000, "goodwill_and_intangibles": 11846651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44250100000, "total_assets": 49410468000, "short_term_debt": 1147428000, "accounts_payable": 2600979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1147428000, "long_term_debt": 18402135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23417066000, "total_liabilities": 24564494000, "total_debt": 19549563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6690722000, "total_equity": 22925663000, "shares_outstanding": 351570000, "operating_cash_flow": 2412136000, "stock_based_compensation": 70227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3181179000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2230472000, "dividends_paid": 1728466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -486738000, "free_cash_flow": 5593315000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1692822000", "ebitda": "3587458000", "netIncome": "1308589000", "grossProfit": "3385955000", "depreciation": "None", "totalRevenue": "6112692000", "costOfRevenue": "2726737000", "interestIncome": "308882000", "incomeBeforeTax": "1345205000", "interestExpense": "437947000", "operatingIncome": "658492000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32040000", "reportedCurrency": "USD", "netInterestIncome": "-437947000", "nonInterestIncome": "None", "operatingExpenses": "2727463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2726737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1894636000", "sellingGeneralAndAdministrative": "560545000", "netIncomeFromContinuingOperations": "1313165000" }, "balance": { "goodwill": "9711953000", "inventory": "None", "commonStock": "3406000", "currentDebt": "None", "investments": "None", "totalAssets": "49410468000", "longTermDebt": "18402135000", "shortTermDebt": "1147428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2134698000", "reportedCurrency": "USD", "retainedEarnings": "-6690722000", "totalLiabilities": "24564494000", "otherCurrentAssets": "349826000", "totalCurrentAssets": "5160368000", "currentLongTermDebt": "899090000", "longTermInvestments": "3427903000", "shortTermInvestments": "None", "currentNetReceivables": "1358895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44250100000", "currentAccountsPayable": "2600979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27569262000", "shortLongTermDebtTotal": "24182228000", "totalShareholderEquity": "22925663000", "capitalLeaseObligations": "1253217000", "otherCurrentLiabilities": "-2600979000", "totalCurrentLiabilities": "1147428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23417066000", "cashAndShortTermInvestments": "3451647000", "commonStockSharesOutstanding": "351570000", "intangibleAssetsExcludingGoodwill": "2134698000", "cashAndCashEquivalentsAtCarryingValue": "3451647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1308589000", "profitLoss": "None", "dividendPayout": "1728466000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2412136000", "capitalExpenditures": "3181179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486738000", "cashflowFromInvestment": "-2230472000", "stockBasedCompensation": "70227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1728466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1106031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1894636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 5554968000, "cost_of_revenue": 2519115000, "gross_profit": 3035853000, "ebit": 1095923000, "ebitda": 2867720000, "pretax_income": 643087000, "tax_provision": 54760000, "net_income": 602490000, "net_income_to_common": 602490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3870891000, "total_current_assets": 5128355000, "total_assets": 45283616000, "short_term_debt": 1611308000, "long_term_debt": 15103069000, "total_debt": 16714377000, "total_liabilities": 22107836000, "total_equity": 21340397000, "shares_outstanding": 331547000, "goodwill_and_intangibles": 11107485000 }, "cash_flow": { "operating_cash_flow": 2261477000, "capital_expenditure": 2831740000, "free_cash_flow": 5093217000, "dividends_paid": 1633247000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250872, "ticker_id": 1068, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1095923000", "ebitda": "2867720000", "netIncome": "602490000", "grossProfit": "3035853000", "depreciation": "None", "totalRevenue": "5554968000", "costOfRevenue": "2519115000", "interestIncome": "572974000", "incomeBeforeTax": "643087000", "interestExpense": "452836000", "operatingIncome": "471864000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54760000", "reportedCurrency": "USD", "netInterestIncome": "-452836000", "nonInterestIncome": "None", "operatingExpenses": "2563989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2519115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1771797000", "sellingGeneralAndAdministrative": "480023000", "netIncomeFromContinuingOperations": "588327000" }, "balance": { "goodwill": "8929431000", "inventory": "None", "commonStock": "3337000", "currentDebt": "None", "investments": "None", "totalAssets": "45283616000", "longTermDebt": "15103069000", "shortTermDebt": "1611308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2178054000", "reportedCurrency": "USD", "retainedEarnings": "-6292085000", "totalLiabilities": "22107836000", "otherCurrentAssets": "-642456000", "totalCurrentAssets": "5128355000", "currentLongTermDebt": "1611308000", "longTermInvestments": "2639800000", "shortTermInvestments": "None", "currentNetReceivables": "1899920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40155261000", "currentAccountsPayable": "2056215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25299635000", "shortLongTermDebtTotal": "18008596000", "totalShareholderEquity": "21340397000", "capitalLeaseObligations": "1294219000", "otherCurrentLiabilities": "418661000", "totalCurrentLiabilities": "4625986000", "otherNonCurrentLiabilities": "539802000", "totalNonCurrentLiabilities": "17481850000", "cashAndShortTermInvestments": "3870891000", "commonStockSharesOutstanding": "331547000", "intangibleAssetsExcludingGoodwill": "2178054000", "cashAndCashEquivalentsAtCarryingValue": "3870891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "602490000", "profitLoss": "None", "dividendPayout": "1633247000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2261477000", "capitalExpenditures": "2831740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2063433000", "cashflowFromInvestment": "-1906157000", "stockBasedCompensation": "75606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1633247000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3650771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1771797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5554968000, "cost_of_revenue": 2519115000, "gross_profit": 3035853000, "research_and_development": null, "selling_general_admin": 480023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1095923000, "depreciation_amortisation": 1771797000, "ebitda": 2867720000, "interest_expense": 452836000, "interest_income": null, "other_non_operating": null, "pretax_income": 643087000, "tax_provision": 54760000, "effective_tax_rate": null, "net_income": 602490000, "net_income_continuing_ops": 588327000, "net_income_to_common": 602490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3870891000, "short_term_investments": null, "net_receivables": 1899920000, "inventory": null, "other_current_assets": null, "total_current_assets": 5128355000, "net_ppe": null, "goodwill": 8929431000, "intangible_assets": 2178054000, "goodwill_and_intangibles": 11107485000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40155261000, "total_assets": 45283616000, "short_term_debt": 1611308000, "accounts_payable": 2056215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4625986000, "long_term_debt": 15103069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17481850000, "total_liabilities": 22107836000, "total_debt": 16714377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6292085000, "total_equity": 21340397000, "shares_outstanding": 331547000, "operating_cash_flow": 2261477000, "stock_based_compensation": 75606000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2831740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1906157000, "dividends_paid": 1633247000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2063433000, "free_cash_flow": 5093217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1095923000", "ebitda": "2867720000", "netIncome": "602490000", "grossProfit": "3035853000", "depreciation": "None", "totalRevenue": "5554968000", "costOfRevenue": "2519115000", "interestIncome": "572974000", "incomeBeforeTax": "643087000", "interestExpense": "452836000", "operatingIncome": "471864000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54760000", "reportedCurrency": "USD", "netInterestIncome": "-452836000", "nonInterestIncome": "None", "operatingExpenses": "2563989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2519115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1771797000", "sellingGeneralAndAdministrative": "480023000", "netIncomeFromContinuingOperations": "588327000" }, "balance": { "goodwill": "8929431000", "inventory": "None", "commonStock": "3337000", "currentDebt": "None", "investments": "None", "totalAssets": "45283616000", "longTermDebt": "15103069000", "shortTermDebt": "1611308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2178054000", "reportedCurrency": "USD", "retainedEarnings": "-6292085000", "totalLiabilities": "22107836000", "otherCurrentAssets": "-642456000", "totalCurrentAssets": "5128355000", "currentLongTermDebt": "1611308000", "longTermInvestments": "2639800000", "shortTermInvestments": "None", "currentNetReceivables": "1899920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40155261000", "currentAccountsPayable": "2056215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25299635000", "shortLongTermDebtTotal": "18008596000", "totalShareholderEquity": "21340397000", "capitalLeaseObligations": "1294219000", "otherCurrentLiabilities": "418661000", "totalCurrentLiabilities": "4625986000", "otherNonCurrentLiabilities": "539802000", "totalNonCurrentLiabilities": "17481850000", "cashAndShortTermInvestments": "3870891000", "commonStockSharesOutstanding": "331547000", "intangibleAssetsExcludingGoodwill": "2178054000", "cashAndCashEquivalentsAtCarryingValue": "3870891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "602490000", "profitLoss": "None", "dividendPayout": "1633247000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2261477000", "capitalExpenditures": "2831740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2063433000", "cashflowFromInvestment": "-1906157000", "stockBasedCompensation": "75606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1633247000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3650771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1771797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 5477061000, "cost_of_revenue": 2598071000, "gross_profit": 2878990000, "ebit": 1463632000, "ebitda": 3158491000, "pretax_income": 1025891000, "tax_provision": 75579000, "net_income": 948838000, "net_income_to_common": 948838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1625495000, "total_current_assets": 3382108000, "total_assets": 44113258000, "short_term_debt": 1812287000, "long_term_debt": 15613620000, "total_debt": 17425907000, "total_liabilities": 23116937000, "total_equity": 19117534000, "shares_outstanding": 309065000, "goodwill_and_intangibles": 11740108000 }, "cash_flow": { "operating_cash_flow": 1634780000, "capital_expenditure": 3525598000, "free_cash_flow": 5160378000, "dividends_paid": 1520644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250877, "ticker_id": 1068, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1463632000", "ebitda": "3158491000", "netIncome": "948838000", "grossProfit": "2878990000", "depreciation": "None", "totalRevenue": "5477061000", "costOfRevenue": "2598071000", "interestIncome": "467532000", "incomeBeforeTax": "1025891000", "interestExpense": "437741000", "operatingIncome": "524461000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "75579000", "reportedCurrency": "USD", "netInterestIncome": "-410985000", "nonInterestIncome": "None", "operatingExpenses": "2354529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2598071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1694859000", "sellingGeneralAndAdministrative": "449056000", "netIncomeFromContinuingOperations": "880047000" }, "balance": { "goodwill": "9239871000", "inventory": "-8538000", "commonStock": "3088000", "currentDebt": "None", "investments": "None", "totalAssets": "44113258000", "longTermDebt": "15613620000", "shortTermDebt": "1812287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2500237000", "reportedCurrency": "USD", "retainedEarnings": "-5262648000", "totalLiabilities": "23116937000", "otherCurrentAssets": "-145924000", "totalCurrentAssets": "3382108000", "currentLongTermDebt": "1812287000", "longTermInvestments": "2295889000", "shortTermInvestments": "8538000", "currentNetReceivables": "1902537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40731150000", "currentAccountsPayable": "2168984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25650344000", "shortLongTermDebtTotal": "18968001000", "totalShareholderEquity": "19117534000", "capitalLeaseObligations": "1542094000", "otherCurrentLiabilities": "426989000", "totalCurrentLiabilities": "4810127000", "otherNonCurrentLiabilities": "401867000", "totalNonCurrentLiabilities": "18306810000", "cashAndShortTermInvestments": "1625495000", "commonStockSharesOutstanding": "309065000", "intangibleAssetsExcludingGoodwill": "2500237000", "cashAndCashEquivalentsAtCarryingValue": "1625495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "950312000", "profitLoss": "None", "dividendPayout": "1520644000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1634780000", "capitalExpenditures": "3525598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "963474000", "cashflowFromInvestment": "-1115111000", "stockBasedCompensation": "80532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1520644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3739973000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1694859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5477061000, "cost_of_revenue": 2598071000, "gross_profit": 2878990000, "research_and_development": 0.19, "selling_general_admin": 449056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1463632000, "depreciation_amortisation": 1694859000, "ebitda": 3158491000, "interest_expense": 437741000, "interest_income": null, "other_non_operating": null, "pretax_income": 1025891000, "tax_provision": 75579000, "effective_tax_rate": null, "net_income": 948838000, "net_income_continuing_ops": 880047000, "net_income_to_common": 948838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1625495000, "short_term_investments": 8538000, "net_receivables": 1902537000, "inventory": -8538000, "other_current_assets": null, "total_current_assets": 3382108000, "net_ppe": null, "goodwill": 9239871000, "intangible_assets": 2500237000, "goodwill_and_intangibles": 11740108000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40731150000, "total_assets": 44113258000, "short_term_debt": 1812287000, "accounts_payable": 2168984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4810127000, "long_term_debt": 15613620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18306810000, "total_liabilities": 23116937000, "total_debt": 17425907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5262648000, "total_equity": 19117534000, "shares_outstanding": 309065000, "operating_cash_flow": 1634780000, "stock_based_compensation": 80532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3525598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1115111000, "dividends_paid": 1520644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 963474000, "free_cash_flow": 5160378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1463632000", "ebitda": "3158491000", "netIncome": "948838000", "grossProfit": "2878990000", "depreciation": "None", "totalRevenue": "5477061000", "costOfRevenue": "2598071000", "interestIncome": "467532000", "incomeBeforeTax": "1025891000", "interestExpense": "437741000", "operatingIncome": "524461000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "75579000", "reportedCurrency": "USD", "netInterestIncome": "-410985000", "nonInterestIncome": "None", "operatingExpenses": "2354529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2598071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1694859000", "sellingGeneralAndAdministrative": "449056000", "netIncomeFromContinuingOperations": "880047000" }, "balance": { "goodwill": "9239871000", "inventory": "-8538000", "commonStock": "3088000", "currentDebt": "None", "investments": "None", "totalAssets": "44113258000", "longTermDebt": "15613620000", "shortTermDebt": "1812287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2500237000", "reportedCurrency": "USD", "retainedEarnings": "-5262648000", "totalLiabilities": "23116937000", "otherCurrentAssets": "-145924000", "totalCurrentAssets": "3382108000", "currentLongTermDebt": "1812287000", "longTermInvestments": "2295889000", "shortTermInvestments": "8538000", "currentNetReceivables": "1902537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40731150000", "currentAccountsPayable": "2168984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25650344000", "shortLongTermDebtTotal": "18968001000", "totalShareholderEquity": "19117534000", "capitalLeaseObligations": "1542094000", "otherCurrentLiabilities": "426989000", "totalCurrentLiabilities": "4810127000", "otherNonCurrentLiabilities": "401867000", "totalNonCurrentLiabilities": "18306810000", "cashAndShortTermInvestments": "1625495000", "commonStockSharesOutstanding": "309065000", "intangibleAssetsExcludingGoodwill": "2500237000", "cashAndCashEquivalentsAtCarryingValue": "1625495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "950312000", "profitLoss": "None", "dividendPayout": "1520644000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1634780000", "capitalExpenditures": "3525598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "963474000", "cashflowFromInvestment": "-1115111000", "stockBasedCompensation": "80532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1520644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3739973000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1694859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 4691834000, "cost_of_revenue": 2017562000, "gross_profit": 2674272000, "ebit": 711007000, "ebitda": 2288940000, "pretax_income": 411875000, "tax_provision": 31550000, "net_income": 377684000, "net_income_to_common": 377684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141773000, "total_current_assets": 1111065000, "total_assets": 41484998000, "short_term_debt": 2150451000, "long_term_debt": 16596803000, "total_debt": 18747254000, "total_liabilities": 21862853000, "total_equity": 19622145000, "shares_outstanding": 297919000, "goodwill_and_intangibles": 12301124000 }, "cash_flow": { "operating_cash_flow": 1659388000, "capital_expenditure": 2643097000, "free_cash_flow": 4302485000, "dividends_paid": 1450637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250882, "ticker_id": 1068, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "711007000", "ebitda": "2288940000", "netIncome": "377684000", "grossProfit": "2674272000", "depreciation": "None", "totalRevenue": "4691834000", "costOfRevenue": "2017562000", "interestIncome": "303710000", "incomeBeforeTax": "411875000", "interestExpense": "299132000", "operatingIncome": "589968000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "31550000", "reportedCurrency": "USD", "netInterestIncome": "-290214000", "nonInterestIncome": "None", "operatingExpenses": "2084304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2017562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1577933000", "sellingGeneralAndAdministrative": "422167000", "netIncomeFromContinuingOperations": "380327000" }, "balance": { "goodwill": "9208497000", "inventory": "1712655000", "commonStock": "2887000", "currentDebt": "None", "investments": "None", "totalAssets": "41484998000", "longTermDebt": "16596803000", "shortTermDebt": "2150451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3092627000", "reportedCurrency": "USD", "retainedEarnings": "-4698313000", "totalLiabilities": "21862853000", "otherCurrentAssets": "-1712655000", "totalCurrentAssets": "1111065000", "currentLongTermDebt": "2150451000", "longTermInvestments": "1991426000", "shortTermInvestments": "17120000", "currentNetReceivables": "969292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40373933000", "currentAccountsPayable": "1868884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25125991000", "shortLongTermDebtTotal": "18747254000", "totalShareholderEquity": "19622145000", "capitalLeaseObligations": "1471044000", "otherCurrentLiabilities": "-5938000", "totalCurrentLiabilities": "4383051000", "otherNonCurrentLiabilities": "369654000", "totalNonCurrentLiabilities": "17479802000", "cashAndShortTermInvestments": "141773000", "commonStockSharesOutstanding": "297919000", "intangibleAssetsExcludingGoodwill": "3092627000", "cashAndCashEquivalentsAtCarryingValue": "141773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "380325000", "profitLoss": "None", "dividendPayout": "1450637000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "272452000", "operatingCashflow": "1659388000", "capitalExpenditures": "2643097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2969149000", "cashflowFromInvestment": "-4699403000", "stockBasedCompensation": "92461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1450637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "928432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1577933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4691834000, "cost_of_revenue": 2017562000, "gross_profit": 2674272000, "research_and_development": 0.09, "selling_general_admin": 422167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 711007000, "depreciation_amortisation": 1577933000, "ebitda": 2288940000, "interest_expense": 299132000, "interest_income": null, "other_non_operating": null, "pretax_income": 411875000, "tax_provision": 31550000, "effective_tax_rate": null, "net_income": 377684000, "net_income_continuing_ops": 380327000, "net_income_to_common": 377684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141773000, "short_term_investments": 17120000, "net_receivables": 969292000, "inventory": 1712655000, "other_current_assets": null, "total_current_assets": 1111065000, "net_ppe": null, "goodwill": 9208497000, "intangible_assets": 3092627000, "goodwill_and_intangibles": 12301124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40373933000, "total_assets": 41484998000, "short_term_debt": 2150451000, "accounts_payable": 1868884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4383051000, "long_term_debt": 16596803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17479802000, "total_liabilities": 21862853000, "total_debt": 18747254000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4698313000, "total_equity": 19622145000, "shares_outstanding": 297919000, "operating_cash_flow": 1659388000, "stock_based_compensation": 92461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2643097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4699403000, "dividends_paid": 1450637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2969149000, "free_cash_flow": 4302485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "711007000", "ebitda": "2288940000", "netIncome": "377684000", "grossProfit": "2674272000", "depreciation": "None", "totalRevenue": "4691834000", "costOfRevenue": "2017562000", "interestIncome": "303710000", "incomeBeforeTax": "411875000", "interestExpense": "299132000", "operatingIncome": "589968000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "31550000", "reportedCurrency": "USD", "netInterestIncome": "-290214000", "nonInterestIncome": "None", "operatingExpenses": "2084304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2017562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1577933000", "sellingGeneralAndAdministrative": "422167000", "netIncomeFromContinuingOperations": "380327000" }, "balance": { "goodwill": "9208497000", "inventory": "1712655000", "commonStock": "2887000", "currentDebt": "None", "investments": "None", "totalAssets": "41484998000", "longTermDebt": "16596803000", "shortTermDebt": "2150451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3092627000", "reportedCurrency": "USD", "retainedEarnings": "-4698313000", "totalLiabilities": "21862853000", "otherCurrentAssets": "-1712655000", "totalCurrentAssets": "1111065000", "currentLongTermDebt": "2150451000", "longTermInvestments": "1991426000", "shortTermInvestments": "17120000", "currentNetReceivables": "969292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40373933000", "currentAccountsPayable": "1868884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25125991000", "shortLongTermDebtTotal": "18747254000", "totalShareholderEquity": "19622145000", "capitalLeaseObligations": "1471044000", "otherCurrentLiabilities": "-5938000", "totalCurrentLiabilities": "4383051000", "otherNonCurrentLiabilities": "369654000", "totalNonCurrentLiabilities": "17479802000", "cashAndShortTermInvestments": "141773000", "commonStockSharesOutstanding": "297919000", "intangibleAssetsExcludingGoodwill": "3092627000", "cashAndCashEquivalentsAtCarryingValue": "141773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "380325000", "profitLoss": "None", "dividendPayout": "1450637000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "272452000", "operatingCashflow": "1659388000", "capitalExpenditures": "2643097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2969149000", "cashflowFromInvestment": "-4699403000", "stockBasedCompensation": "92461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1450637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "928432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1577933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 4427882000, "cost_of_revenue": 1778320000, "gross_profit": 2649562000, "ebit": 2114057000, "ebitda": 3600689000, "pretax_income": 1820211000, "tax_provision": 72799000, "net_income": 1709259000, "net_income_to_common": 1709259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142698000, "total_current_assets": 814419000, "total_assets": 36369560000, "short_term_debt": 398172000, "long_term_debt": 13050038000, "total_debt": 13448210000, "total_liabilities": 17845778000, "total_equity": 18004568000, "shares_outstanding": 283221968, "goodwill_and_intangibles": 10672926000 }, "cash_flow": { "operating_cash_flow": 1702228000, "capital_expenditure": 2520772000, "free_cash_flow": 4223000000, "dividends_paid": 1379198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250887, "ticker_id": 1068, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2114057000", "ebitda": "3600689000", "netIncome": "1709259000", "grossProfit": "2649562000", "depreciation": "None", "totalRevenue": "4427882000", "costOfRevenue": "1778320000", "interestIncome": "235922000", "incomeBeforeTax": "1820211000", "interestExpense": "293846000", "operatingIncome": "694009000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "72799000", "reportedCurrency": "USD", "netInterestIncome": "-298204000", "nonInterestIncome": "None", "operatingExpenses": "1955553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "1420048000", "costofGoodsAndServicesSold": "1778320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1486632000", "sellingGeneralAndAdministrative": "400654000", "netIncomeFromContinuingOperations": "1747412000" }, "balance": { "goodwill": "7937440000", "inventory": "1", "commonStock": "2824000", "currentDebt": "None", "investments": "None", "totalAssets": "36369560000", "longTermDebt": "13050038000", "shortTermDebt": "398172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2735486000", "reportedCurrency": "USD", "retainedEarnings": "-3631929000", "totalLiabilities": "17845778000", "otherCurrentAssets": "-547385000", "totalCurrentAssets": "814419000", "currentLongTermDebt": "398172000", "longTermInvestments": "22569930000", "shortTermInvestments": "20762241000", "currentNetReceivables": "1219106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35555141000", "currentAccountsPayable": "1543623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22033998000", "shortLongTermDebtTotal": "14960397000", "totalShareholderEquity": "18004568000", "capitalLeaseObligations": "1512187000", "otherCurrentLiabilities": "338729000", "totalCurrentLiabilities": "2617102000", "otherNonCurrentLiabilities": "1512187000", "totalNonCurrentLiabilities": "15228676000", "cashAndShortTermInvestments": "142698000", "commonStockSharesOutstanding": "283221968", "intangibleAssetsExcludingGoodwill": "2735486000", "cashAndCashEquivalentsAtCarryingValue": "142698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1747412000", "profitLoss": "None", "dividendPayout": "1379198000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "425983000", "operatingCashflow": "1702228000", "capitalExpenditures": "2520772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-590630000", "cashflowFromInvestment": "-1061721000", "stockBasedCompensation": "84083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1379198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49877000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1486632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4427882000, "cost_of_revenue": 1778320000, "gross_profit": 2649562000, "research_and_development": 0.41, "selling_general_admin": 400654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2114057000, "depreciation_amortisation": 1486632000, "ebitda": 3600689000, "interest_expense": 293846000, "interest_income": null, "other_non_operating": null, "pretax_income": 1820211000, "tax_provision": 72799000, "effective_tax_rate": null, "net_income": 1709259000, "net_income_continuing_ops": 1747412000, "net_income_to_common": 1709259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142698000, "short_term_investments": 20762241000, "net_receivables": 1219106000, "inventory": 1, "other_current_assets": null, "total_current_assets": 814419000, "net_ppe": null, "goodwill": 7937440000, "intangible_assets": 2735486000, "goodwill_and_intangibles": 10672926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35555141000, "total_assets": 36369560000, "short_term_debt": 398172000, "accounts_payable": 1543623000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2617102000, "long_term_debt": 13050038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15228676000, "total_liabilities": 17845778000, "total_debt": 13448210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3631929000, "total_equity": 18004568000, "shares_outstanding": 283221968, "operating_cash_flow": 1702228000, "stock_based_compensation": 84083000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2520772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1061721000, "dividends_paid": 1379198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -590630000, "free_cash_flow": 4223000000, "net_change_in_cash": 49877000 }, "raw_data": { "income": { "ebit": "2114057000", "ebitda": "3600689000", "netIncome": "1709259000", "grossProfit": "2649562000", "depreciation": "None", "totalRevenue": "4427882000", "costOfRevenue": "1778320000", "interestIncome": "235922000", "incomeBeforeTax": "1820211000", "interestExpense": "293846000", "operatingIncome": "694009000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "72799000", "reportedCurrency": "USD", "netInterestIncome": "-298204000", "nonInterestIncome": "None", "operatingExpenses": "1955553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "1420048000", "costofGoodsAndServicesSold": "1778320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1486632000", "sellingGeneralAndAdministrative": "400654000", "netIncomeFromContinuingOperations": "1747412000" }, "balance": { "goodwill": "7937440000", "inventory": "1", "commonStock": "2824000", "currentDebt": "None", "investments": "None", "totalAssets": "36369560000", "longTermDebt": "13050038000", "shortTermDebt": "398172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2735486000", "reportedCurrency": "USD", "retainedEarnings": "-3631929000", "totalLiabilities": "17845778000", "otherCurrentAssets": "-547385000", "totalCurrentAssets": "814419000", "currentLongTermDebt": "398172000", "longTermInvestments": "22569930000", "shortTermInvestments": "20762241000", "currentNetReceivables": "1219106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35555141000", "currentAccountsPayable": "1543623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22033998000", "shortLongTermDebtTotal": "14960397000", "totalShareholderEquity": "18004568000", "capitalLeaseObligations": "1512187000", "otherCurrentLiabilities": "338729000", "totalCurrentLiabilities": "2617102000", "otherNonCurrentLiabilities": "1512187000", "totalNonCurrentLiabilities": "15228676000", "cashAndShortTermInvestments": "142698000", "commonStockSharesOutstanding": "283221968", "intangibleAssetsExcludingGoodwill": "2735486000", "cashAndCashEquivalentsAtCarryingValue": "142698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1747412000", "profitLoss": "None", "dividendPayout": "1379198000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "425983000", "operatingCashflow": "1702228000", "capitalExpenditures": "2520772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-590630000", "cashflowFromInvestment": "-1061721000", "stockBasedCompensation": "84083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1379198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49877000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1486632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 3903609000, "cost_of_revenue": 1514116000, "gross_profit": 2389493000, "ebit": 733798000, "ebitda": 2100177000, "pretax_income": 400777000, "tax_provision": 38047000, "net_income": 356398000, "net_income_to_common": 356398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108501000, "total_current_assets": 711612000, "total_assets": 36076291000, "short_term_debt": 531905000, "long_term_debt": 12772812000, "total_debt": 13304717000, "total_liabilities": 17587944000, "total_equity": 17717697000, "shares_outstanding": 262522508, "goodwill_and_intangibles": 11453900000 }, "cash_flow": { "operating_cash_flow": 1706541000, "capital_expenditure": 2064066000, "free_cash_flow": 3770607000, "dividends_paid": 1239318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250892, "ticker_id": 1068, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "733798000", "ebitda": "2100177000", "netIncome": "356398000", "grossProfit": "2389493000", "depreciation": "None", "totalRevenue": "3903609000", "costOfRevenue": "1514116000", "interestIncome": "20222000", "incomeBeforeTax": "400777000", "interestExpense": "333021000", "operatingIncome": "557526000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "38047000", "reportedCurrency": "USD", "netInterestIncome": "-312799000", "nonInterestIncome": "None", "operatingExpenses": "1831967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "176272000", "costofGoodsAndServicesSold": "1514116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1366379000", "sellingGeneralAndAdministrative": "351369000", "netIncomeFromContinuingOperations": "362730000" }, "balance": { "goodwill": "8330996000", "inventory": "None", "commonStock": "2788000", "currentDebt": "None", "investments": "None", "totalAssets": "36076291000", "longTermDebt": "12772812000", "shortTermDebt": "531905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3122904000", "reportedCurrency": "USD", "retainedEarnings": "-3997938000", "totalLiabilities": "17587944000", "otherCurrentAssets": "-711612000", "totalCurrentAssets": "711612000", "currentLongTermDebt": "531905000", "longTermInvestments": "21731112000", "shortTermInvestments": "None", "currentNetReceivables": "603111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35364679000", "currentAccountsPayable": "1420162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21743052000", "shortLongTermDebtTotal": "14773429000", "totalShareholderEquity": "17717697000", "capitalLeaseObligations": "1468712000", "otherCurrentLiabilities": "-47273000", "totalCurrentLiabilities": "2276453000", "otherNonCurrentLiabilities": "1468712000", "totalNonCurrentLiabilities": "15311491000", "cashAndShortTermInvestments": "108501000", "commonStockSharesOutstanding": "262522508", "intangibleAssetsExcludingGoodwill": "3122904000", "cashAndCashEquivalentsAtCarryingValue": "108501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362730000", "profitLoss": "None", "dividendPayout": "1239318000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-74712000", "operatingCashflow": "1706541000", "capitalExpenditures": "2064066000", "changeInReceivables": "2432000", "changeInExchangeRate": "None", "cashflowFromFinancing": "935689000", "cashflowFromInvestment": "-2599347000", "stockBasedCompensation": "74577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1239318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42883000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1366379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3903609000, "cost_of_revenue": 1514116000, "gross_profit": 2389493000, "research_and_development": 0.1, "selling_general_admin": 351369000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 733798000, "depreciation_amortisation": 1366379000, "ebitda": 2100177000, "interest_expense": 333021000, "interest_income": null, "other_non_operating": null, "pretax_income": 400777000, "tax_provision": 38047000, "effective_tax_rate": null, "net_income": 356398000, "net_income_continuing_ops": 362730000, "net_income_to_common": 356398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108501000, "short_term_investments": null, "net_receivables": 603111000, "inventory": null, "other_current_assets": null, "total_current_assets": 711612000, "net_ppe": null, "goodwill": 8330996000, "intangible_assets": 3122904000, "goodwill_and_intangibles": 11453900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35364679000, "total_assets": 36076291000, "short_term_debt": 531905000, "accounts_payable": 1420162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2276453000, "long_term_debt": 12772812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15311491000, "total_liabilities": 17587944000, "total_debt": 13304717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3997938000, "total_equity": 17717697000, "shares_outstanding": 262522508, "operating_cash_flow": 1706541000, "stock_based_compensation": 74577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2064066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2599347000, "dividends_paid": 1239318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 935689000, "free_cash_flow": 3770607000, "net_change_in_cash": 42883000 }, "raw_data": { "income": { "ebit": "733798000", "ebitda": "2100177000", "netIncome": "356398000", "grossProfit": "2389493000", "depreciation": "None", "totalRevenue": "3903609000", "costOfRevenue": "1514116000", "interestIncome": "20222000", "incomeBeforeTax": "400777000", "interestExpense": "333021000", "operatingIncome": "557526000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "38047000", "reportedCurrency": "USD", "netInterestIncome": "-312799000", "nonInterestIncome": "None", "operatingExpenses": "1831967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "176272000", "costofGoodsAndServicesSold": "1514116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1366379000", "sellingGeneralAndAdministrative": "351369000", "netIncomeFromContinuingOperations": "362730000" }, "balance": { "goodwill": "8330996000", "inventory": "None", "commonStock": "2788000", "currentDebt": "None", "investments": "None", "totalAssets": "36076291000", "longTermDebt": "12772812000", "shortTermDebt": "531905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3122904000", "reportedCurrency": "USD", "retainedEarnings": "-3997938000", "totalLiabilities": "17587944000", "otherCurrentAssets": "-711612000", "totalCurrentAssets": "711612000", "currentLongTermDebt": "531905000", "longTermInvestments": "21731112000", "shortTermInvestments": "None", "currentNetReceivables": "603111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35364679000", "currentAccountsPayable": "1420162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21743052000", "shortLongTermDebtTotal": "14773429000", "totalShareholderEquity": "17717697000", "capitalLeaseObligations": "1468712000", "otherCurrentLiabilities": "-47273000", "totalCurrentLiabilities": "2276453000", "otherNonCurrentLiabilities": "1468712000", "totalNonCurrentLiabilities": "15311491000", "cashAndShortTermInvestments": "108501000", "commonStockSharesOutstanding": "262522508", "intangibleAssetsExcludingGoodwill": "3122904000", "cashAndCashEquivalentsAtCarryingValue": "108501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362730000", "profitLoss": "None", "dividendPayout": "1239318000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-74712000", "operatingCashflow": "1706541000", "capitalExpenditures": "2064066000", "changeInReceivables": "2432000", "changeInExchangeRate": "None", "cashflowFromFinancing": "935689000", "cashflowFromInvestment": "-2599347000", "stockBasedCompensation": "74577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1239318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42883000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1366379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 3209241000, "cost_of_revenue": 1192761000, "gross_profit": 2016480000, "ebit": 964273000, "ebitda": 2128047000, "pretax_income": 611216000, "tax_provision": 11995000, "net_income": 579761000, "net_income_to_common": 579761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89817000, "total_current_assets": 625252000, "total_assets": 23068131000, "short_term_debt": 234105000, "long_term_debt": 9078124000, "total_debt": 9312229000, "total_liabilities": 12418566000, "total_equity": 9879312000, "shares_outstanding": 209462247, "goodwill_and_intangibles": 5633209000 }, "cash_flow": { "operating_cash_flow": 1513817000, "capital_expenditure": 1533278000, "free_cash_flow": 3047095000, "dividends_paid": 996766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250897, "ticker_id": 1068, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "964273000", "ebitda": "2128047000", "netIncome": "579761000", "grossProfit": "2016480000", "depreciation": "None", "totalRevenue": "3209241000", "costOfRevenue": "1192761000", "interestIncome": "66000000", "incomeBeforeTax": "611216000", "interestExpense": "353057000", "operatingIncome": "594215000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11995000", "reportedCurrency": "USD", "netInterestIncome": "-287057000", "nonInterestIncome": "None", "operatingExpenses": "1422265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "370058000", "costofGoodsAndServicesSold": "1192761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1163774000", "sellingGeneralAndAdministrative": "211097000", "netIncomeFromContinuingOperations": "599221000" }, "balance": { "goodwill": "3363070000", "inventory": "-2396000", "commonStock": "2073000", "currentDebt": "None", "investments": "None", "totalAssets": "23068131000", "longTermDebt": "9078124000", "shortTermDebt": "234105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2270139000", "reportedCurrency": "USD", "retainedEarnings": "-3046579000", "totalLiabilities": "12418566000", "otherCurrentAssets": "229934000", "totalCurrentAssets": "625252000", "currentLongTermDebt": "235194000", "longTermInvestments": "15517684000", "shortTermInvestments": "2396000", "currentNetReceivables": "305501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22442879000", "currentAccountsPayable": "831068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14711659000", "shortLongTermDebtTotal": "10994073000", "totalShareholderEquity": "9879312000", "capitalLeaseObligations": "693539000", "otherCurrentLiabilities": "28596000", "totalCurrentLiabilities": "1302493000", "otherNonCurrentLiabilities": "845013000", "totalNonCurrentLiabilities": "11116073000", "cashAndShortTermInvestments": "89817000", "commonStockSharesOutstanding": "209462247", "intangibleAssetsExcludingGoodwill": "2270139000", "cashAndCashEquivalentsAtCarryingValue": "89817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "599221000", "profitLoss": "None", "dividendPayout": "996766000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-59720000", "operatingCashflow": "1513817000", "capitalExpenditures": "1533278000", "changeInReceivables": "-8435000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1272021000", "cashflowFromInvestment": "-274992000", "stockBasedCompensation": "34905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "996766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-33196000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365050000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "809472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3209241000, "cost_of_revenue": 1192761000, "gross_profit": 2016480000, "research_and_development": 0.19, "selling_general_admin": 211097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 964273000, "depreciation_amortisation": 1163774000, "ebitda": 2128047000, "interest_expense": 353057000, "interest_income": null, "other_non_operating": null, "pretax_income": 611216000, "tax_provision": 11995000, "effective_tax_rate": null, "net_income": 579761000, "net_income_continuing_ops": 599221000, "net_income_to_common": 579761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89817000, "short_term_investments": 2396000, "net_receivables": 305501000, "inventory": -2396000, "other_current_assets": null, "total_current_assets": 625252000, "net_ppe": null, "goodwill": 3363070000, "intangible_assets": 2270139000, "goodwill_and_intangibles": 5633209000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22442879000, "total_assets": 23068131000, "short_term_debt": 234105000, "accounts_payable": 831068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1302493000, "long_term_debt": 9078124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11116073000, "total_liabilities": 12418566000, "total_debt": 9312229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3046579000, "total_equity": 9879312000, "shares_outstanding": 209462247, "operating_cash_flow": 1513817000, "stock_based_compensation": 34905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1533278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -274992000, "dividends_paid": 996766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1272021000, "free_cash_flow": 3047095000, "net_change_in_cash": -33196000 }, "raw_data": { "income": { "ebit": "964273000", "ebitda": "2128047000", "netIncome": "579761000", "grossProfit": "2016480000", "depreciation": "None", "totalRevenue": "3209241000", "costOfRevenue": "1192761000", "interestIncome": "66000000", "incomeBeforeTax": "611216000", "interestExpense": "353057000", "operatingIncome": "594215000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11995000", "reportedCurrency": "USD", "netInterestIncome": "-287057000", "nonInterestIncome": "None", "operatingExpenses": "1422265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "370058000", "costofGoodsAndServicesSold": "1192761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1163774000", "sellingGeneralAndAdministrative": "211097000", "netIncomeFromContinuingOperations": "599221000" }, "balance": { "goodwill": "3363070000", "inventory": "-2396000", "commonStock": "2073000", "currentDebt": "None", "investments": "None", "totalAssets": "23068131000", "longTermDebt": "9078124000", "shortTermDebt": "234105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2270139000", "reportedCurrency": "USD", "retainedEarnings": "-3046579000", "totalLiabilities": "12418566000", "otherCurrentAssets": "229934000", "totalCurrentAssets": "625252000", "currentLongTermDebt": "235194000", "longTermInvestments": "15517684000", "shortTermInvestments": "2396000", "currentNetReceivables": "305501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22442879000", "currentAccountsPayable": "831068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14711659000", "shortLongTermDebtTotal": "10994073000", "totalShareholderEquity": "9879312000", "capitalLeaseObligations": "693539000", "otherCurrentLiabilities": "28596000", "totalCurrentLiabilities": "1302493000", "otherNonCurrentLiabilities": "845013000", "totalNonCurrentLiabilities": "11116073000", "cashAndShortTermInvestments": "89817000", "commonStockSharesOutstanding": "209462247", "intangibleAssetsExcludingGoodwill": "2270139000", "cashAndCashEquivalentsAtCarryingValue": "89817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "599221000", "profitLoss": "None", "dividendPayout": "996766000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-59720000", "operatingCashflow": "1513817000", "capitalExpenditures": "1533278000", "changeInReceivables": "-8435000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1272021000", "cashflowFromInvestment": "-274992000", "stockBasedCompensation": "34905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "996766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-33196000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365050000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "809472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 3046478000, "cost_of_revenue": 1097983000, "gross_profit": 1948495000, "ebit": 664728000, "ebitda": 1851624000, "pretax_income": 343199000, "tax_provision": 2084000, "net_income": 331246000, "net_income_to_common": 331246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126700000, "total_current_assets": 426321000, "total_assets": 23766695000, "short_term_debt": 1647735000, "long_term_debt": 8274840000, "total_debt": 9922575000, "total_liabilities": 12892653000, "total_equity": 9858644000, "shares_outstanding": 206673471, "goodwill_and_intangibles": 7612161000 }, "cash_flow": { "operating_cash_flow": 1385324000, "capital_expenditure": 1373664000, "free_cash_flow": 2758988000, "dividends_paid": 930782000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250902, "ticker_id": 1068, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "664728000", "ebitda": "1851624000", "netIncome": "331246000", "grossProfit": "1948495000", "depreciation": "None", "totalRevenue": "3046478000", "costOfRevenue": "1097983000", "interestIncome": "3481000", "incomeBeforeTax": "343199000", "interestExpense": "321529000", "operatingIncome": "549787000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2084000", "reportedCurrency": "USD", "netInterestIncome": "-318048000", "nonInterestIncome": "None", "operatingExpenses": "1398708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "114941000", "costofGoodsAndServicesSold": "1097983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1186896000", "sellingGeneralAndAdministrative": "163667000", "netIncomeFromContinuingOperations": "341115000" }, "balance": { "goodwill": "4348007000", "inventory": "-20119000", "commonStock": "2051000", "currentDebt": "None", "investments": "None", "totalAssets": "23766695000", "longTermDebt": "8274840000", "shortTermDebt": "1647735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3264154000", "reportedCurrency": "USD", "retainedEarnings": "-2633071000", "totalLiabilities": "12892653000", "otherCurrentAssets": "8522000", "totalCurrentAssets": "426321000", "currentLongTermDebt": "1647735000", "longTermInvestments": "15079726000", "shortTermInvestments": "20119000", "currentNetReceivables": "299621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23340374000", "currentAccountsPayable": "1164509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14741677000", "shortLongTermDebtTotal": "11101479000", "totalShareholderEquity": "9858644000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7930000", "totalCurrentLiabilities": "3029485000", "otherNonCurrentLiabilities": "200113000", "totalNonCurrentLiabilities": "9863168000", "cashAndShortTermInvestments": "126700000", "commonStockSharesOutstanding": "206673471", "intangibleAssetsExcludingGoodwill": "3264154000", "cashAndCashEquivalentsAtCarryingValue": "126700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "341115000", "profitLoss": "None", "dividendPayout": "930782000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1385324000", "capitalExpenditures": "1373664000", "changeInReceivables": "-21318000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1757269000", "cashflowFromInvestment": "-3035993000", "stockBasedCompensation": "27159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "930782000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "106600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "770275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3046478000, "cost_of_revenue": 1097983000, "gross_profit": 1948495000, "research_and_development": 0.11, "selling_general_admin": 163667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 664728000, "depreciation_amortisation": 1186896000, "ebitda": 1851624000, "interest_expense": 321529000, "interest_income": null, "other_non_operating": null, "pretax_income": 343199000, "tax_provision": 2084000, "effective_tax_rate": null, "net_income": 331246000, "net_income_continuing_ops": 341115000, "net_income_to_common": 331246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126700000, "short_term_investments": 20119000, "net_receivables": 299621000, "inventory": -20119000, "other_current_assets": null, "total_current_assets": 426321000, "net_ppe": null, "goodwill": 4348007000, "intangible_assets": 3264154000, "goodwill_and_intangibles": 7612161000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23340374000, "total_assets": 23766695000, "short_term_debt": 1647735000, "accounts_payable": 1164509000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3029485000, "long_term_debt": 8274840000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9863168000, "total_liabilities": 12892653000, "total_debt": 9922575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2633071000, "total_equity": 9858644000, "shares_outstanding": 206673471, "operating_cash_flow": 1385324000, "stock_based_compensation": 27159000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1373664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3035993000, "dividends_paid": 930782000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1757269000, "free_cash_flow": 2758988000, "net_change_in_cash": 106600000 }, "raw_data": { "income": { "ebit": "664728000", "ebitda": "1851624000", "netIncome": "331246000", "grossProfit": "1948495000", "depreciation": "None", "totalRevenue": "3046478000", "costOfRevenue": "1097983000", "interestIncome": "3481000", "incomeBeforeTax": "343199000", "interestExpense": "321529000", "operatingIncome": "549787000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2084000", "reportedCurrency": "USD", "netInterestIncome": "-318048000", "nonInterestIncome": "None", "operatingExpenses": "1398708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "114941000", "costofGoodsAndServicesSold": "1097983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1186896000", "sellingGeneralAndAdministrative": "163667000", "netIncomeFromContinuingOperations": "341115000" }, "balance": { "goodwill": "4348007000", "inventory": "-20119000", "commonStock": "2051000", "currentDebt": "None", "investments": "None", "totalAssets": "23766695000", "longTermDebt": "8274840000", "shortTermDebt": "1647735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3264154000", "reportedCurrency": "USD", "retainedEarnings": "-2633071000", "totalLiabilities": "12892653000", "otherCurrentAssets": "8522000", "totalCurrentAssets": "426321000", "currentLongTermDebt": "1647735000", "longTermInvestments": "15079726000", "shortTermInvestments": "20119000", "currentNetReceivables": "299621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23340374000", "currentAccountsPayable": "1164509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14741677000", "shortLongTermDebtTotal": "11101479000", "totalShareholderEquity": "9858644000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7930000", "totalCurrentLiabilities": "3029485000", "otherNonCurrentLiabilities": "200113000", "totalNonCurrentLiabilities": "9863168000", "cashAndShortTermInvestments": "126700000", "commonStockSharesOutstanding": "206673471", "intangibleAssetsExcludingGoodwill": "3264154000", "cashAndCashEquivalentsAtCarryingValue": "126700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "341115000", "profitLoss": "None", "dividendPayout": "930782000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1385324000", "capitalExpenditures": "1373664000", "changeInReceivables": "-21318000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1757269000", "cashflowFromInvestment": "-3035993000", "stockBasedCompensation": "27159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "930782000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "106600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "770275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1635172000, "cost_of_revenue": 1697285000, "gross_profit": -62113000, "ebit": 307195000, "ebitda": 806706000, "pretax_income": 190811000, "tax_provision": 16008000, "net_income": 179274000, "net_income_to_common": 179274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2426631000, "total_current_assets": 3856873000, "total_assets": 48859973000, "short_term_debt": null, "long_term_debt": 17288672000, "total_debt": 17288672000, "total_liabilities": 23462959000, "total_equity": 23368753000, "shares_outstanding": 353255000, "goodwill_and_intangibles": 11644618000 }, "cash_flow": { "operating_cash_flow": 532421000, "capital_expenditure": 0, "free_cash_flow": 532421000, "dividends_paid": 871358000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250865, "ticker_id": 1068, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "307195000", "ebitda": "806706000", "netIncome": "179274000", "grossProfit": "-62113000", "depreciation": "None", "totalRevenue": "1635172000", "costOfRevenue": "1697285000", "interestIncome": "None", "incomeBeforeTax": "190811000", "interestExpense": "116384000", "operatingIncome": "282617000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16008000", "reportedCurrency": "USD", "netInterestIncome": "-116384000", "nonInterestIncome": "None", "operatingExpenses": "-344730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1697285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499511000", "sellingGeneralAndAdministrative": "154758000", "netIncomeFromContinuingOperations": "174804000" }, "balance": { "goodwill": "9591250000", "inventory": "None", "commonStock": "3459000", "currentDebt": "None", "investments": "None", "totalAssets": "48859973000", "longTermDebt": "17288672000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2053368000", "reportedCurrency": "USD", "retainedEarnings": "-6946676000", "totalLiabilities": "23462959000", "otherCurrentAssets": "1882124000", "totalCurrentAssets": "3856873000", "currentLongTermDebt": "707961000", "longTermInvestments": "3536757000", "shortTermInvestments": "None", "currentNetReceivables": "1430242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45003100000", "currentAccountsPayable": "2419888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19215142000", "totalShareholderEquity": "23368753000", "capitalLeaseObligations": "1218509000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3861823000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23462959000", "cashAndShortTermInvestments": "2426631000", "commonStockSharesOutstanding": "353255000", "intangibleAssetsExcludingGoodwill": "2053368000", "cashAndCashEquivalentsAtCarryingValue": "2426631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179274000", "profitLoss": "None", "dividendPayout": "871358000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "532421000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217949000", "cashflowFromInvestment": "-1332902000", "stockBasedCompensation": "25259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "871358000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1635172000, "cost_of_revenue": 1697285000, "gross_profit": -62113000, "research_and_development": null, "selling_general_admin": 154758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307195000, "depreciation_amortisation": 499511000, "ebitda": 806706000, "interest_expense": 116384000, "interest_income": null, "other_non_operating": null, "pretax_income": 190811000, "tax_provision": 16008000, "effective_tax_rate": null, "net_income": 179274000, "net_income_continuing_ops": 174804000, "net_income_to_common": 179274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2426631000, "short_term_investments": null, "net_receivables": 1430242000, "inventory": null, "other_current_assets": null, "total_current_assets": 3856873000, "net_ppe": null, "goodwill": 9591250000, "intangible_assets": 2053368000, "goodwill_and_intangibles": 11644618000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45003100000, "total_assets": 48859973000, "short_term_debt": null, "accounts_payable": 2419888000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3861823000, "long_term_debt": 17288672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23462959000, "total_liabilities": 23462959000, "total_debt": 17288672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6946676000, "total_equity": 23368753000, "shares_outstanding": 353255000, "operating_cash_flow": 532421000, "stock_based_compensation": 25259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1332902000, "dividends_paid": 871358000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217949000, "free_cash_flow": 532421000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "307195000", "ebitda": "806706000", "netIncome": "179274000", "grossProfit": "-62113000", "depreciation": "None", "totalRevenue": "1635172000", "costOfRevenue": "1697285000", "interestIncome": "None", "incomeBeforeTax": "190811000", "interestExpense": "116384000", "operatingIncome": "282617000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16008000", "reportedCurrency": "USD", "netInterestIncome": "-116384000", "nonInterestIncome": "None", "operatingExpenses": "-344730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1697285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499511000", "sellingGeneralAndAdministrative": "154758000", "netIncomeFromContinuingOperations": "174804000" }, "balance": { "goodwill": "9591250000", "inventory": "None", "commonStock": "3459000", "currentDebt": "None", "investments": "None", "totalAssets": "48859973000", "longTermDebt": "17288672000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2053368000", "reportedCurrency": "USD", "retainedEarnings": "-6946676000", "totalLiabilities": "23462959000", "otherCurrentAssets": "1882124000", "totalCurrentAssets": "3856873000", "currentLongTermDebt": "707961000", "longTermInvestments": "3536757000", "shortTermInvestments": "None", "currentNetReceivables": "1430242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45003100000", "currentAccountsPayable": "2419888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19215142000", "totalShareholderEquity": "23368753000", "capitalLeaseObligations": "1218509000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3861823000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23462959000", "cashAndShortTermInvestments": "2426631000", "commonStockSharesOutstanding": "353255000", "intangibleAssetsExcludingGoodwill": "2053368000", "cashAndCashEquivalentsAtCarryingValue": "2426631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179274000", "profitLoss": "None", "dividendPayout": "871358000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "532421000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217949000", "cashflowFromInvestment": "-1332902000", "stockBasedCompensation": "25259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "871358000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1712393000, "cost_of_revenue": 1736551000, "gross_profit": -24158000, "ebit": 311175000, "ebitda": 804633000, "pretax_income": 164160000, "tax_provision": -9673000, "net_income": 98647000, "net_income_to_common": 98647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3451647000, "total_current_assets": 5160368000, "total_assets": 49410468000, "short_term_debt": 1147428000, "long_term_debt": 18402135000, "total_debt": 19549563000, "total_liabilities": 24564494000, "total_equity": 22925663000, "shares_outstanding": 351570000, "goodwill_and_intangibles": 11846651000 }, "cash_flow": { "operating_cash_flow": 718953000, "capital_expenditure": 3181179000, "free_cash_flow": 3900132000, "dividends_paid": 10181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250866, "ticker_id": 1068, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311175000", "ebitda": "804633000", "netIncome": "98647000", "grossProfit": "-24158000", "depreciation": "None", "totalRevenue": "1712393000", "costOfRevenue": "1736551000", "interestIncome": "69060000", "incomeBeforeTax": "164160000", "interestExpense": "116516000", "operatingIncome": "304982000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9673000", "reportedCurrency": "USD", "netInterestIncome": "-116516000", "nonInterestIncome": "None", "operatingExpenses": "-329140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1736551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "493458000", "sellingGeneralAndAdministrative": "159283000", "netIncomeFromContinuingOperations": "96111000" }, "balance": { "goodwill": "9711953000", "inventory": "None", "commonStock": "3406000", "currentDebt": "None", "investments": "None", "totalAssets": "49410468000", "longTermDebt": "18402135000", "shortTermDebt": "1147428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2134698000", "reportedCurrency": "USD", "retainedEarnings": "-6690722000", "totalLiabilities": "24564494000", "otherCurrentAssets": "349826000", "totalCurrentAssets": "5160368000", "currentLongTermDebt": "899090000", "longTermInvestments": "3427903000", "shortTermInvestments": "None", "currentNetReceivables": "1358895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44250100000", "currentAccountsPayable": "2600979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27569262000", "shortLongTermDebtTotal": "24182228000", "totalShareholderEquity": "22925663000", "capitalLeaseObligations": "1253217000", "otherCurrentLiabilities": "-2600979000", "totalCurrentLiabilities": "1147428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23417066000", "cashAndShortTermInvestments": "3451647000", "commonStockSharesOutstanding": "351570000", "intangibleAssetsExcludingGoodwill": "2134698000", "cashAndCashEquivalentsAtCarryingValue": "3451647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98647000", "profitLoss": "None", "dividendPayout": "10181000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "718953000", "capitalExpenditures": "3181179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151932000", "cashflowFromInvestment": "-759074000", "stockBasedCompensation": "17327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1106031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "493458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1712393000, "cost_of_revenue": 1736551000, "gross_profit": -24158000, "research_and_development": null, "selling_general_admin": 159283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311175000, "depreciation_amortisation": 493458000, "ebitda": 804633000, "interest_expense": 116516000, "interest_income": null, "other_non_operating": null, "pretax_income": 164160000, "tax_provision": -9673000, "effective_tax_rate": null, "net_income": 98647000, "net_income_continuing_ops": 96111000, "net_income_to_common": 98647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3451647000, "short_term_investments": null, "net_receivables": 1358895000, "inventory": null, "other_current_assets": null, "total_current_assets": 5160368000, "net_ppe": null, "goodwill": 9711953000, "intangible_assets": 2134698000, "goodwill_and_intangibles": 11846651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44250100000, "total_assets": 49410468000, "short_term_debt": 1147428000, "accounts_payable": 2600979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1147428000, "long_term_debt": 18402135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23417066000, "total_liabilities": 24564494000, "total_debt": 19549563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6690722000, "total_equity": 22925663000, "shares_outstanding": 351570000, "operating_cash_flow": 718953000, "stock_based_compensation": 17327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3181179000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -759074000, "dividends_paid": 10181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151932000, "free_cash_flow": 3900132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "311175000", "ebitda": "804633000", "netIncome": "98647000", "grossProfit": "-24158000", "depreciation": "None", "totalRevenue": "1712393000", "costOfRevenue": "1736551000", "interestIncome": "69060000", "incomeBeforeTax": "164160000", "interestExpense": "116516000", "operatingIncome": "304982000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9673000", "reportedCurrency": "USD", "netInterestIncome": "-116516000", "nonInterestIncome": "None", "operatingExpenses": "-329140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1736551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "493458000", "sellingGeneralAndAdministrative": "159283000", "netIncomeFromContinuingOperations": "96111000" }, "balance": { "goodwill": "9711953000", "inventory": "None", "commonStock": "3406000", "currentDebt": "None", "investments": "None", "totalAssets": "49410468000", "longTermDebt": "18402135000", "shortTermDebt": "1147428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2134698000", "reportedCurrency": "USD", "retainedEarnings": "-6690722000", "totalLiabilities": "24564494000", "otherCurrentAssets": "349826000", "totalCurrentAssets": "5160368000", "currentLongTermDebt": "899090000", "longTermInvestments": "3427903000", "shortTermInvestments": "None", "currentNetReceivables": "1358895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44250100000", "currentAccountsPayable": "2600979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27569262000", "shortLongTermDebtTotal": "24182228000", "totalShareholderEquity": "22925663000", "capitalLeaseObligations": "1253217000", "otherCurrentLiabilities": "-2600979000", "totalCurrentLiabilities": "1147428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23417066000", "cashAndShortTermInvestments": "3451647000", "commonStockSharesOutstanding": "351570000", "intangibleAssetsExcludingGoodwill": "2134698000", "cashAndCashEquivalentsAtCarryingValue": "3451647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98647000", "profitLoss": "None", "dividendPayout": "10181000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "718953000", "capitalExpenditures": "3181179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151932000", "cashflowFromInvestment": "-759074000", "stockBasedCompensation": "17327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1106031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "493458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1577234000, "cost_of_revenue": 710250000, "gross_profit": 866984000, "ebit": 188992000, "ebitda": 685994000, "pretax_income": 75408000, "tax_provision": 11695000, "net_income": 67812000, "net_income_to_common": 67812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3299703000, "total_current_assets": 4912432000, "total_assets": 48728634000, "short_term_debt": 1152042000, "long_term_debt": 17073392000, "total_debt": 18225434000, "total_liabilities": 23739412000, "total_equity": 23025030000, "shares_outstanding": 349234000, "goodwill_and_intangibles": 11503648000 }, "cash_flow": { "operating_cash_flow": 652861000, "capital_expenditure": 687392000, "free_cash_flow": 1340253000, "dividends_paid": 436375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250868, "ticker_id": 1068, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188992000", "ebitda": "685994000", "netIncome": "67812000", "grossProfit": "866984000", "depreciation": "None", "totalRevenue": "1577234000", "costOfRevenue": "710250000", "interestIncome": "130528000", "incomeBeforeTax": "75408000", "interestExpense": "113584000", "operatingIncome": "138421000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11695000", "reportedCurrency": "USD", "netInterestIncome": "-113584000", "nonInterestIncome": "None", "operatingExpenses": "728563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497002000", "sellingGeneralAndAdministrative": "141705000", "netIncomeFromContinuingOperations": "63713000" }, "balance": { "goodwill": "9647754000", "inventory": "None", "commonStock": "3400000", "currentDebt": "None", "investments": "None", "totalAssets": "48728634000", "longTermDebt": "17073392000", "shortTermDebt": "1152042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1855894000", "reportedCurrency": "USD", "retainedEarnings": "-6358501000", "totalLiabilities": "23739412000", "otherCurrentAssets": "116624000", "totalCurrentAssets": "4912432000", "currentLongTermDebt": "1152042000", "longTermInvestments": "3690749000", "shortTermInvestments": "None", "currentNetReceivables": "1496105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43591198000", "currentAccountsPayable": "2377726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27185915000", "shortLongTermDebtTotal": "19510501000", "totalShareholderEquity": "23025030000", "capitalLeaseObligations": "1285067000", "otherCurrentLiabilities": "283000", "totalCurrentLiabilities": "4229579000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19509833000", "cashAndShortTermInvestments": "3299703000", "commonStockSharesOutstanding": "349234000", "intangibleAssetsExcludingGoodwill": "1855894000", "cashAndCashEquivalentsAtCarryingValue": "3299703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63713000", "profitLoss": "None", "dividendPayout": "436375000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "652861000", "capitalExpenditures": "687392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176504000", "cashflowFromInvestment": "-729558000", "stockBasedCompensation": "23869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "436375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1029190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "497002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1577234000, "cost_of_revenue": 710250000, "gross_profit": 866984000, "research_and_development": null, "selling_general_admin": 141705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188992000, "depreciation_amortisation": 497002000, "ebitda": 685994000, "interest_expense": 113584000, "interest_income": null, "other_non_operating": null, "pretax_income": 75408000, "tax_provision": 11695000, "effective_tax_rate": null, "net_income": 67812000, "net_income_continuing_ops": 63713000, "net_income_to_common": 67812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3299703000, "short_term_investments": null, "net_receivables": 1496105000, "inventory": null, "other_current_assets": null, "total_current_assets": 4912432000, "net_ppe": null, "goodwill": 9647754000, "intangible_assets": 1855894000, "goodwill_and_intangibles": 11503648000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43591198000, "total_assets": 48728634000, "short_term_debt": 1152042000, "accounts_payable": 2377726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4229579000, "long_term_debt": 17073392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19509833000, "total_liabilities": 23739412000, "total_debt": 18225434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6358501000, "total_equity": 23025030000, "shares_outstanding": 349234000, "operating_cash_flow": 652861000, "stock_based_compensation": 23869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 687392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -729558000, "dividends_paid": 436375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176504000, "free_cash_flow": 1340253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188992000", "ebitda": "685994000", "netIncome": "67812000", "grossProfit": "866984000", "depreciation": "None", "totalRevenue": "1577234000", "costOfRevenue": "710250000", "interestIncome": "130528000", "incomeBeforeTax": "75408000", "interestExpense": "113584000", "operatingIncome": "138421000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11695000", "reportedCurrency": "USD", "netInterestIncome": "-113584000", "nonInterestIncome": "None", "operatingExpenses": "728563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497002000", "sellingGeneralAndAdministrative": "141705000", "netIncomeFromContinuingOperations": "63713000" }, "balance": { "goodwill": "9647754000", "inventory": "None", "commonStock": "3400000", "currentDebt": "None", "investments": "None", "totalAssets": "48728634000", "longTermDebt": "17073392000", "shortTermDebt": "1152042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1855894000", "reportedCurrency": "USD", "retainedEarnings": "-6358501000", "totalLiabilities": "23739412000", "otherCurrentAssets": "116624000", "totalCurrentAssets": "4912432000", "currentLongTermDebt": "1152042000", "longTermInvestments": "3690749000", "shortTermInvestments": "None", "currentNetReceivables": "1496105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43591198000", "currentAccountsPayable": "2377726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27185915000", "shortLongTermDebtTotal": "19510501000", "totalShareholderEquity": "23025030000", "capitalLeaseObligations": "1285067000", "otherCurrentLiabilities": "283000", "totalCurrentLiabilities": "4229579000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19509833000", "cashAndShortTermInvestments": "3299703000", "commonStockSharesOutstanding": "349234000", "intangibleAssetsExcludingGoodwill": "1855894000", "cashAndCashEquivalentsAtCarryingValue": "3299703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63713000", "profitLoss": "None", "dividendPayout": "436375000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "652861000", "capitalExpenditures": "687392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176504000", "cashflowFromInvestment": "-729558000", "stockBasedCompensation": "23869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "436375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1029190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "497002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1493150000, "cost_of_revenue": 661528000, "gross_profit": 831622000, "ebit": 1169212000, "ebitda": 1630379000, "pretax_income": 1059829000, "tax_provision": 12883000, "net_income": 1032156000, "net_income_to_common": 1032156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3554126000, "total_current_assets": 5280265000, "total_assets": 48714995000, "short_term_debt": 567699000, "long_term_debt": 18452148000, "total_debt": 19019847000, "total_liabilities": 23853149000, "total_equity": 22914527000, "shares_outstanding": 345734000, "goodwill_and_intangibles": 11807831000 }, "cash_flow": { "operating_cash_flow": 641237000, "capital_expenditure": 704323000, "free_cash_flow": 1345560000, "dividends_paid": 433297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250869, "ticker_id": 1068, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1169212000", "ebitda": "1630379000", "netIncome": "1032156000", "grossProfit": "831622000", "depreciation": "None", "totalRevenue": "1493150000", "costOfRevenue": "661528000", "interestIncome": "121445000", "incomeBeforeTax": "1059829000", "interestExpense": "109383000", "operatingIncome": "211697000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12883000", "reportedCurrency": "USD", "netInterestIncome": "-109383000", "nonInterestIncome": "None", "operatingExpenses": "619925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "461167000", "sellingGeneralAndAdministrative": "136017000", "netIncomeFromContinuingOperations": "1046946000" }, "balance": { "goodwill": "9636513000", "inventory": "None", "commonStock": "3374000", "currentDebt": "None", "investments": "None", "totalAssets": "48714995000", "longTermDebt": "18452148000", "shortTermDebt": "567699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2171318000", "reportedCurrency": "USD", "retainedEarnings": "-5997607000", "totalLiabilities": "23853149000", "otherCurrentAssets": "139993000", "totalCurrentAssets": "5280265000", "currentLongTermDebt": "567699000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1586146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43434730000", "currentAccountsPayable": "2310882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26829522000", "shortLongTermDebtTotal": "19750233000", "totalShareholderEquity": "22914527000", "capitalLeaseObligations": "1298085000", "otherCurrentLiabilities": "1089000", "totalCurrentLiabilities": "3533310000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20319839000", "cashAndShortTermInvestments": "3554126000", "commonStockSharesOutstanding": "345734000", "intangibleAssetsExcludingGoodwill": "2171318000", "cashAndCashEquivalentsAtCarryingValue": "3554126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1046946000", "profitLoss": "None", "dividendPayout": "433297000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "641237000", "capitalExpenditures": "704323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "555831000", "cashflowFromInvestment": "161340000", "stockBasedCompensation": "25013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "433297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "605163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "461167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1493150000, "cost_of_revenue": 661528000, "gross_profit": 831622000, "research_and_development": null, "selling_general_admin": 136017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1169212000, "depreciation_amortisation": 461167000, "ebitda": 1630379000, "interest_expense": 109383000, "interest_income": null, "other_non_operating": null, "pretax_income": 1059829000, "tax_provision": 12883000, "effective_tax_rate": null, "net_income": 1032156000, "net_income_continuing_ops": 1046946000, "net_income_to_common": 1032156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3554126000, "short_term_investments": null, "net_receivables": 1586146000, "inventory": null, "other_current_assets": null, "total_current_assets": 5280265000, "net_ppe": null, "goodwill": 9636513000, "intangible_assets": 2171318000, "goodwill_and_intangibles": 11807831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43434730000, "total_assets": 48714995000, "short_term_debt": 567699000, "accounts_payable": 2310882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3533310000, "long_term_debt": 18452148000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20319839000, "total_liabilities": 23853149000, "total_debt": 19019847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5997607000, "total_equity": 22914527000, "shares_outstanding": 345734000, "operating_cash_flow": 641237000, "stock_based_compensation": 25013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 704323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 161340000, "dividends_paid": 433297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 555831000, "free_cash_flow": 1345560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1169212000", "ebitda": "1630379000", "netIncome": "1032156000", "grossProfit": "831622000", "depreciation": "None", "totalRevenue": "1493150000", "costOfRevenue": "661528000", "interestIncome": "121445000", "incomeBeforeTax": "1059829000", "interestExpense": "109383000", "operatingIncome": "211697000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12883000", "reportedCurrency": "USD", "netInterestIncome": "-109383000", "nonInterestIncome": "None", "operatingExpenses": "619925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "461167000", "sellingGeneralAndAdministrative": "136017000", "netIncomeFromContinuingOperations": "1046946000" }, "balance": { "goodwill": "9636513000", "inventory": "None", "commonStock": "3374000", "currentDebt": "None", "investments": "None", "totalAssets": "48714995000", "longTermDebt": "18452148000", "shortTermDebt": "567699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2171318000", "reportedCurrency": "USD", "retainedEarnings": "-5997607000", "totalLiabilities": "23853149000", "otherCurrentAssets": "139993000", "totalCurrentAssets": "5280265000", "currentLongTermDebt": "567699000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1586146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43434730000", "currentAccountsPayable": "2310882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26829522000", "shortLongTermDebtTotal": "19750233000", "totalShareholderEquity": "22914527000", "capitalLeaseObligations": "1298085000", "otherCurrentLiabilities": "1089000", "totalCurrentLiabilities": "3533310000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20319839000", "cashAndShortTermInvestments": "3554126000", "commonStockSharesOutstanding": "345734000", "intangibleAssetsExcludingGoodwill": "2171318000", "cashAndCashEquivalentsAtCarryingValue": "3554126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1046946000", "profitLoss": "None", "dividendPayout": "433297000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "641237000", "capitalExpenditures": "704323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "555831000", "cashflowFromInvestment": "161340000", "stockBasedCompensation": "25013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "433297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "605163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "461167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1407637000, "cost_of_revenue": 605324000, "gross_profit": 802313000, "ebit": 221994000, "ebitda": 665003000, "pretax_income": 123530000, "tax_provision": 17135000, "net_income": 109974000, "net_income_to_common": 109974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2321885000, "total_current_assets": 4648642000, "total_assets": 45080562000, "short_term_debt": 1096931000, "long_term_debt": 15919348000, "total_debt": 17016279000, "total_liabilities": 21902406000, "total_equity": 21295598000, "shares_outstanding": 344721000, "goodwill_and_intangibles": 11299154000 }, "cash_flow": { "operating_cash_flow": 399085000, "capital_expenditure": 787303000, "free_cash_flow": 1186388000, "dividends_paid": 848613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250870, "ticker_id": 1068, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221994000", "ebitda": "665003000", "netIncome": "109974000", "grossProfit": "802313000", "depreciation": "None", "totalRevenue": "1407637000", "costOfRevenue": "605324000", "interestIncome": "106104000", "incomeBeforeTax": "123530000", "interestExpense": "98464000", "operatingIncome": "195750000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17135000", "reportedCurrency": "USD", "netInterestIncome": "-98464000", "nonInterestIncome": "None", "operatingExpenses": "606563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "443009000", "sellingGeneralAndAdministrative": "123540000", "netIncomeFromContinuingOperations": "106395000" }, "balance": { "goodwill": "9174165000", "inventory": "None", "commonStock": "3338000", "currentDebt": "None", "investments": "None", "totalAssets": "45080562000", "longTermDebt": "15919348000", "shortTermDebt": "1096931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2124989000", "reportedCurrency": "USD", "retainedEarnings": "-6604217000", "totalLiabilities": "21902406000", "otherCurrentAssets": "953236000", "totalCurrentAssets": "4648642000", "currentLongTermDebt": "1096931000", "longTermInvestments": "2702847000", "shortTermInvestments": "-1936357000", "currentNetReceivables": "1373521000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40431920000", "currentAccountsPayable": "1927611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25299708000", "shortLongTermDebtTotal": "18297851000", "totalShareholderEquity": "21295598000", "capitalLeaseObligations": "1281572000", "otherCurrentLiabilities": "7882000", "totalCurrentLiabilities": "3592192000", "otherNonCurrentLiabilities": "559768000", "totalNonCurrentLiabilities": "18310214000", "cashAndShortTermInvestments": "2321885000", "commonStockSharesOutstanding": "344721000", "intangibleAssetsExcludingGoodwill": "2124989000", "cashAndCashEquivalentsAtCarryingValue": "2321885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106395000", "profitLoss": "None", "dividendPayout": "848613000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "399085000", "capitalExpenditures": "787303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1017997000", "cashflowFromInvestment": "-903180000", "stockBasedCompensation": "20878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "848613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "443009000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1407637000, "cost_of_revenue": 605324000, "gross_profit": 802313000, "research_and_development": null, "selling_general_admin": 123540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221994000, "depreciation_amortisation": 443009000, "ebitda": 665003000, "interest_expense": 98464000, "interest_income": null, "other_non_operating": null, "pretax_income": 123530000, "tax_provision": 17135000, "effective_tax_rate": null, "net_income": 109974000, "net_income_continuing_ops": 106395000, "net_income_to_common": 109974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2321885000, "short_term_investments": -1936357000, "net_receivables": 1373521000, "inventory": null, "other_current_assets": null, "total_current_assets": 4648642000, "net_ppe": null, "goodwill": 9174165000, "intangible_assets": 2124989000, "goodwill_and_intangibles": 11299154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40431920000, "total_assets": 45080562000, "short_term_debt": 1096931000, "accounts_payable": 1927611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3592192000, "long_term_debt": 15919348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18310214000, "total_liabilities": 21902406000, "total_debt": 17016279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6604217000, "total_equity": 21295598000, "shares_outstanding": 344721000, "operating_cash_flow": 399085000, "stock_based_compensation": 20878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 787303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -903180000, "dividends_paid": 848613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1017997000, "free_cash_flow": 1186388000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221994000", "ebitda": "665003000", "netIncome": "109974000", "grossProfit": "802313000", "depreciation": "None", "totalRevenue": "1407637000", "costOfRevenue": "605324000", "interestIncome": "106104000", "incomeBeforeTax": "123530000", "interestExpense": "98464000", "operatingIncome": "195750000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17135000", "reportedCurrency": "USD", "netInterestIncome": "-98464000", "nonInterestIncome": "None", "operatingExpenses": "606563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "443009000", "sellingGeneralAndAdministrative": "123540000", "netIncomeFromContinuingOperations": "106395000" }, "balance": { "goodwill": "9174165000", "inventory": "None", "commonStock": "3338000", "currentDebt": "None", "investments": "None", "totalAssets": "45080562000", "longTermDebt": "15919348000", "shortTermDebt": "1096931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2124989000", "reportedCurrency": "USD", "retainedEarnings": "-6604217000", "totalLiabilities": "21902406000", "otherCurrentAssets": "953236000", "totalCurrentAssets": "4648642000", "currentLongTermDebt": "1096931000", "longTermInvestments": "2702847000", "shortTermInvestments": "-1936357000", "currentNetReceivables": "1373521000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40431920000", "currentAccountsPayable": "1927611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25299708000", "shortLongTermDebtTotal": "18297851000", "totalShareholderEquity": "21295598000", "capitalLeaseObligations": "1281572000", "otherCurrentLiabilities": "7882000", "totalCurrentLiabilities": "3592192000", "otherNonCurrentLiabilities": "559768000", "totalNonCurrentLiabilities": "18310214000", "cashAndShortTermInvestments": "2321885000", "commonStockSharesOutstanding": "344721000", "intangibleAssetsExcludingGoodwill": "2124989000", "cashAndCashEquivalentsAtCarryingValue": "2321885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106395000", "profitLoss": "None", "dividendPayout": "848613000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "399085000", "capitalExpenditures": "787303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1017997000", "cashflowFromInvestment": "-903180000", "stockBasedCompensation": "20878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "848613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "443009000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1435862000, "cost_of_revenue": 662689000, "gross_profit": 773173000, "ebit": 295358000, "ebitda": 750713000, "pretax_income": 190616000, "tax_provision": 4928000, "net_income": 189569000, "net_income_to_common": 189569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3870891000, "total_current_assets": 5128355000, "total_assets": 45283616000, "short_term_debt": 1611308000, "long_term_debt": 15103069000, "total_debt": 16714377000, "total_liabilities": 22107836000, "total_equity": 21340397000, "shares_outstanding": 340690000, "goodwill_and_intangibles": 11107485000 }, "cash_flow": { "operating_cash_flow": 769475000, "capital_expenditure": 735410000, "free_cash_flow": 1504885000, "dividends_paid": 10185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250871, "ticker_id": 1068, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "295358000", "ebitda": "750713000", "netIncome": "189569000", "grossProfit": "773173000", "depreciation": "None", "totalRevenue": "1435862000", "costOfRevenue": "662689000", "interestIncome": "140943000", "incomeBeforeTax": "190616000", "interestExpense": "104742000", "operatingIncome": "144322000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4928000", "reportedCurrency": "USD", "netInterestIncome": "-104742000", "nonInterestIncome": "None", "operatingExpenses": "628851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "455355000", "sellingGeneralAndAdministrative": "126816000", "netIncomeFromContinuingOperations": "185688000" }, "balance": { "goodwill": "8929431000", "inventory": "None", "commonStock": "3337000", "currentDebt": "None", "investments": "None", "totalAssets": "45283616000", "longTermDebt": "15103069000", "shortTermDebt": "1611308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2178054000", "reportedCurrency": "USD", "retainedEarnings": "-6292085000", "totalLiabilities": "22107836000", "otherCurrentAssets": "-642456000", "totalCurrentAssets": "5128355000", "currentLongTermDebt": "1611308000", "longTermInvestments": "2639800000", "shortTermInvestments": "None", "currentNetReceivables": "1899920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40155261000", "currentAccountsPayable": "2056215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25299635000", "shortLongTermDebtTotal": "18008596000", "totalShareholderEquity": "21340397000", "capitalLeaseObligations": "1294219000", "otherCurrentLiabilities": "418661000", "totalCurrentLiabilities": "4625986000", "otherNonCurrentLiabilities": "539802000", "totalNonCurrentLiabilities": "17481850000", "cashAndShortTermInvestments": "3870891000", "commonStockSharesOutstanding": "340690000", "intangibleAssetsExcludingGoodwill": "2178054000", "cashAndCashEquivalentsAtCarryingValue": "3870891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185688000", "profitLoss": "None", "dividendPayout": "10185000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "769475000", "capitalExpenditures": "735410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1541499000", "cashflowFromInvestment": "-511990000", "stockBasedCompensation": "14931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3650771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1435862000, "cost_of_revenue": 662689000, "gross_profit": 773173000, "research_and_development": null, "selling_general_admin": 126816000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295358000, "depreciation_amortisation": 455355000, "ebitda": 750713000, "interest_expense": 104742000, "interest_income": null, "other_non_operating": null, "pretax_income": 190616000, "tax_provision": 4928000, "effective_tax_rate": null, "net_income": 189569000, "net_income_continuing_ops": 185688000, "net_income_to_common": 189569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3870891000, "short_term_investments": null, "net_receivables": 1899920000, "inventory": null, "other_current_assets": null, "total_current_assets": 5128355000, "net_ppe": null, "goodwill": 8929431000, "intangible_assets": 2178054000, "goodwill_and_intangibles": 11107485000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40155261000, "total_assets": 45283616000, "short_term_debt": 1611308000, "accounts_payable": 2056215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4625986000, "long_term_debt": 15103069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17481850000, "total_liabilities": 22107836000, "total_debt": 16714377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6292085000, "total_equity": 21340397000, "shares_outstanding": 340690000, "operating_cash_flow": 769475000, "stock_based_compensation": 14931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 735410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -511990000, "dividends_paid": 10185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1541499000, "free_cash_flow": 1504885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "295358000", "ebitda": "750713000", "netIncome": "189569000", "grossProfit": "773173000", "depreciation": "None", "totalRevenue": "1435862000", "costOfRevenue": "662689000", "interestIncome": "140943000", "incomeBeforeTax": "190616000", "interestExpense": "104742000", "operatingIncome": "144322000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4928000", "reportedCurrency": "USD", "netInterestIncome": "-104742000", "nonInterestIncome": "None", "operatingExpenses": "628851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "455355000", "sellingGeneralAndAdministrative": "126816000", "netIncomeFromContinuingOperations": "185688000" }, "balance": { "goodwill": "8929431000", "inventory": "None", "commonStock": "3337000", "currentDebt": "None", "investments": "None", "totalAssets": "45283616000", "longTermDebt": "15103069000", "shortTermDebt": "1611308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2178054000", "reportedCurrency": "USD", "retainedEarnings": "-6292085000", "totalLiabilities": "22107836000", "otherCurrentAssets": "-642456000", "totalCurrentAssets": "5128355000", "currentLongTermDebt": "1611308000", "longTermInvestments": "2639800000", "shortTermInvestments": "None", "currentNetReceivables": "1899920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40155261000", "currentAccountsPayable": "2056215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25299635000", "shortLongTermDebtTotal": "18008596000", "totalShareholderEquity": "21340397000", "capitalLeaseObligations": "1294219000", "otherCurrentLiabilities": "418661000", "totalCurrentLiabilities": "4625986000", "otherNonCurrentLiabilities": "539802000", "totalNonCurrentLiabilities": "17481850000", "cashAndShortTermInvestments": "3870891000", "commonStockSharesOutstanding": "340690000", "intangibleAssetsExcludingGoodwill": "2178054000", "cashAndCashEquivalentsAtCarryingValue": "3870891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185688000", "profitLoss": "None", "dividendPayout": "10185000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "769475000", "capitalExpenditures": "735410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1541499000", "cashflowFromInvestment": "-511990000", "stockBasedCompensation": "14931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3650771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1431214000, "cost_of_revenue": 656361000, "gross_profit": 774853000, "ebit": 176364000, "ebitda": 636361000, "pretax_income": 52561000, "tax_provision": 12427000, "net_income": 51193000, "net_income_to_common": 51193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2175605000, "total_current_assets": 3450065000, "total_assets": 45295391000, "short_term_debt": 1786921000, "long_term_debt": 15199625000, "total_debt": 16986546000, "total_liabilities": 22118780000, "total_equity": 21246111000, "shares_outstanding": 336249000, "goodwill_and_intangibles": 11762700000 }, "cash_flow": { "operating_cash_flow": 566515000, "capital_expenditure": 781530000, "free_cash_flow": 1348045000, "dividends_paid": 418758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250873, "ticker_id": 1068, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176364000", "ebitda": "636361000", "netIncome": "51193000", "grossProfit": "774853000", "depreciation": "None", "totalRevenue": "1431214000", "costOfRevenue": "656361000", "interestIncome": "150289000", "incomeBeforeTax": "52561000", "interestExpense": "123803000", "operatingIncome": "168286000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12427000", "reportedCurrency": "USD", "netInterestIncome": "-123803000", "nonInterestIncome": "None", "operatingExpenses": "606567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459997000", "sellingGeneralAndAdministrative": "117602000", "netIncomeFromContinuingOperations": "40134000" }, "balance": { "goodwill": "9395233000", "inventory": "2175605000", "commonStock": "3285000", "currentDebt": "None", "investments": "None", "totalAssets": "45295391000", "longTermDebt": "15199625000", "shortTermDebt": "1786921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2367467000", "reportedCurrency": "USD", "retainedEarnings": "-6060642000", "totalLiabilities": "22118780000", "otherCurrentAssets": "-3450065000", "totalCurrentAssets": "3450065000", "currentLongTermDebt": "1786921000", "longTermInvestments": "2456448000", "shortTermInvestments": "None", "currentNetReceivables": "1274460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41845326000", "currentAccountsPayable": "2140763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26458721000", "shortLongTermDebtTotal": "18330449000", "totalShareholderEquity": "21246111000", "capitalLeaseObligations": "1343903000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4351481000", "otherNonCurrentLiabilities": "423797000", "totalNonCurrentLiabilities": "17767299000", "cashAndShortTermInvestments": "2175605000", "commonStockSharesOutstanding": "336249000", "intangibleAssetsExcludingGoodwill": "2367467000", "cashAndCashEquivalentsAtCarryingValue": "2175605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40134000", "profitLoss": "None", "dividendPayout": "418758000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "566515000", "capitalExpenditures": "781530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "474351000", "cashflowFromInvestment": "-1118947000", "stockBasedCompensation": "22620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "418758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2730178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1431214000, "cost_of_revenue": 656361000, "gross_profit": 774853000, "research_and_development": null, "selling_general_admin": 117602000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176364000, "depreciation_amortisation": 459997000, "ebitda": 636361000, "interest_expense": 123803000, "interest_income": null, "other_non_operating": null, "pretax_income": 52561000, "tax_provision": 12427000, "effective_tax_rate": null, "net_income": 51193000, "net_income_continuing_ops": 40134000, "net_income_to_common": 51193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2175605000, "short_term_investments": null, "net_receivables": 1274460000, "inventory": 2175605000, "other_current_assets": null, "total_current_assets": 3450065000, "net_ppe": null, "goodwill": 9395233000, "intangible_assets": 2367467000, "goodwill_and_intangibles": 11762700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41845326000, "total_assets": 45295391000, "short_term_debt": 1786921000, "accounts_payable": 2140763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4351481000, "long_term_debt": 15199625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17767299000, "total_liabilities": 22118780000, "total_debt": 16986546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6060642000, "total_equity": 21246111000, "shares_outstanding": 336249000, "operating_cash_flow": 566515000, "stock_based_compensation": 22620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 781530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1118947000, "dividends_paid": 418758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 474351000, "free_cash_flow": 1348045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176364000", "ebitda": "636361000", "netIncome": "51193000", "grossProfit": "774853000", "depreciation": "None", "totalRevenue": "1431214000", "costOfRevenue": "656361000", "interestIncome": "150289000", "incomeBeforeTax": "52561000", "interestExpense": "123803000", "operatingIncome": "168286000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12427000", "reportedCurrency": "USD", "netInterestIncome": "-123803000", "nonInterestIncome": "None", "operatingExpenses": "606567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459997000", "sellingGeneralAndAdministrative": "117602000", "netIncomeFromContinuingOperations": "40134000" }, "balance": { "goodwill": "9395233000", "inventory": "2175605000", "commonStock": "3285000", "currentDebt": "None", "investments": "None", "totalAssets": "45295391000", "longTermDebt": "15199625000", "shortTermDebt": "1786921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2367467000", "reportedCurrency": "USD", "retainedEarnings": "-6060642000", "totalLiabilities": "22118780000", "otherCurrentAssets": "-3450065000", "totalCurrentAssets": "3450065000", "currentLongTermDebt": "1786921000", "longTermInvestments": "2456448000", "shortTermInvestments": "None", "currentNetReceivables": "1274460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41845326000", "currentAccountsPayable": "2140763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26458721000", "shortLongTermDebtTotal": "18330449000", "totalShareholderEquity": "21246111000", "capitalLeaseObligations": "1343903000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4351481000", "otherNonCurrentLiabilities": "423797000", "totalNonCurrentLiabilities": "17767299000", "cashAndShortTermInvestments": "2175605000", "commonStockSharesOutstanding": "336249000", "intangibleAssetsExcludingGoodwill": "2367467000", "cashAndCashEquivalentsAtCarryingValue": "2175605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40134000", "profitLoss": "None", "dividendPayout": "418758000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "566515000", "capitalExpenditures": "781530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "474351000", "cashflowFromInvestment": "-1118947000", "stockBasedCompensation": "22620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "418758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2730178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1356749000, "cost_of_revenue": 607276000, "gross_profit": 749473000, "ebit": 204416000, "ebitda": 629759000, "pretax_income": 89660000, "tax_provision": 14992000, "net_income": 80220000, "net_income_to_common": 80220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2282062000, "total_current_assets": 3504465000, "total_assets": 43606883000, "short_term_debt": 1848167000, "long_term_debt": 14491579000, "total_debt": 16339746000, "total_liabilities": 21199178000, "total_equity": 20537503000, "shares_outstanding": 327946000, "goodwill_and_intangibles": 11443954000 }, "cash_flow": { "operating_cash_flow": 573212000, "capital_expenditure": 655485000, "free_cash_flow": 1228697000, "dividends_paid": 415779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250874, "ticker_id": 1068, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204416000", "ebitda": "629759000", "netIncome": "80220000", "grossProfit": "749473000", "depreciation": "None", "totalRevenue": "1356749000", "costOfRevenue": "607276000", "interestIncome": "None", "incomeBeforeTax": "89660000", "interestExpense": "114756000", "operatingIncome": "9889000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14992000", "reportedCurrency": "USD", "netInterestIncome": "-114756000", "nonInterestIncome": "None", "operatingExpenses": "739584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425343000", "sellingGeneralAndAdministrative": "120395000", "netIncomeFromContinuingOperations": "74668000" }, "balance": { "goodwill": "9128811000", "inventory": "-45276000", "commonStock": "3231000", "currentDebt": "None", "investments": "None", "totalAssets": "43606883000", "longTermDebt": "14491579000", "shortTermDebt": "1848167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2315143000", "reportedCurrency": "USD", "retainedEarnings": "-5701096000", "totalLiabilities": "21199178000", "otherCurrentAssets": "-4118214000", "totalCurrentAssets": "3504465000", "currentLongTermDebt": "1848167000", "longTermInvestments": "2332698000", "shortTermInvestments": "45276000", "currentNetReceivables": "1222403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40102418000", "currentAccountsPayable": "1973798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17676585000", "totalShareholderEquity": "20537503000", "capitalLeaseObligations": "1336839000", "otherCurrentLiabilities": "-1006584000", "totalCurrentLiabilities": "4238670000", "otherNonCurrentLiabilities": "416705000", "totalNonCurrentLiabilities": "16960508000", "cashAndShortTermInvestments": "2282062000", "commonStockSharesOutstanding": "327946000", "intangibleAssetsExcludingGoodwill": "2315143000", "cashAndCashEquivalentsAtCarryingValue": "2282062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74668000", "profitLoss": "None", "dividendPayout": "415779000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "573212000", "capitalExpenditures": "655485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "855115000", "cashflowFromInvestment": "-281839000", "stockBasedCompensation": "21319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1356749000, "cost_of_revenue": 607276000, "gross_profit": 749473000, "research_and_development": null, "selling_general_admin": 120395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204416000, "depreciation_amortisation": 425343000, "ebitda": 629759000, "interest_expense": 114756000, "interest_income": null, "other_non_operating": null, "pretax_income": 89660000, "tax_provision": 14992000, "effective_tax_rate": null, "net_income": 80220000, "net_income_continuing_ops": 74668000, "net_income_to_common": 80220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2282062000, "short_term_investments": 45276000, "net_receivables": 1222403000, "inventory": -45276000, "other_current_assets": null, "total_current_assets": 3504465000, "net_ppe": null, "goodwill": 9128811000, "intangible_assets": 2315143000, "goodwill_and_intangibles": 11443954000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40102418000, "total_assets": 43606883000, "short_term_debt": 1848167000, "accounts_payable": 1973798000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4238670000, "long_term_debt": 14491579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16960508000, "total_liabilities": 21199178000, "total_debt": 16339746000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5701096000, "total_equity": 20537503000, "shares_outstanding": 327946000, "operating_cash_flow": 573212000, "stock_based_compensation": 21319000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 655485000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281839000, "dividends_paid": 415779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 855115000, "free_cash_flow": 1228697000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204416000", "ebitda": "629759000", "netIncome": "80220000", "grossProfit": "749473000", "depreciation": "None", "totalRevenue": "1356749000", "costOfRevenue": "607276000", "interestIncome": "None", "incomeBeforeTax": "89660000", "interestExpense": "114756000", "operatingIncome": "9889000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14992000", "reportedCurrency": "USD", "netInterestIncome": "-114756000", "nonInterestIncome": "None", "operatingExpenses": "739584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425343000", "sellingGeneralAndAdministrative": "120395000", "netIncomeFromContinuingOperations": "74668000" }, "balance": { "goodwill": "9128811000", "inventory": "-45276000", "commonStock": "3231000", "currentDebt": "None", "investments": "None", "totalAssets": "43606883000", "longTermDebt": "14491579000", "shortTermDebt": "1848167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2315143000", "reportedCurrency": "USD", "retainedEarnings": "-5701096000", "totalLiabilities": "21199178000", "otherCurrentAssets": "-4118214000", "totalCurrentAssets": "3504465000", "currentLongTermDebt": "1848167000", "longTermInvestments": "2332698000", "shortTermInvestments": "45276000", "currentNetReceivables": "1222403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40102418000", "currentAccountsPayable": "1973798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17676585000", "totalShareholderEquity": "20537503000", "capitalLeaseObligations": "1336839000", "otherCurrentLiabilities": "-1006584000", "totalCurrentLiabilities": "4238670000", "otherNonCurrentLiabilities": "416705000", "totalNonCurrentLiabilities": "16960508000", "cashAndShortTermInvestments": "2282062000", "commonStockSharesOutstanding": "327946000", "intangibleAssetsExcludingGoodwill": "2315143000", "cashAndCashEquivalentsAtCarryingValue": "2282062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74668000", "profitLoss": "None", "dividendPayout": "415779000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "573212000", "capitalExpenditures": "655485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "855115000", "cashflowFromInvestment": "-281839000", "stockBasedCompensation": "21319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1331143000, "cost_of_revenue": 592789000, "gross_profit": 738354000, "ebit": 419785000, "ebitda": 850887000, "pretax_income": 310250000, "tax_provision": 22413000, "net_income": 281508000, "net_income_to_common": 281508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1193784000, "total_current_assets": 2698124000, "total_assets": 42633089000, "short_term_debt": 1901126000, "long_term_debt": 15119215000, "total_debt": 17020341000, "total_liabilities": 21792866000, "total_equity": 19019850000, "shares_outstanding": 320798000, "goodwill_and_intangibles": 11464406000 }, "cash_flow": { "operating_cash_flow": 352275000, "capital_expenditure": 659315000, "free_cash_flow": 1011590000, "dividends_paid": 788525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250875, "ticker_id": 1068, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "419785000", "ebitda": "850887000", "netIncome": "281508000", "grossProfit": "738354000", "depreciation": "None", "totalRevenue": "1331143000", "costOfRevenue": "592789000", "interestIncome": "None", "incomeBeforeTax": "310250000", "interestExpense": "109535000", "operatingIncome": "149367000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "22413000", "reportedCurrency": "USD", "netInterestIncome": "-109535000", "nonInterestIncome": "None", "operatingExpenses": "588987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "431102000", "sellingGeneralAndAdministrative": "115210000", "netIncomeFromContinuingOperations": "287837000" }, "balance": { "goodwill": "9105026000", "inventory": "-27149000", "commonStock": "3097000", "currentDebt": "None", "investments": "None", "totalAssets": "42633089000", "longTermDebt": "15119215000", "shortTermDebt": "1901126000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2359380000", "reportedCurrency": "USD", "retainedEarnings": "-5373529000", "totalLiabilities": "21792866000", "otherCurrentAssets": "287064000", "totalCurrentAssets": "2698124000", "currentLongTermDebt": "1901126000", "longTermInvestments": "2365821000", "shortTermInvestments": "27149000", "currentNetReceivables": "1217276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39934965000", "currentAccountsPayable": "1870344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18378092000", "totalShareholderEquity": "19019850000", "capitalLeaseObligations": "1357751000", "otherCurrentLiabilities": "-403244000", "totalCurrentLiabilities": "3781451000", "otherNonCurrentLiabilities": "413225000", "totalNonCurrentLiabilities": "18011415000", "cashAndShortTermInvestments": "1193784000", "commonStockSharesOutstanding": "320798000", "intangibleAssetsExcludingGoodwill": "2359380000", "cashAndCashEquivalentsAtCarryingValue": "1193784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287837000", "profitLoss": "None", "dividendPayout": "788525000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "352275000", "capitalExpenditures": "659315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-809714000", "cashflowFromInvestment": "6619000", "stockBasedCompensation": "16736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "788525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "431102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1331143000, "cost_of_revenue": 592789000, "gross_profit": 738354000, "research_and_development": null, "selling_general_admin": 115210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 419785000, "depreciation_amortisation": 431102000, "ebitda": 850887000, "interest_expense": 109535000, "interest_income": null, "other_non_operating": null, "pretax_income": 310250000, "tax_provision": 22413000, "effective_tax_rate": null, "net_income": 281508000, "net_income_continuing_ops": 287837000, "net_income_to_common": 281508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1193784000, "short_term_investments": 27149000, "net_receivables": 1217276000, "inventory": -27149000, "other_current_assets": null, "total_current_assets": 2698124000, "net_ppe": null, "goodwill": 9105026000, "intangible_assets": 2359380000, "goodwill_and_intangibles": 11464406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39934965000, "total_assets": 42633089000, "short_term_debt": 1901126000, "accounts_payable": 1870344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3781451000, "long_term_debt": 15119215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18011415000, "total_liabilities": 21792866000, "total_debt": 17020341000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5373529000, "total_equity": 19019850000, "shares_outstanding": 320798000, "operating_cash_flow": 352275000, "stock_based_compensation": 16736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 659315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6619000, "dividends_paid": 788525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -809714000, "free_cash_flow": 1011590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "419785000", "ebitda": "850887000", "netIncome": "281508000", "grossProfit": "738354000", "depreciation": "None", "totalRevenue": "1331143000", "costOfRevenue": "592789000", "interestIncome": "None", "incomeBeforeTax": "310250000", "interestExpense": "109535000", "operatingIncome": "149367000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "22413000", "reportedCurrency": "USD", "netInterestIncome": "-109535000", "nonInterestIncome": "None", "operatingExpenses": "588987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "431102000", "sellingGeneralAndAdministrative": "115210000", "netIncomeFromContinuingOperations": "287837000" }, "balance": { "goodwill": "9105026000", "inventory": "-27149000", "commonStock": "3097000", "currentDebt": "None", "investments": "None", "totalAssets": "42633089000", "longTermDebt": "15119215000", "shortTermDebt": "1901126000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2359380000", "reportedCurrency": "USD", "retainedEarnings": "-5373529000", "totalLiabilities": "21792866000", "otherCurrentAssets": "287064000", "totalCurrentAssets": "2698124000", "currentLongTermDebt": "1901126000", "longTermInvestments": "2365821000", "shortTermInvestments": "27149000", "currentNetReceivables": "1217276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39934965000", "currentAccountsPayable": "1870344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18378092000", "totalShareholderEquity": "19019850000", "capitalLeaseObligations": "1357751000", "otherCurrentLiabilities": "-403244000", "totalCurrentLiabilities": "3781451000", "otherNonCurrentLiabilities": "413225000", "totalNonCurrentLiabilities": "18011415000", "cashAndShortTermInvestments": "1193784000", "commonStockSharesOutstanding": "320798000", "intangibleAssetsExcludingGoodwill": "2359380000", "cashAndCashEquivalentsAtCarryingValue": "1193784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287837000", "profitLoss": "None", "dividendPayout": "788525000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "352275000", "capitalExpenditures": "659315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-809714000", "cashflowFromInvestment": "6619000", "stockBasedCompensation": "16736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "788525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "431102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1369639000, "cost_of_revenue": 647156000, "gross_profit": 722483000, "ebit": 154253000, "ebitda": 574728000, "pretax_income": 40615000, "tax_provision": 20724000, "net_income": 28310000, "net_income_to_common": 28310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1625495000, "total_current_assets": 3382108000, "total_assets": 44113258000, "short_term_debt": 1812287000, "long_term_debt": 15613620000, "total_debt": 17425907000, "total_liabilities": 23116937000, "total_equity": 19117534000, "shares_outstanding": 305781000, "goodwill_and_intangibles": 11740108000 }, "cash_flow": { "operating_cash_flow": 462305000, "capital_expenditure": 1059136000, "free_cash_flow": 1521441000, "dividends_paid": 10181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250876, "ticker_id": 1068, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154253000", "ebitda": "574728000", "netIncome": "28310000", "grossProfit": "722483000", "depreciation": "None", "totalRevenue": "1369639000", "costOfRevenue": "647156000", "interestIncome": "None", "incomeBeforeTax": "40615000", "interestExpense": "113638000", "operatingIncome": "134041000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20724000", "reportedCurrency": "USD", "netInterestIncome": "-113638000", "nonInterestIncome": "None", "operatingExpenses": "588442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420475000", "sellingGeneralAndAdministrative": "116799000", "netIncomeFromContinuingOperations": "19891000" }, "balance": { "goodwill": "9239871000", "inventory": "-8538000", "commonStock": "3088000", "currentDebt": "None", "investments": "None", "totalAssets": "44113258000", "longTermDebt": "15613620000", "shortTermDebt": "1812287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2500237000", "reportedCurrency": "USD", "retainedEarnings": "-5262648000", "totalLiabilities": "23116937000", "otherCurrentAssets": "-145924000", "totalCurrentAssets": "3382108000", "currentLongTermDebt": "1812287000", "longTermInvestments": "2295889000", "shortTermInvestments": "8538000", "currentNetReceivables": "1902537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40731150000", "currentAccountsPayable": "2168984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18968001000", "totalShareholderEquity": "19117534000", "capitalLeaseObligations": "1542094000", "otherCurrentLiabilities": "426989000", "totalCurrentLiabilities": "4810127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18306810000", "cashAndShortTermInvestments": "1625495000", "commonStockSharesOutstanding": "305781000", "intangibleAssetsExcludingGoodwill": "2500237000", "cashAndCashEquivalentsAtCarryingValue": "1625495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19891000", "profitLoss": "None", "dividendPayout": "10181000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-188450000", "operatingCashflow": "462305000", "capitalExpenditures": "1059136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1071749000", "cashflowFromInvestment": "-1016405000", "stockBasedCompensation": "25747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-278287999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1369639000, "cost_of_revenue": 647156000, "gross_profit": 722483000, "research_and_development": null, "selling_general_admin": 116799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154253000, "depreciation_amortisation": 420475000, "ebitda": 574728000, "interest_expense": 113638000, "interest_income": null, "other_non_operating": null, "pretax_income": 40615000, "tax_provision": 20724000, "effective_tax_rate": null, "net_income": 28310000, "net_income_continuing_ops": 19891000, "net_income_to_common": 28310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1625495000, "short_term_investments": 8538000, "net_receivables": 1902537000, "inventory": -8538000, "other_current_assets": null, "total_current_assets": 3382108000, "net_ppe": null, "goodwill": 9239871000, "intangible_assets": 2500237000, "goodwill_and_intangibles": 11740108000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40731150000, "total_assets": 44113258000, "short_term_debt": 1812287000, "accounts_payable": 2168984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4810127000, "long_term_debt": 15613620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18306810000, "total_liabilities": 23116937000, "total_debt": 17425907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5262648000, "total_equity": 19117534000, "shares_outstanding": 305781000, "operating_cash_flow": 462305000, "stock_based_compensation": 25747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1059136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1016405000, "dividends_paid": 10181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1071749000, "free_cash_flow": 1521441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "154253000", "ebitda": "574728000", "netIncome": "28310000", "grossProfit": "722483000", "depreciation": "None", "totalRevenue": "1369639000", "costOfRevenue": "647156000", "interestIncome": "None", "incomeBeforeTax": "40615000", "interestExpense": "113638000", "operatingIncome": "134041000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20724000", "reportedCurrency": "USD", "netInterestIncome": "-113638000", "nonInterestIncome": "None", "operatingExpenses": "588442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420475000", "sellingGeneralAndAdministrative": "116799000", "netIncomeFromContinuingOperations": "19891000" }, "balance": { "goodwill": "9239871000", "inventory": "-8538000", "commonStock": "3088000", "currentDebt": "None", "investments": "None", "totalAssets": "44113258000", "longTermDebt": "15613620000", "shortTermDebt": "1812287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2500237000", "reportedCurrency": "USD", "retainedEarnings": "-5262648000", "totalLiabilities": "23116937000", "otherCurrentAssets": "-145924000", "totalCurrentAssets": "3382108000", "currentLongTermDebt": "1812287000", "longTermInvestments": "2295889000", "shortTermInvestments": "8538000", "currentNetReceivables": "1902537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40731150000", "currentAccountsPayable": "2168984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18968001000", "totalShareholderEquity": "19117534000", "capitalLeaseObligations": "1542094000", "otherCurrentLiabilities": "426989000", "totalCurrentLiabilities": "4810127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18306810000", "cashAndShortTermInvestments": "1625495000", "commonStockSharesOutstanding": "305781000", "intangibleAssetsExcludingGoodwill": "2500237000", "cashAndCashEquivalentsAtCarryingValue": "1625495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19891000", "profitLoss": "None", "dividendPayout": "10181000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-188450000", "operatingCashflow": "462305000", "capitalExpenditures": "1059136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1071749000", "cashflowFromInvestment": "-1016405000", "stockBasedCompensation": "25747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-278287999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1402432000, "cost_of_revenue": 684112000, "gross_profit": 718320000, "ebit": 873933000, "ebitda": 1294546000, "pretax_income": 763166000, "tax_provision": 17228000, "net_income": 733618000, "net_income_to_common": 733618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1062050000, "total_current_assets": 2387775000, "total_assets": 41932515000, "short_term_debt": 1698780000, "long_term_debt": 16869776000, "total_debt": 18568556000, "total_liabilities": 21895634000, "total_equity": 18190026000, "shares_outstanding": 311341000, "goodwill_and_intangibles": 11504272000 }, "cash_flow": { "operating_cash_flow": 358361000, "capital_expenditure": 1097802000, "free_cash_flow": 1456163000, "dividends_paid": 388472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250878, "ticker_id": 1068, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "873933000", "ebitda": "1294546000", "netIncome": "733618000", "grossProfit": "718320000", "depreciation": "None", "totalRevenue": "1402432000", "costOfRevenue": "684112000", "interestIncome": "105748000", "incomeBeforeTax": "763166000", "interestExpense": "110767000", "operatingIncome": "58226000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17228000", "reportedCurrency": "USD", "netInterestIncome": "-85955000", "nonInterestIncome": "None", "operatingExpenses": "660094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420613000", "sellingGeneralAndAdministrative": "110721000", "netIncomeFromContinuingOperations": "745943000" }, "balance": { "goodwill": "8998074000", "inventory": "2974193000", "commonStock": "3002000", "currentDebt": "None", "investments": "None", "totalAssets": "41932515000", "longTermDebt": "16869776000", "shortTermDebt": "1698780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2506198000", "reportedCurrency": "USD", "retainedEarnings": "-4900758000", "totalLiabilities": "21895634000", "otherCurrentAssets": "-2974193000", "totalCurrentAssets": "2387775000", "currentLongTermDebt": "1698780000", "longTermInvestments": "2180313000", "shortTermInvestments": "32482000", "currentNetReceivables": "1325725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39544741000", "currentAccountsPayable": "2147103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24872670000", "shortLongTermDebtTotal": "18568556000", "totalShareholderEquity": "18190026000", "capitalLeaseObligations": "1404510000", "otherCurrentLiabilities": "385521000", "totalCurrentLiabilities": "4231404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17664230000", "cashAndShortTermInvestments": "1062050000", "commonStockSharesOutstanding": "311341000", "intangibleAssetsExcludingGoodwill": "2506198000", "cashAndCashEquivalentsAtCarryingValue": "1062050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "745938000", "profitLoss": "None", "dividendPayout": "388472000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "82719000", "operatingCashflow": "358361000", "capitalExpenditures": "1097802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-592607000", "cashflowFromInvestment": "1180300000", "stockBasedCompensation": "19230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "388472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1402432000, "cost_of_revenue": 684112000, "gross_profit": 718320000, "research_and_development": null, "selling_general_admin": 110721000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 873933000, "depreciation_amortisation": 420613000, "ebitda": 1294546000, "interest_expense": 110767000, "interest_income": null, "other_non_operating": null, "pretax_income": 763166000, "tax_provision": 17228000, "effective_tax_rate": null, "net_income": 733618000, "net_income_continuing_ops": 745943000, "net_income_to_common": 733618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1062050000, "short_term_investments": 32482000, "net_receivables": 1325725000, "inventory": 2974193000, "other_current_assets": null, "total_current_assets": 2387775000, "net_ppe": null, "goodwill": 8998074000, "intangible_assets": 2506198000, "goodwill_and_intangibles": 11504272000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39544741000, "total_assets": 41932515000, "short_term_debt": 1698780000, "accounts_payable": 2147103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4231404000, "long_term_debt": 16869776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17664230000, "total_liabilities": 21895634000, "total_debt": 18568556000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4900758000, "total_equity": 18190026000, "shares_outstanding": 311341000, "operating_cash_flow": 358361000, "stock_based_compensation": 19230000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1097802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1180300000, "dividends_paid": 388472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -592607000, "free_cash_flow": 1456163000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "873933000", "ebitda": "1294546000", "netIncome": "733618000", "grossProfit": "718320000", "depreciation": "None", "totalRevenue": "1402432000", "costOfRevenue": "684112000", "interestIncome": "105748000", "incomeBeforeTax": "763166000", "interestExpense": "110767000", "operatingIncome": "58226000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17228000", "reportedCurrency": "USD", "netInterestIncome": "-85955000", "nonInterestIncome": "None", "operatingExpenses": "660094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420613000", "sellingGeneralAndAdministrative": "110721000", "netIncomeFromContinuingOperations": "745943000" }, "balance": { "goodwill": "8998074000", "inventory": "2974193000", "commonStock": "3002000", "currentDebt": "None", "investments": "None", "totalAssets": "41932515000", "longTermDebt": "16869776000", "shortTermDebt": "1698780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2506198000", "reportedCurrency": "USD", "retainedEarnings": "-4900758000", "totalLiabilities": "21895634000", "otherCurrentAssets": "-2974193000", "totalCurrentAssets": "2387775000", "currentLongTermDebt": "1698780000", "longTermInvestments": "2180313000", "shortTermInvestments": "32482000", "currentNetReceivables": "1325725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39544741000", "currentAccountsPayable": "2147103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24872670000", "shortLongTermDebtTotal": "18568556000", "totalShareholderEquity": "18190026000", "capitalLeaseObligations": "1404510000", "otherCurrentLiabilities": "385521000", "totalCurrentLiabilities": "4231404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17664230000", "cashAndShortTermInvestments": "1062050000", "commonStockSharesOutstanding": "311341000", "intangibleAssetsExcludingGoodwill": "2506198000", "cashAndCashEquivalentsAtCarryingValue": "1062050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "745938000", "profitLoss": "None", "dividendPayout": "388472000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "82719000", "operatingCashflow": "358361000", "capitalExpenditures": "1097802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-592607000", "cashflowFromInvestment": "1180300000", "stockBasedCompensation": "19230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "388472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "income_statement": { "revenue": 1366267000, "cost_of_revenue": 650799000, "gross_profit": 715468000, "ebit": 242935000, "ebitda": 675508000, "pretax_income": 131818999, "tax_provision": 16172999, "net_income": 118184000, "net_income_to_common": 118184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124519000, "total_current_assets": 1876794000, "total_assets": 42388735000, "short_term_debt": 2242258000, "long_term_debt": 15487193000, "total_debt": 17729451000, "total_liabilities": 22916155000, "total_equity": 17621456000, "shares_outstanding": 306819000, "goodwill_and_intangibles": 11974199000 }, "cash_flow": { "operating_cash_flow": 464388000, "capital_expenditure": 629983000, "free_cash_flow": 1094371000, "dividends_paid": 384015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250879, "ticker_id": 1068, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:46.028512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242935000", "ebitda": "675508000", "netIncome": "118184000", "grossProfit": "715468000", "depreciation": "None", "totalRevenue": "1366267000", "costOfRevenue": "650799000", "interestIncome": "112987000", "incomeBeforeTax": "131818999", "interestExpense": "111116000", "operatingIncome": "154860000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "16172999", "reportedCurrency": "USD", "netInterestIncome": "-118046000", "nonInterestIncome": "None", "operatingExpenses": "560608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "88075000", "costofGoodsAndServicesSold": "650799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432573000", "sellingGeneralAndAdministrative": "109616000", "netIncomeFromContinuingOperations": "115646000" }, "balance": { "goodwill": "9148603000", "inventory": "-17311000", "commonStock": "2967000", "currentDebt": "None", "investments": "None", "totalAssets": "42388735000", "longTermDebt": "15487193000", "shortTermDebt": "2242258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2825596000", "reportedCurrency": "USD", "retainedEarnings": "-5253915000", "totalLiabilities": "22916155000", "otherCurrentAssets": "-1881698000", "totalCurrentAssets": "1876794000", "currentLongTermDebt": "2242258000", "longTermInvestments": "2040452000", "shortTermInvestments": "17311000", "currentNetReceivables": "1158383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40511940000", "currentAccountsPayable": "2214820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25469415000", "shortLongTermDebtTotal": "19971709000", "totalShareholderEquity": "17621456000", "capitalLeaseObligations": "1420239000", "otherCurrentLiabilities": "-412703000", "totalCurrentLiabilities": "4462068000", "otherNonCurrentLiabilities": "417694000", "totalNonCurrentLiabilities": "18454087000", "cashAndShortTermInvestments": "124519000", "commonStockSharesOutstanding": "306819000", "intangibleAssetsExcludingGoodwill": "2825596000", "cashAndCashEquivalentsAtCarryingValue": "124519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115646000", "profitLoss": "None", "dividendPayout": "384015000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "119090000", "operatingCashflow": "464388000", "capitalExpenditures": "629983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93424000", "cashflowFromInvestment": "-529999000", "stockBasedCompensation": "18053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "384015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27813000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "742178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1366267000, "cost_of_revenue": 650799000, "gross_profit": 715468000, "research_and_development": null, "selling_general_admin": 109616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242935000, "depreciation_amortisation": 432573000, "ebitda": 675508000, "interest_expense": 111116000, "interest_income": null, "other_non_operating": null, "pretax_income": 131818999, "tax_provision": 16172999, "effective_tax_rate": null, "net_income": 118184000, "net_income_continuing_ops": 115646000, "net_income_to_common": 118184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124519000, "short_term_investments": 17311000, "net_receivables": 1158383000, "inventory": -17311000, "other_current_assets": null, "total_current_assets": 1876794000, "net_ppe": null, "goodwill": 9148603000, "intangible_assets": 2825596000, "goodwill_and_intangibles": 11974199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40511940000, "total_assets": 42388735000, "short_term_debt": 2242258000, "accounts_payable": 2214820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4462068000, "long_term_debt": 15487193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18454087000, "total_liabilities": 22916155000, "total_debt": 17729451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5253915000, "total_equity": 17621456000, "shares_outstanding": 306819000, "operating_cash_flow": 464388000, "stock_based_compensation": 18053000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 629983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -529999000, "dividends_paid": 384015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93424000, "free_cash_flow": 1094371000, "net_change_in_cash": 27813000 }, "raw_data": { "income": { "ebit": "242935000", "ebitda": "675508000", "netIncome": "118184000", "grossProfit": "715468000", "depreciation": "None", "totalRevenue": "1366267000", "costOfRevenue": "650799000", "interestIncome": "112987000", "incomeBeforeTax": "131818999", "interestExpense": "111116000", "operatingIncome": "154860000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "16172999", "reportedCurrency": "USD", "netInterestIncome": "-118046000", "nonInterestIncome": "None", "operatingExpenses": "560608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "88075000", "costofGoodsAndServicesSold": "650799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432573000", "sellingGeneralAndAdministrative": "109616000", "netIncomeFromContinuingOperations": "115646000" }, "balance": { "goodwill": "9148603000", "inventory": "-17311000", "commonStock": "2967000", "currentDebt": "None", "investments": "None", "totalAssets": "42388735000", "longTermDebt": "15487193000", "shortTermDebt": "2242258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2825596000", "reportedCurrency": "USD", "retainedEarnings": "-5253915000", "totalLiabilities": "22916155000", "otherCurrentAssets": "-1881698000", "totalCurrentAssets": "1876794000", "currentLongTermDebt": "2242258000", "longTermInvestments": "2040452000", "shortTermInvestments": "17311000", "currentNetReceivables": "1158383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40511940000", "currentAccountsPayable": "2214820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25469415000", "shortLongTermDebtTotal": "19971709000", "totalShareholderEquity": "17621456000", "capitalLeaseObligations": "1420239000", "otherCurrentLiabilities": "-412703000", "totalCurrentLiabilities": "4462068000", "otherNonCurrentLiabilities": "417694000", "totalNonCurrentLiabilities": "18454087000", "cashAndShortTermInvestments": "124519000", "commonStockSharesOutstanding": "306819000", "intangibleAssetsExcludingGoodwill": "2825596000", "cashAndCashEquivalentsAtCarryingValue": "124519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115646000", "profitLoss": "None", "dividendPayout": "384015000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "119090000", "operatingCashflow": "464388000", "capitalExpenditures": "629983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93424000", "cashflowFromInvestment": "-529999000", "stockBasedCompensation": "18053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "384015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27813000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "742178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" ] } } }