{ "ticker": { "uuid": "8c2ca882-f4cc-431b-b47c-3af9a28436aa", "symbol": "LPLA", "name": "LPL Financial Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/8c2ca882-f4cc-431b-b47c-3af9a28436aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c2ca882-f4cc-431b-b47c-3af9a28436aa/" }, "ticker_metadata": { "id": 6989, "uuid": "8c2ca882-f4cc-431b-b47c-3af9a28436aa", "symbol": "LPLA", "name": "LPL Financial Holdings Inc", "asset_type": "equity", "market_cap": 21712148000, "stock_exchange_id": 2, "industry": "Capital Markets", "sector": "Financial Services", "description": "LPL Financial Holdings Inc., provides an integrated platform of brokerage and investment advisory services to independent financial advisers and financial advisers at financial institutions in the United States. The company is headquartered in San Diego, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8c2ca882-f4cc-431b-b47c-3af9a28436aa", "symbol": "LPLA", "name": "LPL Financial Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/8c2ca882-f4cc-431b-b47c-3af9a28436aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c2ca882-f4cc-431b-b47c-3af9a28436aa/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.02, "value": 0.21, "quality": 0.09, "momentum": 0.1, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 288.49, "market_cap": 23207866540, "pe_ratio": 25.762, "earnings_yield": 0.0388, "ebitda_to_ev": 0.0826, "shareholder_yield": 0.0041, "roe": 0.1584, "piotroski_f_score": 2, "momentum_12_1": -0.2176, "volatility_252d": 0.3445 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:43.503723+00:00", "batch_id": "" }, "size": { "price_close": 288.49, "market_cap": 23207866540, "market_cap_usd": 23207866540, "enterprise_value": 27854142540, "shares_outstanding": 80446000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.762, "pb_ratio": 4.0818, "ptbv_ratio": null, "ps_ratio": 1.2711, "pcf_ratio": null, "pfcf_ratio": 542.7471, "ev_ebitda": 12.1011, "ev_ebit": 17.0396, "ev_sales": 1.5256, "ev_fcf": 651.4065, "earnings_yield": 0.0388, "fcf_yield": 0.0015, "price_to_sales": 1.2711, "price_to_book": 4.0818, "price_to_cashflow": null, "ebitda_to_ev": 0.0826, "sales_yield": 0.6555 }, "yield": { "dividend_yield": 0.0041, "buyback_yield": 0, "shareholder_yield": 0.0041, "debt_paydown_yield": null, "total_yield": 0.0041 }, "quality": { "gross_margin": 0.2356, "operating_margin": 0.0895, "net_margin": 0.0493, "ebitda_margin": 0.1261, "fcf_margin": 0.0023, "roe": 0.1584, "roa": 0.0478, "roic": 0.1171, "roc_greenblatt": null, "asset_turnover": 0.9693, "cash_conversion": 0.0475, "accruals_ratio": 0.0783, "sbc_to_revenue": 0.0046, "piotroski_f_score": 2, "altman_z_score": 3.3212, "earnings_stability_5y": 0.4752, "revenue_stability_5y": 0.4181, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2284, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3127, "net_debt_to_ebitda": 2.0185, "debt_to_assets": 0.401, "interest_coverage": 3.9122, "current_ratio": 24.2443, "quick_ratio": 24.2443, "net_debt": 4646276000, "local_beta": -0.0001, "volatility_252d": 0.3445, "volatility_60d": 0.7823, "max_drawdown_12m": -0.3014, "risk_adjusted_momentum": -0.6316 }, "growth": { "revenue_growth_1y": 0.3808, "revenue_growth_3y_cagr": 0.2547, "revenue_growth_5y_cagr": 0.2368, "eps_growth_1y": -0.1723, "eps_growth_3y_cagr": 0.0068, "eps_growth_5y_cagr": 0.128, "fcf_growth_1y": -0.9432, "book_value_growth_1y": 0.7399, "revenue_growth": 0.3808, "earnings_growth": -0.1723 }, "momentum": { "price_return_1m": -0.0485, "price_return_3m": -0.0781, "price_return_6m": -0.2209, "price_return_9m": -0.1312, "price_return_12m": -0.2556, "price_return_12m_ex1m": -0.2176, "momentum_6m": -0.2209, "momentum_12m": -0.2556, "momentum_12_1": -0.2176, "distance_from_52w_high": -0.2638, "distance_from_52w_low": 0.0538, "relative_strength": -0.4135 }, "raw_ttm": { "revenue_ttm": 18257906000, "gross_profit_ttm": 4301889000, "ebit_ttm": 1634674000, "ebitda_ttm": 2301790000, "net_income_ttm": 900855000, "eps_diluted_ttm": 11.1983, "operating_cash_flow_ttm": -573911000, "capital_expenditure_ttm": 616671000, "fcf_ttm": 42760000, "dividends_paid_ttm": 96074000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 417836000, "cash_and_equivalents": 2905947000, "total_current_assets": 8973325000, "total_current_liabilities": 370121000, "net_ppe": null, "total_assets": 18835241000, "total_debt": 7552223000, "total_equity": 5685702000, "net_working_capital": 6067378000, "book_value_per_share": 70.6772, "retained_earnings": 6167387000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -387414000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 64, "rank_pb": 73, "rank_ptbv": 50, "rank_ps": 34, "rank_pcf": 50, "rank_ev_ebitda": 51, "rank_ev_ebit": 62, "rank_earnings_yield": 64, "rank_fcf_yield": 86, "rank_dividend_yield": 53, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 26, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 79, "rank_fcf_margin": 87, "rank_piotroski": 95, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 43, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 85 }, "composites": { "value_composite": 79, "quality_composite": 91, "momentum_composite": 90, "growth_composite": 26, "yield_composite": 69, "svqf_composite": 82, "vc1_composite": 72, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.1375, "os_score": 0.02, "value_percentile": 0.21, "quality_percentile": 0.09, "momentum_percentile": 0.1, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "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": 1725, "ticker_id": 6989, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:43.503723+00:00", "batch_id": "", "os_score_delta": null, "price_close": 288.49, "market_cap": 23207866540, "market_cap_usd": 23207866540, "enterprise_value": 27854142540, "shares_outstanding": 80446000, "fx_rate_to_usd": null, "pe_ratio": 25.76204444, "pb_ratio": 4.08179439, "ptbv_ratio": null, "ps_ratio": 1.27111327, "pcf_ratio": null, "pfcf_ratio": 542.74711272, "ev_ebitda": 12.10107896, "ev_ebit": 17.0395703, "ev_sales": 1.52559349, "ev_fcf": 651.40651403, "earnings_yield": 0.0388168, "fcf_yield": 0.00153514, "dividend_yield": 0.00413972, "buyback_yield": 0, "shareholder_yield": 0.00413972, "debt_paydown_yield": null, "total_yield": 0.00413972, "gross_margin": 0.23561787, "operating_margin": 0.08953239, "net_margin": 0.04934054, "ebitda_margin": 0.12607086, "fcf_margin": 0.002342, "roe": 0.15844218, "roa": 0.04782816, "roic": 0.11713045, "roc_greenblatt": null, "asset_turnover": 0.96934815, "cash_conversion": 0.04746602, "accruals_ratio": 0.07829823, "sbc_to_revenue": 0.00455753, "debt_to_equity": 2.31273799, "net_debt_to_ebitda": 2.01854904, "debt_to_assets": 0.40096238, "interest_coverage": 3.91223829, "current_ratio": 24.24430119, "quick_ratio": 24.24430119, "net_debt": 4646276000, "revenue_growth_1y": 0.38081883, "revenue_growth_3y_cagr": 0.25471951, "revenue_growth_5y_cagr": 0.23675629, "eps_growth_1y": -0.17233158, "eps_growth_3y_cagr": 0.00678137, "eps_growth_5y_cagr": 0.12797242, "fcf_growth_1y": -0.94317404, "book_value_growth_1y": 0.73985699, "piotroski_f_score": 2, "altman_z_score": 3.32122735, "earnings_stability_5y": 0.475228, "revenue_stability_5y": 0.418111, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04852838, "price_return_3m": -0.07809759, "price_return_6m": -0.22085197, "price_return_9m": -0.13119134, "price_return_12m": -0.25557423, "price_return_12m_ex1m": -0.21760591, "distance_from_52w_high": -0.26380766, "distance_from_52w_low": 0.05376776, "relative_strength": -0.41351528, "local_beta": -0.0001, "volatility_252d": 0.344528, "volatility_60d": 0.782297, "max_drawdown_12m": -0.30137136, "revenue_ttm": 18257906000, "gross_profit_ttm": 4301889000, "ebit_ttm": 1634674000, "ebitda_ttm": 2301790000, "net_income_ttm": 900855000, "eps_diluted_ttm": 11.19825722, "operating_cash_flow_ttm": -573911000, "capital_expenditure_ttm": 616671000, "fcf_ttm": 42760000, "dividends_paid_ttm": 96074000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 417836000, "cash_and_equivalents": 2905947000, "total_current_assets": 8973325000, "total_current_liabilities": 370121000, "net_ppe": null, "total_assets": 18835241000, "total_debt": 7552223000, "total_equity": 5685702000, "net_working_capital": 6067378000, "book_value_per_share": 70.67724933, "retained_earnings": 6167387000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -387414000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 64, "rank_pb": 73, "rank_ptbv": 50, "rank_ps": 34, "rank_pcf": 50, "rank_ev_ebitda": 51, "rank_ev_ebit": 62, "rank_earnings_yield": 64, "rank_fcf_yield": 86, "rank_dividend_yield": 53, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 26, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 79, "rank_fcf_margin": 87, "rank_piotroski": 95, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 43, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 85, "value_composite": 79, "quality_composite": 91, "momentum_composite": 90, "growth_composite": 26, "yield_composite": 69, "svqf_composite": 82, "vc1_composite": 72, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "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": 288.49, "os": 0.02, "value": 0.21, "quality": 0.09, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 25.762, "earnings_yield": 0.0388, "shareholder_yield": 0.0041, "roe": 0.1584, "momentum_12_1": -0.2176, "complete_fields": { "id": 1725, "ticker_id": 6989, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:43.503723+00:00", "batch_id": "", "os_score_delta": null, "price_close": 288.49, "market_cap": 23207866540, "market_cap_usd": 23207866540, "enterprise_value": 27854142540, "shares_outstanding": 80446000, "fx_rate_to_usd": null, "pe_ratio": 25.76204444, "pb_ratio": 4.08179439, "ptbv_ratio": null, "ps_ratio": 1.27111327, "pcf_ratio": null, "pfcf_ratio": 542.74711272, "ev_ebitda": 12.10107896, "ev_ebit": 17.0395703, "ev_sales": 1.52559349, "ev_fcf": 651.40651403, "earnings_yield": 0.0388168, "fcf_yield": 0.00153514, "dividend_yield": 0.00413972, "buyback_yield": 0, "shareholder_yield": 0.00413972, "debt_paydown_yield": null, "total_yield": 0.00413972, "gross_margin": 0.23561787, "operating_margin": 0.08953239, "net_margin": 0.04934054, "ebitda_margin": 0.12607086, "fcf_margin": 0.002342, "roe": 0.15844218, "roa": 0.04782816, "roic": 0.11713045, "roc_greenblatt": null, "asset_turnover": 0.96934815, "cash_conversion": 0.04746602, "accruals_ratio": 0.07829823, "sbc_to_revenue": 0.00455753, "debt_to_equity": 2.31273799, "net_debt_to_ebitda": 2.01854904, "debt_to_assets": 0.40096238, "interest_coverage": 3.91223829, "current_ratio": 24.24430119, "quick_ratio": 24.24430119, "net_debt": 4646276000, "revenue_growth_1y": 0.38081883, "revenue_growth_3y_cagr": 0.25471951, "revenue_growth_5y_cagr": 0.23675629, "eps_growth_1y": -0.17233158, "eps_growth_3y_cagr": 0.00678137, "eps_growth_5y_cagr": 0.12797242, "fcf_growth_1y": -0.94317404, "book_value_growth_1y": 0.73985699, "piotroski_f_score": 2, "altman_z_score": 3.32122735, "earnings_stability_5y": 0.475228, "revenue_stability_5y": 0.418111, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04852838, "price_return_3m": -0.07809759, "price_return_6m": -0.22085197, "price_return_9m": -0.13119134, "price_return_12m": -0.25557423, "price_return_12m_ex1m": -0.21760591, "distance_from_52w_high": -0.26380766, "distance_from_52w_low": 0.05376776, "relative_strength": -0.41351528, "local_beta": -0.0001, "volatility_252d": 0.344528, "volatility_60d": 0.782297, "max_drawdown_12m": -0.30137136, "revenue_ttm": 18257906000, "gross_profit_ttm": 4301889000, "ebit_ttm": 1634674000, "ebitda_ttm": 2301790000, "net_income_ttm": 900855000, "eps_diluted_ttm": 11.19825722, "operating_cash_flow_ttm": -573911000, "capital_expenditure_ttm": 616671000, "fcf_ttm": 42760000, "dividends_paid_ttm": 96074000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 417836000, "cash_and_equivalents": 2905947000, "total_current_assets": 8973325000, "total_current_liabilities": 370121000, "net_ppe": null, "total_assets": 18835241000, "total_debt": 7552223000, "total_equity": 5685702000, "net_working_capital": 6067378000, "book_value_per_share": 70.67724933, "retained_earnings": 6167387000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -387414000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 64, "rank_pb": 73, "rank_ptbv": 50, "rank_ps": 34, "rank_pcf": 50, "rank_ev_ebitda": 51, "rank_ev_ebit": 62, "rank_earnings_yield": 64, "rank_fcf_yield": 86, "rank_dividend_yield": 53, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 26, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 79, "rank_fcf_margin": 87, "rank_piotroski": 95, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 43, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 85, "value_composite": 79, "quality_composite": 91, "momentum_composite": 90, "growth_composite": 26, "yield_composite": 69, "svqf_composite": 82, "vc1_composite": 72, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "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": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 16989479000, "cost_of_revenue": 12642203000, "gross_profit": 4347276000, "ebit": 1552913000, "ebitda": 2182925000, "pretax_income": 1149507000, "tax_provision": 286483000, "net_income": 863024000, "net_income_to_common": 863024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037378000, "total_current_assets": 8813894000, "total_assets": 18492753000, "short_term_debt": null, "long_term_debt": 7179694000, "total_debt": 7179694000, "total_liabilities": 13148268000, "total_equity": 5344485000, "shares_outstanding": 79061000, "goodwill_and_intangibles": 5975511000 }, "cash_flow": { "operating_cash_flow": -423044000, "capital_expenditure": 570376000, "free_cash_flow": 147332000, "dividends_paid": 94411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113704, "ticker_id": 6989, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1552913000", "ebitda": "2182925000", "netIncome": "863024000", "grossProfit": "4347276000", "depreciation": "None", "totalRevenue": "16989479000", "costOfRevenue": "12642203000", "interestIncome": "None", "incomeBeforeTax": "1149507000", "interestExpense": "403406000", "operatingIncome": "2284874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "286483000", "reportedCurrency": "USD", "netInterestIncome": "-403406000", "nonInterestIncome": "None", "operatingExpenses": "2062402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12642203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "630012000", "sellingGeneralAndAdministrative": "177057000", "netIncomeFromContinuingOperations": "863024000" }, "balance": { "goodwill": "2644723000", "inventory": "None", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "18492753000", "longTermDebt": "7179694000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3330788000", "reportedCurrency": "USD", "retainedEarnings": "5851018000", "totalLiabilities": "13148268000", "otherCurrentAssets": "1925834000", "totalCurrentAssets": "8813894000", "currentLongTermDebt": "79000000", "longTermInvestments": "387103000", "shortTermInvestments": "91528000", "currentNetReceivables": "5759154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9678859000", "currentAccountsPayable": "3280436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7258694000", "totalShareholderEquity": "5344485000", "capitalLeaseObligations": "203970000", "otherCurrentLiabilities": "3642059000", "totalCurrentLiabilities": "3642059000", "otherNonCurrentLiabilities": "609155000", "totalNonCurrentLiabilities": "9506209000", "cashAndShortTermInvestments": "1037378000", "commonStockSharesOutstanding": "79061000", "intangibleAssetsExcludingGoodwill": "3330788000", "cashAndCashEquivalentsAtCarryingValue": "1037378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "863024000", "profitLoss": "None", "dividendPayout": "94411000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-423044000", "capitalExpenditures": "570376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3168685000", "cashflowFromInvestment": "-2374953000", "stockBasedCompensation": "79400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "651613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16989479000, "cost_of_revenue": 12642203000, "gross_profit": 4347276000, "research_and_development": null, "selling_general_admin": 177057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1552913000, "depreciation_amortisation": 630012000, "ebitda": 2182925000, "interest_expense": 403406000, "interest_income": null, "other_non_operating": null, "pretax_income": 1149507000, "tax_provision": 286483000, "effective_tax_rate": null, "net_income": 863024000, "net_income_continuing_ops": 863024000, "net_income_to_common": 863024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1037378000, "short_term_investments": 91528000, "net_receivables": 5759154000, "inventory": null, "other_current_assets": null, "total_current_assets": 8813894000, "net_ppe": null, "goodwill": 2644723000, "intangible_assets": 3330788000, "goodwill_and_intangibles": 5975511000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9678859000, "total_assets": 18492753000, "short_term_debt": null, "accounts_payable": 3280436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3642059000, "long_term_debt": 7179694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9506209000, "total_liabilities": 13148268000, "total_debt": 7179694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5851018000, "total_equity": 5344485000, "shares_outstanding": 79061000, "operating_cash_flow": -423044000, "stock_based_compensation": 79400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 570376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2374953000, "dividends_paid": 94411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3168685000, "free_cash_flow": 147332000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1552913000", "ebitda": "2182925000", "netIncome": "863024000", "grossProfit": "4347276000", "depreciation": "None", "totalRevenue": "16989479000", "costOfRevenue": "12642203000", "interestIncome": "None", "incomeBeforeTax": "1149507000", "interestExpense": "403406000", "operatingIncome": "2284874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "286483000", "reportedCurrency": "USD", "netInterestIncome": "-403406000", "nonInterestIncome": "None", "operatingExpenses": "2062402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12642203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "630012000", "sellingGeneralAndAdministrative": "177057000", "netIncomeFromContinuingOperations": "863024000" }, "balance": { "goodwill": "2644723000", "inventory": "None", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "18492753000", "longTermDebt": "7179694000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3330788000", "reportedCurrency": "USD", "retainedEarnings": "5851018000", "totalLiabilities": "13148268000", "otherCurrentAssets": "1925834000", "totalCurrentAssets": "8813894000", "currentLongTermDebt": "79000000", "longTermInvestments": "387103000", "shortTermInvestments": "91528000", "currentNetReceivables": "5759154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9678859000", "currentAccountsPayable": "3280436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7258694000", "totalShareholderEquity": "5344485000", "capitalLeaseObligations": "203970000", "otherCurrentLiabilities": "3642059000", "totalCurrentLiabilities": "3642059000", "otherNonCurrentLiabilities": "609155000", "totalNonCurrentLiabilities": "9506209000", "cashAndShortTermInvestments": "1037378000", "commonStockSharesOutstanding": "79061000", "intangibleAssetsExcludingGoodwill": "3330788000", "cashAndCashEquivalentsAtCarryingValue": "1037378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "863024000", "profitLoss": "None", "dividendPayout": "94411000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-423044000", "capitalExpenditures": "570376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3168685000", "cashflowFromInvestment": "-2374953000", "stockBasedCompensation": "79400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "651613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 12385107000, "cost_of_revenue": 9015664000, "gross_profit": 3369443000, "ebit": 1667073000, "ebitda": 2110834000, "pretax_income": 1392892000, "tax_provision": 334276000, "net_income": 1058616000, "net_income_to_common": 1058616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 967079000, "total_current_assets": 6815253000, "total_assets": 13317404000, "short_term_debt": 1047000000, "long_term_debt": 4447724000, "total_debt": 5494724000, "total_liabilities": 10386802000, "total_equity": 2930602000, "shares_outstanding": 75427000, "goodwill_and_intangibles": 3655861000 }, "cash_flow": { "operating_cash_flow": 277589000, "capital_expenditure": 562531000, "free_cash_flow": 840120000, "dividends_paid": 89727000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113709, "ticker_id": 6989, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1667073000", "ebitda": "2110834000", "netIncome": "1058616000", "grossProfit": "3369443000", "depreciation": "None", "totalRevenue": "12385107000", "costOfRevenue": "9015664000", "interestIncome": "None", "incomeBeforeTax": "1392892000", "interestExpense": "274181000", "operatingIncome": "1667073000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "334276000", "reportedCurrency": "USD", "netInterestIncome": "-274181000", "nonInterestIncome": "None", "operatingExpenses": "1702370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9015664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "443761000", "sellingGeneralAndAdministrative": "450777000", "netIncomeFromContinuingOperations": "1058616000" }, "balance": { "goodwill": "2172873000", "inventory": "None", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "13317404000", "longTermDebt": "4447724000", "shortTermDebt": "1047000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1482988000", "reportedCurrency": "USD", "retainedEarnings": "5066525000", "totalLiabilities": "10386802000", "otherCurrentAssets": "1911663000", "totalCurrentAssets": "6815253000", "currentLongTermDebt": "1047000000", "longTermInvestments": "293897000", "shortTermInvestments": "42267000", "currentNetReceivables": "3894244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6502151000", "currentAccountsPayable": "2616343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5747565000", "totalShareholderEquity": "2930602000", "capitalLeaseObligations": "252841000", "otherCurrentLiabilities": "323996000", "totalCurrentLiabilities": "4194902000", "otherNonCurrentLiabilities": "493822000", "totalNonCurrentLiabilities": "6191900000", "cashAndShortTermInvestments": "967079000", "commonStockSharesOutstanding": "75427000", "intangibleAssetsExcludingGoodwill": "1482988000", "cashAndCashEquivalentsAtCarryingValue": "967079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1058616000", "profitLoss": "None", "dividendPayout": "89727000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "277589000", "capitalExpenditures": "562531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1417432000", "cashflowFromInvestment": "-1592132000", "stockBasedCompensation": "91761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89727000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "443761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12385107000, "cost_of_revenue": 9015664000, "gross_profit": 3369443000, "research_and_development": null, "selling_general_admin": 450777000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1667073000, "depreciation_amortisation": 443761000, "ebitda": 2110834000, "interest_expense": 274181000, "interest_income": null, "other_non_operating": null, "pretax_income": 1392892000, "tax_provision": 334276000, "effective_tax_rate": null, "net_income": 1058616000, "net_income_continuing_ops": 1058616000, "net_income_to_common": 1058616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 967079000, "short_term_investments": 42267000, "net_receivables": 3894244000, "inventory": null, "other_current_assets": null, "total_current_assets": 6815253000, "net_ppe": null, "goodwill": 2172873000, "intangible_assets": 1482988000, "goodwill_and_intangibles": 3655861000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6502151000, "total_assets": 13317404000, "short_term_debt": 1047000000, "accounts_payable": 2616343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4194902000, "long_term_debt": 4447724000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6191900000, "total_liabilities": 10386802000, "total_debt": 5494724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5066525000, "total_equity": 2930602000, "shares_outstanding": 75427000, "operating_cash_flow": 277589000, "stock_based_compensation": 91761000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 562531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1592132000, "dividends_paid": 89727000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1417432000, "free_cash_flow": 840120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1667073000", "ebitda": "2110834000", "netIncome": "1058616000", "grossProfit": "3369443000", "depreciation": "None", "totalRevenue": "12385107000", "costOfRevenue": "9015664000", "interestIncome": "None", "incomeBeforeTax": "1392892000", "interestExpense": "274181000", "operatingIncome": "1667073000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "334276000", "reportedCurrency": "USD", "netInterestIncome": "-274181000", "nonInterestIncome": "None", "operatingExpenses": "1702370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9015664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "443761000", "sellingGeneralAndAdministrative": "450777000", "netIncomeFromContinuingOperations": "1058616000" }, "balance": { "goodwill": "2172873000", "inventory": "None", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "13317404000", "longTermDebt": "4447724000", "shortTermDebt": "1047000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1482988000", "reportedCurrency": "USD", "retainedEarnings": "5066525000", "totalLiabilities": "10386802000", "otherCurrentAssets": "1911663000", "totalCurrentAssets": "6815253000", "currentLongTermDebt": "1047000000", "longTermInvestments": "293897000", "shortTermInvestments": "42267000", "currentNetReceivables": "3894244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6502151000", "currentAccountsPayable": "2616343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5747565000", "totalShareholderEquity": "2930602000", "capitalLeaseObligations": "252841000", "otherCurrentLiabilities": "323996000", "totalCurrentLiabilities": "4194902000", "otherNonCurrentLiabilities": "493822000", "totalNonCurrentLiabilities": "6191900000", "cashAndShortTermInvestments": "967079000", "commonStockSharesOutstanding": "75427000", "intangibleAssetsExcludingGoodwill": "1482988000", "cashAndCashEquivalentsAtCarryingValue": "967079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1058616000", "profitLoss": "None", "dividendPayout": "89727000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "277589000", "capitalExpenditures": "562531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1417432000", "cashflowFromInvestment": "-1592132000", "stockBasedCompensation": "91761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89727000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "443761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 10052848000, "cost_of_revenue": 7001472000, "gross_profit": 3051376000, "ebit": 1631579000, "ebitda": 1985784000, "pretax_income": 1444775000, "tax_provision": 378525000, "net_income": 1066250000, "net_income_to_common": 1066250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465671000, "total_current_assets": 5691951000, "total_assets": 10385480000, "short_term_debt": 280000000, "long_term_debt": 3734111000, "total_debt": 4014111000, "total_liabilities": 8306501000, "total_equity": 2078979000, "shares_outstanding": 77861000, "goodwill_and_intangibles": 2528233000 }, "cash_flow": { "operating_cash_flow": 512611000, "capital_expenditure": 403286000, "free_cash_flow": 915897000, "dividends_paid": 92190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113714, "ticker_id": 6989, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1631579000", "ebitda": "1985784000", "netIncome": "1066250000", "grossProfit": "3051376000", "depreciation": "None", "totalRevenue": "10052848000", "costOfRevenue": "7001472000", "interestIncome": "None", "incomeBeforeTax": "1444775000", "interestExpense": "186804000", "operatingIncome": "1631579000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "378525000", "reportedCurrency": "USD", "netInterestIncome": "-186804000", "nonInterestIncome": "None", "operatingExpenses": "1419797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7001472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354205000", "sellingGeneralAndAdministrative": "396920000", "netIncomeFromContinuingOperations": "1066250000" }, "balance": { "goodwill": "1856648000", "inventory": "-15223000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "10385480000", "longTermDebt": "3734111000", "shortTermDebt": "280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "671585000", "reportedCurrency": "USD", "retainedEarnings": "4085114000", "totalLiabilities": "8306501000", "otherCurrentAssets": "2288531000", "totalCurrentAssets": "5691951000", "currentLongTermDebt": "280000000", "longTermInvestments": "268442000", "shortTermInvestments": "76088000", "currentNetReceivables": "2861661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4693529000", "currentAccountsPayable": "2915476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3963053000", "totalShareholderEquity": "2078979000", "capitalLeaseObligations": "228942000", "otherCurrentLiabilities": "216541000", "totalCurrentLiabilities": "3568231000", "otherNonCurrentLiabilities": "346517000", "totalNonCurrentLiabilities": "4738270000", "cashAndShortTermInvestments": "465671000", "commonStockSharesOutstanding": "77861000", "intangibleAssetsExcludingGoodwill": "671585000", "cashAndCashEquivalentsAtCarryingValue": "465671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1066250000", "profitLoss": "None", "dividendPayout": "92190000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "512611000", "capitalExpenditures": "403286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208532000", "cashflowFromInvestment": "-860186000", "stockBasedCompensation": "68669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10052848000, "cost_of_revenue": 7001472000, "gross_profit": 3051376000, "research_and_development": 0.14, "selling_general_admin": 396920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1631579000, "depreciation_amortisation": 354205000, "ebitda": 1985784000, "interest_expense": 186804000, "interest_income": null, "other_non_operating": null, "pretax_income": 1444775000, "tax_provision": 378525000, "effective_tax_rate": null, "net_income": 1066250000, "net_income_continuing_ops": 1066250000, "net_income_to_common": 1066250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465671000, "short_term_investments": 76088000, "net_receivables": 2861661000, "inventory": -15223000, "other_current_assets": null, "total_current_assets": 5691951000, "net_ppe": null, "goodwill": 1856648000, "intangible_assets": 671585000, "goodwill_and_intangibles": 2528233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4693529000, "total_assets": 10385480000, "short_term_debt": 280000000, "accounts_payable": 2915476000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3568231000, "long_term_debt": 3734111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4738270000, "total_liabilities": 8306501000, "total_debt": 4014111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4085114000, "total_equity": 2078979000, "shares_outstanding": 77861000, "operating_cash_flow": 512611000, "stock_based_compensation": 68669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 403286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -860186000, "dividends_paid": 92190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208532000, "free_cash_flow": 915897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1631579000", "ebitda": "1985784000", "netIncome": "1066250000", "grossProfit": "3051376000", "depreciation": "None", "totalRevenue": "10052848000", "costOfRevenue": "7001472000", "interestIncome": "None", "incomeBeforeTax": "1444775000", "interestExpense": "186804000", "operatingIncome": "1631579000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "378525000", "reportedCurrency": "USD", "netInterestIncome": "-186804000", "nonInterestIncome": "None", "operatingExpenses": "1419797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7001472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354205000", "sellingGeneralAndAdministrative": "396920000", "netIncomeFromContinuingOperations": "1066250000" }, "balance": { "goodwill": "1856648000", "inventory": "-15223000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "10385480000", "longTermDebt": "3734111000", "shortTermDebt": "280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "671585000", "reportedCurrency": "USD", "retainedEarnings": "4085114000", "totalLiabilities": "8306501000", "otherCurrentAssets": "2288531000", "totalCurrentAssets": "5691951000", "currentLongTermDebt": "280000000", "longTermInvestments": "268442000", "shortTermInvestments": "76088000", "currentNetReceivables": "2861661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4693529000", "currentAccountsPayable": "2915476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3963053000", "totalShareholderEquity": "2078979000", "capitalLeaseObligations": "228942000", "otherCurrentLiabilities": "216541000", "totalCurrentLiabilities": "3568231000", "otherNonCurrentLiabilities": "346517000", "totalNonCurrentLiabilities": "4738270000", "cashAndShortTermInvestments": "465671000", "commonStockSharesOutstanding": "77861000", "intangibleAssetsExcludingGoodwill": "671585000", "cashAndCashEquivalentsAtCarryingValue": "465671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1066250000", "profitLoss": "None", "dividendPayout": "92190000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "512611000", "capitalExpenditures": "403286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208532000", "cashflowFromInvestment": "-860186000", "stockBasedCompensation": "68669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 8600825000, "cost_of_revenue": 6231626000, "gross_profit": 2369199000, "ebit": 1237887000, "ebitda": 1525264000, "pretax_income": 1111653000, "tax_provision": 265951000, "net_income": 845702000, "net_income_to_common": 845702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 847519000, "total_current_assets": 2143130000, "total_assets": 9482226000, "short_term_debt": 458273000, "long_term_debt": 2717444000, "total_debt": 3175717000, "total_liabilities": 7314674000, "total_equity": 2167552000, "shares_outstanding": 81285000, "goodwill_and_intangibles": 2070144000 }, "cash_flow": { "operating_cash_flow": 1945577000, "capital_expenditure": 306596000, "free_cash_flow": 2252173000, "dividends_paid": 79833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113719, "ticker_id": 6989, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1237887000", "ebitda": "1525264000", "netIncome": "845702000", "grossProfit": "2369199000", "depreciation": "None", "totalRevenue": "8600825000", "costOfRevenue": "6231626000", "interestIncome": "77126000", "incomeBeforeTax": "1111653000", "interestExpense": "126234000", "operatingIncome": "1237887000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "265951000", "reportedCurrency": "USD", "netInterestIncome": "-49108000", "nonInterestIncome": "None", "operatingExpenses": "1131312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6231626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287377000", "sellingGeneralAndAdministrative": "820736000", "netIncomeFromContinuingOperations": "845702000" }, "balance": { "goodwill": "1642468000", "inventory": "1", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "9482226000", "longTermDebt": "2717444000", "shortTermDebt": "458273000", "treasuryStock": "-2846536000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "427676000", "reportedCurrency": "USD", "retainedEarnings": "3101072000", "totalLiabilities": "7314674000", "otherCurrentAssets": "-5561393000", "totalCurrentAssets": "2143130000", "currentLongTermDebt": "0", "longTermInvestments": "52610000", "shortTermInvestments": "52610000", "currentNetReceivables": "1295611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3117898000", "currentAccountsPayable": "596382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "407112000", "shortLongTermDebtTotal": "3175717000", "totalShareholderEquity": "2167552000", "capitalLeaseObligations": "230940000", "otherCurrentLiabilities": "-596382000", "totalCurrentLiabilities": "596382000", "otherNonCurrentLiabilities": "1305919000", "totalNonCurrentLiabilities": "596382000", "cashAndShortTermInvestments": "847519000", "commonStockSharesOutstanding": "81285000", "intangibleAssetsExcludingGoodwill": "427676000", "cashAndCashEquivalentsAtCarryingValue": "847519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "845702000", "profitLoss": "None", "dividendPayout": "79833000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1945577000", "capitalExpenditures": "306596000", "changeInReceivables": "-61361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-504271000", "cashflowFromInvestment": "-376400000", "stockBasedCompensation": "52608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1064906000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8600825000, "cost_of_revenue": 6231626000, "gross_profit": 2369199000, "research_and_development": 0.13, "selling_general_admin": 820736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1237887000, "depreciation_amortisation": 287377000, "ebitda": 1525264000, "interest_expense": 126234000, "interest_income": null, "other_non_operating": null, "pretax_income": 1111653000, "tax_provision": 265951000, "effective_tax_rate": null, "net_income": 845702000, "net_income_continuing_ops": 845702000, "net_income_to_common": 845702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 847519000, "short_term_investments": 52610000, "net_receivables": 1295611000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2143130000, "net_ppe": null, "goodwill": 1642468000, "intangible_assets": 427676000, "goodwill_and_intangibles": 2070144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3117898000, "total_assets": 9482226000, "short_term_debt": 458273000, "accounts_payable": 596382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596382000, "long_term_debt": 2717444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596382000, "total_liabilities": 7314674000, "total_debt": 3175717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3101072000, "total_equity": 2167552000, "shares_outstanding": 81285000, "operating_cash_flow": 1945577000, "stock_based_compensation": 52608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -376400000, "dividends_paid": 79833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -504271000, "free_cash_flow": 2252173000, "net_change_in_cash": 1064906000 }, "raw_data": { "income": { "ebit": "1237887000", "ebitda": "1525264000", "netIncome": "845702000", "grossProfit": "2369199000", "depreciation": "None", "totalRevenue": "8600825000", "costOfRevenue": "6231626000", "interestIncome": "77126000", "incomeBeforeTax": "1111653000", "interestExpense": "126234000", "operatingIncome": "1237887000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "265951000", "reportedCurrency": "USD", "netInterestIncome": "-49108000", "nonInterestIncome": "None", "operatingExpenses": "1131312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6231626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287377000", "sellingGeneralAndAdministrative": "820736000", "netIncomeFromContinuingOperations": "845702000" }, "balance": { "goodwill": "1642468000", "inventory": "1", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "9482226000", "longTermDebt": "2717444000", "shortTermDebt": "458273000", "treasuryStock": "-2846536000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "427676000", "reportedCurrency": "USD", "retainedEarnings": "3101072000", "totalLiabilities": "7314674000", "otherCurrentAssets": "-5561393000", "totalCurrentAssets": "2143130000", "currentLongTermDebt": "0", "longTermInvestments": "52610000", "shortTermInvestments": "52610000", "currentNetReceivables": "1295611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3117898000", "currentAccountsPayable": "596382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "407112000", "shortLongTermDebtTotal": "3175717000", "totalShareholderEquity": "2167552000", "capitalLeaseObligations": "230940000", "otherCurrentLiabilities": "-596382000", "totalCurrentLiabilities": "596382000", "otherNonCurrentLiabilities": "1305919000", "totalNonCurrentLiabilities": "596382000", "cashAndShortTermInvestments": "847519000", "commonStockSharesOutstanding": "81285000", "intangibleAssetsExcludingGoodwill": "427676000", "cashAndCashEquivalentsAtCarryingValue": "847519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "845702000", "profitLoss": "None", "dividendPayout": "79833000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1945577000", "capitalExpenditures": "306596000", "changeInReceivables": "-61361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-504271000", "cashflowFromInvestment": "-376400000", "stockBasedCompensation": "52608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1064906000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 7720830000, "cost_of_revenue": 6007116000, "gross_profit": 1713714000, "ebit": 705743000, "ebitda": 936431000, "pretax_income": 601329000, "tax_provision": 141463000, "net_income": 459866000, "net_income_to_common": 459866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 495246000, "total_current_assets": 1758121000, "total_assets": 7991600000, "short_term_debt": 90000000, "long_term_debt": 2814044000, "total_debt": 2904044000, "total_liabilities": 6321067000, "total_equity": 1670533000, "shares_outstanding": 81742000, "goodwill_and_intangibles": 2097471000 }, "cash_flow": { "operating_cash_flow": 453134000, "capital_expenditure": 215987000, "free_cash_flow": 669121000, "dividends_paid": 80095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113724, "ticker_id": 6989, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "705743000", "ebitda": "936431000", "netIncome": "459866000", "grossProfit": "1713714000", "depreciation": "None", "totalRevenue": "7720830000", "costOfRevenue": "6007116000", "interestIncome": "28577000", "incomeBeforeTax": "601329000", "interestExpense": "104414000", "operatingIncome": "730143000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "141463000", "reportedCurrency": "USD", "netInterestIncome": "-75837000", "nonInterestIncome": "None", "operatingExpenses": "983571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-24400000", "costofGoodsAndServicesSold": "6007116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230688000", "sellingGeneralAndAdministrative": "319058000", "netIncomeFromContinuingOperations": "459866000" }, "balance": { "goodwill": "1642443000", "inventory": "4304121000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "7991600000", "longTermDebt": "2814044000", "shortTermDebt": "90000000", "treasuryStock": "-2498600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "455028000", "reportedCurrency": "USD", "retainedEarnings": "2327602000", "totalLiabilities": "6321067000", "otherCurrentAssets": "-4304121000", "totalCurrentAssets": "1758121000", "currentLongTermDebt": "90000000", "longTermInvestments": "49192000", "shortTermInvestments": "49192000", "currentNetReceivables": "1262875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2805504000", "currentAccountsPayable": "554144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "658841000", "shortLongTermDebtTotal": "2904044000", "totalShareholderEquity": "1670533000", "capitalLeaseObligations": "236371000", "otherCurrentLiabilities": "-160926000", "totalCurrentLiabilities": "644144000", "otherNonCurrentLiabilities": "1240655000", "totalNonCurrentLiabilities": "2974970000", "cashAndShortTermInvestments": "495246000", "commonStockSharesOutstanding": "81742000", "intangibleAssetsExcludingGoodwill": "455028000", "cashAndCashEquivalentsAtCarryingValue": "495246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "459866000", "profitLoss": "None", "dividendPayout": "80095000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-310202000", "operatingCashflow": "453134000", "capitalExpenditures": "215987000", "changeInReceivables": "-144785000", "changeInExchangeRate": "None", "cashflowFromFinancing": "278837000", "cashflowFromInvestment": "-458641000", "stockBasedCompensation": "44175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "273330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7720830000, "cost_of_revenue": 6007116000, "gross_profit": 1713714000, "research_and_development": 0.08, "selling_general_admin": 319058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 705743000, "depreciation_amortisation": 230688000, "ebitda": 936431000, "interest_expense": 104414000, "interest_income": null, "other_non_operating": null, "pretax_income": 601329000, "tax_provision": 141463000, "effective_tax_rate": null, "net_income": 459866000, "net_income_continuing_ops": 459866000, "net_income_to_common": 459866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 495246000, "short_term_investments": 49192000, "net_receivables": 1262875000, "inventory": 4304121000, "other_current_assets": null, "total_current_assets": 1758121000, "net_ppe": null, "goodwill": 1642443000, "intangible_assets": 455028000, "goodwill_and_intangibles": 2097471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2805504000, "total_assets": 7991600000, "short_term_debt": 90000000, "accounts_payable": 554144000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644144000, "long_term_debt": 2814044000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2974970000, "total_liabilities": 6321067000, "total_debt": 2904044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2327602000, "total_equity": 1670533000, "shares_outstanding": 81742000, "operating_cash_flow": 453134000, "stock_based_compensation": 44175000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -458641000, "dividends_paid": 80095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 278837000, "free_cash_flow": 669121000, "net_change_in_cash": 273330000 }, "raw_data": { "income": { "ebit": "705743000", "ebitda": "936431000", "netIncome": "459866000", "grossProfit": "1713714000", "depreciation": "None", "totalRevenue": "7720830000", "costOfRevenue": "6007116000", "interestIncome": "28577000", "incomeBeforeTax": "601329000", "interestExpense": "104414000", "operatingIncome": "730143000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "141463000", "reportedCurrency": "USD", "netInterestIncome": "-75837000", "nonInterestIncome": "None", "operatingExpenses": "983571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-24400000", "costofGoodsAndServicesSold": "6007116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230688000", "sellingGeneralAndAdministrative": "319058000", "netIncomeFromContinuingOperations": "459866000" }, "balance": { "goodwill": "1642443000", "inventory": "4304121000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "7991600000", "longTermDebt": "2814044000", "shortTermDebt": "90000000", "treasuryStock": "-2498600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "455028000", "reportedCurrency": "USD", "retainedEarnings": "2327602000", "totalLiabilities": "6321067000", "otherCurrentAssets": "-4304121000", "totalCurrentAssets": "1758121000", "currentLongTermDebt": "90000000", "longTermInvestments": "49192000", "shortTermInvestments": "49192000", "currentNetReceivables": "1262875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2805504000", "currentAccountsPayable": "554144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "658841000", "shortLongTermDebtTotal": "2904044000", "totalShareholderEquity": "1670533000", "capitalLeaseObligations": "236371000", "otherCurrentLiabilities": "-160926000", "totalCurrentLiabilities": "644144000", "otherNonCurrentLiabilities": "1240655000", "totalNonCurrentLiabilities": "2974970000", "cashAndShortTermInvestments": "495246000", "commonStockSharesOutstanding": "81742000", "intangibleAssetsExcludingGoodwill": "455028000", "cashAndCashEquivalentsAtCarryingValue": "495246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "459866000", "profitLoss": "None", "dividendPayout": "80095000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-310202000", "operatingCashflow": "453134000", "capitalExpenditures": "215987000", "changeInReceivables": "-144785000", "changeInExchangeRate": "None", "cashflowFromFinancing": "278837000", "cashflowFromInvestment": "-458641000", "stockBasedCompensation": "44175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "273330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 5871640000, "cost_of_revenue": 4377589000, "gross_profit": 1494051000, "ebit": 731838000, "ebitda": 908928000, "pretax_income": 626073000, "tax_provision": 153433000, "net_income": 472640000, "net_income_to_common": 472640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808612000, "total_current_assets": 1753550000, "total_assets": 6523571000, "short_term_debt": 675969000, "long_term_debt": 2345414000, "total_debt": 3021383000, "total_liabilities": 5208717000, "total_equity": 1314854000, "shares_outstanding": 80702000, "goodwill_and_intangibles": 1911352000 }, "cash_flow": { "operating_cash_flow": 789941000, "capital_expenditure": 155532000, "free_cash_flow": 945473000, "dividends_paid": 79097000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113729, "ticker_id": 6989, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "731838000", "ebitda": "908928000", "netIncome": "472640000", "grossProfit": "1494051000", "depreciation": "None", "totalRevenue": "5871640000", "costOfRevenue": "4377589000", "interestIncome": "29412000", "incomeBeforeTax": "626073000", "interestExpense": "105765000", "operatingIncome": "731838000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "153433000", "reportedCurrency": "USD", "netInterestIncome": "-76353000", "nonInterestIncome": "None", "operatingExpenses": "762213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4377589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177090000", "sellingGeneralAndAdministrative": "275855000", "netIncomeFromContinuingOperations": "472640000" }, "balance": { "goodwill": "1513866000", "inventory": "1", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "6523571000", "longTermDebt": "2345414000", "shortTermDebt": "675969000", "treasuryStock": "-2391062000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "397486000", "reportedCurrency": "USD", "retainedEarnings": "1943019000", "totalLiabilities": "5208717000", "otherCurrentAssets": "-3323950000", "totalCurrentAssets": "1753550000", "currentLongTermDebt": "0", "longTermInvestments": "42487000", "shortTermInvestments": "14747000", "currentNetReceivables": "944938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2638628000", "currentAccountsPayable": "771297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582868000", "shortLongTermDebtTotal": "3021383000", "totalShareholderEquity": "1314854000", "capitalLeaseObligations": "246801000", "otherCurrentLiabilities": "-771297000", "totalCurrentLiabilities": "771297000", "otherNonCurrentLiabilities": "434047000", "totalNonCurrentLiabilities": "2687543000", "cashAndShortTermInvestments": "808612000", "commonStockSharesOutstanding": "80702000", "intangibleAssetsExcludingGoodwill": "397486000", "cashAndCashEquivalentsAtCarryingValue": "808612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "472640000", "profitLoss": "None", "dividendPayout": "79097000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-128858000", "operatingCashflow": "789941000", "capitalExpenditures": "155532000", "changeInReceivables": "-66628000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275186000", "cashflowFromInvestment": "-187499000", "stockBasedCompensation": "33975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79097000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "327256000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5871640000, "cost_of_revenue": 4377589000, "gross_profit": 1494051000, "research_and_development": 0.11, "selling_general_admin": 275855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 731838000, "depreciation_amortisation": 177090000, "ebitda": 908928000, "interest_expense": 105765000, "interest_income": null, "other_non_operating": null, "pretax_income": 626073000, "tax_provision": 153433000, "effective_tax_rate": null, "net_income": 472640000, "net_income_continuing_ops": 472640000, "net_income_to_common": 472640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 808612000, "short_term_investments": 14747000, "net_receivables": 944938000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1753550000, "net_ppe": null, "goodwill": 1513866000, "intangible_assets": 397486000, "goodwill_and_intangibles": 1911352000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2638628000, "total_assets": 6523571000, "short_term_debt": 675969000, "accounts_payable": 771297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 771297000, "long_term_debt": 2345414000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2687543000, "total_liabilities": 5208717000, "total_debt": 3021383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1943019000, "total_equity": 1314854000, "shares_outstanding": 80702000, "operating_cash_flow": 789941000, "stock_based_compensation": 33975000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155532000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187499000, "dividends_paid": 79097000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -275186000, "free_cash_flow": 945473000, "net_change_in_cash": 327256000 }, "raw_data": { "income": { "ebit": "731838000", "ebitda": "908928000", "netIncome": "472640000", "grossProfit": "1494051000", "depreciation": "None", "totalRevenue": "5871640000", "costOfRevenue": "4377589000", "interestIncome": "29412000", "incomeBeforeTax": "626073000", "interestExpense": "105765000", "operatingIncome": "731838000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "153433000", "reportedCurrency": "USD", "netInterestIncome": "-76353000", "nonInterestIncome": "None", "operatingExpenses": "762213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4377589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177090000", "sellingGeneralAndAdministrative": "275855000", "netIncomeFromContinuingOperations": "472640000" }, "balance": { "goodwill": "1513866000", "inventory": "1", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "6523571000", "longTermDebt": "2345414000", "shortTermDebt": "675969000", "treasuryStock": "-2391062000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "397486000", "reportedCurrency": "USD", "retainedEarnings": "1943019000", "totalLiabilities": "5208717000", "otherCurrentAssets": "-3323950000", "totalCurrentAssets": "1753550000", "currentLongTermDebt": "0", "longTermInvestments": "42487000", "shortTermInvestments": "14747000", "currentNetReceivables": "944938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2638628000", "currentAccountsPayable": "771297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582868000", "shortLongTermDebtTotal": "3021383000", "totalShareholderEquity": "1314854000", "capitalLeaseObligations": "246801000", "otherCurrentLiabilities": "-771297000", "totalCurrentLiabilities": "771297000", "otherNonCurrentLiabilities": "434047000", "totalNonCurrentLiabilities": "2687543000", "cashAndShortTermInvestments": "808612000", "commonStockSharesOutstanding": "80702000", "intangibleAssetsExcludingGoodwill": "397486000", "cashAndCashEquivalentsAtCarryingValue": "808612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "472640000", "profitLoss": "None", "dividendPayout": "79097000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-128858000", "operatingCashflow": "789941000", "capitalExpenditures": "155532000", "changeInReceivables": "-66628000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275186000", "cashflowFromInvestment": "-187499000", "stockBasedCompensation": "33975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79097000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "327256000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 5624856000, "cost_of_revenue": 4008759000, "gross_profit": 1616097000, "ebit": 871836000, "ebitda": 1032949000, "pretax_income": 741835000, "tax_provision": 181955000, "net_income": 559880000, "net_income_to_common": 559880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590209000, "total_current_assets": 2888082000, "total_assets": 5880238000, "short_term_debt": 45000000, "long_term_debt": 2398818000, "total_debt": 2443818000, "total_liabilities": 4856365000, "total_equity": 1023873000, "shares_outstanding": 84624000, "goodwill_and_intangibles": 1943486000 }, "cash_flow": { "operating_cash_flow": 623871000, "capital_expenditure": 156389000, "free_cash_flow": 780260000, "dividends_paid": 82597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113734, "ticker_id": 6989, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "871836000", "ebitda": "1032949000", "netIncome": "559880000", "grossProfit": "1616097000", "depreciation": "None", "totalRevenue": "5624856000", "costOfRevenue": "4008759000", "interestIncome": "46508000", "incomeBeforeTax": "741835000", "interestExpense": "130001000", "operatingIncome": "874992000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "181955000", "reportedCurrency": "USD", "netInterestIncome": "-83493000", "nonInterestIncome": "None", "operatingExpenses": "741105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "-3156000", "costofGoodsAndServicesSold": "4008759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161113000", "sellingGeneralAndAdministrative": "259909000", "netIncomeFromContinuingOperations": "559880000" }, "balance": { "goodwill": "1503648000", "inventory": "-25947000", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "5880238000", "longTermDebt": "2398818000", "shortTermDebt": "45000000", "treasuryStock": "-2234793000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "439838000", "reportedCurrency": "USD", "retainedEarnings": "1554567000", "totalLiabilities": "4856365000", "otherCurrentAssets": "902069000", "totalCurrentAssets": "2888082000", "currentLongTermDebt": "45000000", "longTermInvestments": "58253000", "shortTermInvestments": "25947000", "currentNetReceivables": "1369857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2992156000", "currentAccountsPayable": "1219311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "533044000", "shortLongTermDebtTotal": "2649310000", "totalShareholderEquity": "1023873000", "capitalLeaseObligations": "250492000", "otherCurrentLiabilities": "536008000", "totalCurrentLiabilities": "1903290000", "otherNonCurrentLiabilities": "424998000", "totalNonCurrentLiabilities": "2953075000", "cashAndShortTermInvestments": "590209000", "commonStockSharesOutstanding": "84624000", "intangibleAssetsExcludingGoodwill": "439838000", "cashAndCashEquivalentsAtCarryingValue": "590209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559880000", "profitLoss": "None", "dividendPayout": "82597000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-242431000", "operatingCashflow": "623871000", "capitalExpenditures": "156389000", "changeInReceivables": "-59545000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533225000", "cashflowFromInvestment": "-180987000", "stockBasedCompensation": "32864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5624856000, "cost_of_revenue": 4008759000, "gross_profit": 1616097000, "research_and_development": 0.13, "selling_general_admin": 259909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 871836000, "depreciation_amortisation": 161113000, "ebitda": 1032949000, "interest_expense": 130001000, "interest_income": null, "other_non_operating": null, "pretax_income": 741835000, "tax_provision": 181955000, "effective_tax_rate": null, "net_income": 559880000, "net_income_continuing_ops": 559880000, "net_income_to_common": 559880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590209000, "short_term_investments": 25947000, "net_receivables": 1369857000, "inventory": -25947000, "other_current_assets": null, "total_current_assets": 2888082000, "net_ppe": null, "goodwill": 1503648000, "intangible_assets": 439838000, "goodwill_and_intangibles": 1943486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2992156000, "total_assets": 5880238000, "short_term_debt": 45000000, "accounts_payable": 1219311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1903290000, "long_term_debt": 2398818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2953075000, "total_liabilities": 4856365000, "total_debt": 2443818000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1554567000, "total_equity": 1023873000, "shares_outstanding": 84624000, "operating_cash_flow": 623871000, "stock_based_compensation": 32864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180987000, "dividends_paid": 82597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -533225000, "free_cash_flow": 780260000, "net_change_in_cash": -90341000 }, "raw_data": { "income": { "ebit": "871836000", "ebitda": "1032949000", "netIncome": "559880000", "grossProfit": "1616097000", "depreciation": "None", "totalRevenue": "5624856000", "costOfRevenue": "4008759000", "interestIncome": "46508000", "incomeBeforeTax": "741835000", "interestExpense": "130001000", "operatingIncome": "874992000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "181955000", "reportedCurrency": "USD", "netInterestIncome": "-83493000", "nonInterestIncome": "None", "operatingExpenses": "741105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "-3156000", "costofGoodsAndServicesSold": "4008759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161113000", "sellingGeneralAndAdministrative": "259909000", "netIncomeFromContinuingOperations": "559880000" }, "balance": { "goodwill": "1503648000", "inventory": "-25947000", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "5880238000", "longTermDebt": "2398818000", "shortTermDebt": "45000000", "treasuryStock": "-2234793000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "439838000", "reportedCurrency": "USD", "retainedEarnings": "1554567000", "totalLiabilities": "4856365000", "otherCurrentAssets": "902069000", "totalCurrentAssets": "2888082000", "currentLongTermDebt": "45000000", "longTermInvestments": "58253000", "shortTermInvestments": "25947000", "currentNetReceivables": "1369857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2992156000", "currentAccountsPayable": "1219311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "533044000", "shortLongTermDebtTotal": "2649310000", "totalShareholderEquity": "1023873000", "capitalLeaseObligations": "250492000", "otherCurrentLiabilities": "536008000", "totalCurrentLiabilities": "1903290000", "otherNonCurrentLiabilities": "424998000", "totalNonCurrentLiabilities": "2953075000", "cashAndShortTermInvestments": "590209000", "commonStockSharesOutstanding": "84624000", "intangibleAssetsExcludingGoodwill": "439838000", "cashAndCashEquivalentsAtCarryingValue": "590209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559880000", "profitLoss": "None", "dividendPayout": "82597000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-242431000", "operatingCashflow": "623871000", "capitalExpenditures": "156389000", "changeInReceivables": "-59545000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533225000", "cashflowFromInvestment": "-180987000", "stockBasedCompensation": "32864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 5188400000, "cost_of_revenue": 3747380000, "gross_profit": 1441020000, "ebit": 717660000, "ebitda": 865568000, "pretax_income": 592637000, "tax_provision": 153178000, "net_income": 439459000, "net_income_to_common": 439459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511096000, "total_current_assets": 1339544000, "total_assets": 5477468000, "short_term_debt": 376834000, "long_term_debt": 2371808000, "total_debt": 2748642000, "total_liabilities": 4503395000, "total_equity": 974073000, "shares_outstanding": 90619000, "goodwill_and_intangibles": 1974418000 }, "cash_flow": { "operating_cash_flow": 581580000, "capital_expenditure": 160616000, "free_cash_flow": 742196000, "dividends_paid": 88360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113739, "ticker_id": 6989, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "717660000", "ebitda": "865568000", "netIncome": "439459000", "grossProfit": "1441020000", "depreciation": "None", "totalRevenue": "5188400000", "costOfRevenue": "3747380000", "interestIncome": "40210000", "incomeBeforeTax": "592637000", "interestExpense": "125023000", "operatingIncome": "717660000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "153178000", "reportedCurrency": "USD", "netInterestIncome": "-84813000", "nonInterestIncome": "None", "operatingExpenses": "723360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3747380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147908000", "sellingGeneralAndAdministrative": "247571000", "netIncomeFromContinuingOperations": "439459000" }, "balance": { "goodwill": "1490247000", "inventory": "29267000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "5477468000", "longTermDebt": "2371808000", "shortTermDebt": "376834000", "treasuryStock": "-1730535000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "484171000", "reportedCurrency": "USD", "retainedEarnings": "1070146000", "totalLiabilities": "4503395000", "otherCurrentAssets": "-828448000", "totalCurrentAssets": "1339544000", "currentLongTermDebt": "0", "longTermInvestments": "42268000", "shortTermInvestments": "4992000", "currentNetReceivables": "828448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2478104000", "currentAccountsPayable": "554824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "461418000", "shortLongTermDebtTotal": "2748642000", "totalShareholderEquity": "974073000", "capitalLeaseObligations": "104564000", "otherCurrentLiabilities": "-129257000", "totalCurrentLiabilities": "129257000", "otherNonCurrentLiabilities": "268944000", "totalNonCurrentLiabilities": "2575221000", "cashAndShortTermInvestments": "511096000", "commonStockSharesOutstanding": "90619000", "intangibleAssetsExcludingGoodwill": "484171000", "cashAndCashEquivalentsAtCarryingValue": "511096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "439459000", "profitLoss": "None", "dividendPayout": "88360000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-114272000", "operatingCashflow": "581580000", "capitalExpenditures": "160616000", "changeInReceivables": "8520000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483363000", "cashflowFromInvestment": "-161753000", "stockBasedCompensation": "29162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63536000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-417891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5188400000, "cost_of_revenue": 3747380000, "gross_profit": 1441020000, "research_and_development": 0.11, "selling_general_admin": 247571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 717660000, "depreciation_amortisation": 147908000, "ebitda": 865568000, "interest_expense": 125023000, "interest_income": null, "other_non_operating": null, "pretax_income": 592637000, "tax_provision": 153178000, "effective_tax_rate": null, "net_income": 439459000, "net_income_continuing_ops": 439459000, "net_income_to_common": 439459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511096000, "short_term_investments": 4992000, "net_receivables": 828448000, "inventory": 29267000, "other_current_assets": null, "total_current_assets": 1339544000, "net_ppe": null, "goodwill": 1490247000, "intangible_assets": 484171000, "goodwill_and_intangibles": 1974418000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2478104000, "total_assets": 5477468000, "short_term_debt": 376834000, "accounts_payable": 554824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129257000, "long_term_debt": 2371808000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2575221000, "total_liabilities": 4503395000, "total_debt": 2748642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1070146000, "total_equity": 974073000, "shares_outstanding": 90619000, "operating_cash_flow": 581580000, "stock_based_compensation": 29162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161753000, "dividends_paid": 88360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -483363000, "free_cash_flow": 742196000, "net_change_in_cash": -63536000 }, "raw_data": { "income": { "ebit": "717660000", "ebitda": "865568000", "netIncome": "439459000", "grossProfit": "1441020000", "depreciation": "None", "totalRevenue": "5188400000", "costOfRevenue": "3747380000", "interestIncome": "40210000", "incomeBeforeTax": "592637000", "interestExpense": "125023000", "operatingIncome": "717660000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "153178000", "reportedCurrency": "USD", "netInterestIncome": "-84813000", "nonInterestIncome": "None", "operatingExpenses": "723360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3747380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147908000", "sellingGeneralAndAdministrative": "247571000", "netIncomeFromContinuingOperations": "439459000" }, "balance": { "goodwill": "1490247000", "inventory": "29267000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "5477468000", "longTermDebt": "2371808000", "shortTermDebt": "376834000", "treasuryStock": "-1730535000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "484171000", "reportedCurrency": "USD", "retainedEarnings": "1070146000", "totalLiabilities": "4503395000", "otherCurrentAssets": "-828448000", "totalCurrentAssets": "1339544000", "currentLongTermDebt": "0", "longTermInvestments": "42268000", "shortTermInvestments": "4992000", "currentNetReceivables": "828448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2478104000", "currentAccountsPayable": "554824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "461418000", "shortLongTermDebtTotal": "2748642000", "totalShareholderEquity": "974073000", "capitalLeaseObligations": "104564000", "otherCurrentLiabilities": "-129257000", "totalCurrentLiabilities": "129257000", "otherNonCurrentLiabilities": "268944000", "totalNonCurrentLiabilities": "2575221000", "cashAndShortTermInvestments": "511096000", "commonStockSharesOutstanding": "90619000", "intangibleAssetsExcludingGoodwill": "484171000", "cashAndCashEquivalentsAtCarryingValue": "511096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "439459000", "profitLoss": "None", "dividendPayout": "88360000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-114272000", "operatingCashflow": "581580000", "capitalExpenditures": "160616000", "changeInReceivables": "8520000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483363000", "cashflowFromInvestment": "-161753000", "stockBasedCompensation": "29162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63536000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-417891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 4938434000, "cost_of_revenue": 3692646000, "gross_profit": 1245788000, "ebit": 584876000, "ebitda": 757857000, "pretax_income": 484584000, "tax_provision": 128180000, "net_income": 356404000, "net_income_to_common": 356404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2905947000, "total_current_assets": 8973325000, "total_assets": 18835241000, "short_term_debt": 370121000, "long_term_debt": 7182102000, "total_debt": 7552223000, "total_liabilities": 13149539000, "total_equity": 5685702000, "shares_outstanding": 80446000, "goodwill_and_intangibles": 6073116000 }, "cash_flow": { "operating_cash_flow": 300416000, "capital_expenditure": 165763000, "free_cash_flow": 466179000, "dividends_paid": 24055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113702, "ticker_id": 6989, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "584876000", "ebitda": "757857000", "netIncome": "356404000", "grossProfit": "1245788000", "depreciation": "None", "totalRevenue": "4938434000", "costOfRevenue": "3692646000", "interestIncome": "None", "incomeBeforeTax": "484584000", "interestExpense": "100292000", "operatingIncome": "646092000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "128180000", "reportedCurrency": "USD", "netInterestIncome": "-100292000", "nonInterestIncome": "None", "operatingExpenses": "599695999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3692646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172981000", "sellingGeneralAndAdministrative": "192371000", "netIncomeFromContinuingOperations": "356404000" }, "balance": { "goodwill": "2659170000", "inventory": "None", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "18835241000", "longTermDebt": "7182102000", "shortTermDebt": "370121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3413946000", "reportedCurrency": "USD", "retainedEarnings": "6167387000", "totalLiabilities": "13149539000", "otherCurrentAssets": "None", "totalCurrentAssets": "8973325000", "currentLongTermDebt": "None", "longTermInvestments": "385581000", "shortTermInvestments": "5422000", "currentNetReceivables": "6067378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9861916000", "currentAccountsPayable": "3169597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7891376000", "totalShareholderEquity": "5685702000", "capitalLeaseObligations": "231068000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "370121000", "otherNonCurrentLiabilities": "619337000", "totalNonCurrentLiabilities": "12779418000", "cashAndShortTermInvestments": "2905947000", "commonStockSharesOutstanding": "80446000", "intangibleAssetsExcludingGoodwill": "3413946000", "cashAndCashEquivalentsAtCarryingValue": "2905947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "356404000", "profitLoss": "None", "dividendPayout": "24055000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300416000", "capitalExpenditures": "165763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127672000", "cashflowFromInvestment": "-321537000", "stockBasedCompensation": "23059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4938434000, "cost_of_revenue": 3692646000, "gross_profit": 1245788000, "research_and_development": null, "selling_general_admin": 192371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 584876000, "depreciation_amortisation": 172981000, "ebitda": 757857000, "interest_expense": 100292000, "interest_income": null, "other_non_operating": null, "pretax_income": 484584000, "tax_provision": 128180000, "effective_tax_rate": null, "net_income": 356404000, "net_income_continuing_ops": 356404000, "net_income_to_common": 356404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2905947000, "short_term_investments": 5422000, "net_receivables": 6067378000, "inventory": null, "other_current_assets": null, "total_current_assets": 8973325000, "net_ppe": null, "goodwill": 2659170000, "intangible_assets": 3413946000, "goodwill_and_intangibles": 6073116000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9861916000, "total_assets": 18835241000, "short_term_debt": 370121000, "accounts_payable": 3169597000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370121000, "long_term_debt": 7182102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12779418000, "total_liabilities": 13149539000, "total_debt": 7552223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6167387000, "total_equity": 5685702000, "shares_outstanding": 80446000, "operating_cash_flow": 300416000, "stock_based_compensation": 23059000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321537000, "dividends_paid": 24055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127672000, "free_cash_flow": 466179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "584876000", "ebitda": "757857000", "netIncome": "356404000", "grossProfit": "1245788000", "depreciation": "None", "totalRevenue": "4938434000", "costOfRevenue": "3692646000", "interestIncome": "None", "incomeBeforeTax": "484584000", "interestExpense": "100292000", "operatingIncome": "646092000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "128180000", "reportedCurrency": "USD", "netInterestIncome": "-100292000", "nonInterestIncome": "None", "operatingExpenses": "599695999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3692646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172981000", "sellingGeneralAndAdministrative": "192371000", "netIncomeFromContinuingOperations": "356404000" }, "balance": { "goodwill": "2659170000", "inventory": "None", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "18835241000", "longTermDebt": "7182102000", "shortTermDebt": "370121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3413946000", "reportedCurrency": "USD", "retainedEarnings": "6167387000", "totalLiabilities": "13149539000", "otherCurrentAssets": "None", "totalCurrentAssets": "8973325000", "currentLongTermDebt": "None", "longTermInvestments": "385581000", "shortTermInvestments": "5422000", "currentNetReceivables": "6067378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9861916000", "currentAccountsPayable": "3169597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7891376000", "totalShareholderEquity": "5685702000", "capitalLeaseObligations": "231068000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "370121000", "otherNonCurrentLiabilities": "619337000", "totalNonCurrentLiabilities": "12779418000", "cashAndShortTermInvestments": "2905947000", "commonStockSharesOutstanding": "80446000", "intangibleAssetsExcludingGoodwill": "3413946000", "cashAndCashEquivalentsAtCarryingValue": "2905947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "356404000", "profitLoss": "None", "dividendPayout": "24055000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300416000", "capitalExpenditures": "165763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127672000", "cashflowFromInvestment": "-321537000", "stockBasedCompensation": "23059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 4932470000, "cost_of_revenue": 3763851000, "gross_profit": 1168619000, "ebit": 503174000, "ebitda": 690547000, "pretax_income": 397561000, "tax_provision": 96842000, "net_income": 300719000, "net_income_to_common": 300719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037378000, "total_current_assets": 8813894000, "total_assets": 18492753000, "short_term_debt": null, "long_term_debt": 7179694000, "total_debt": 7179694000, "total_liabilities": 13148268000, "total_equity": 5344485000, "shares_outstanding": 80409000, "goodwill_and_intangibles": 5975511000 }, "cash_flow": { "operating_cash_flow": 661898000, "capital_expenditure": 171681000, "free_cash_flow": 833579000, "dividends_paid": 24016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113703, "ticker_id": 6989, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "503174000", "ebitda": "690547000", "netIncome": "300719000", "grossProfit": "1168619000", "depreciation": "None", "totalRevenue": "4932470000", "costOfRevenue": "3763851000", "interestIncome": "None", "incomeBeforeTax": "397561000", "interestExpense": "105613000", "operatingIncome": "581989000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "96842000", "reportedCurrency": "USD", "netInterestIncome": "-105613000", "nonInterestIncome": "None", "operatingExpenses": "586630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3763851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187373000", "sellingGeneralAndAdministrative": "51009000", "netIncomeFromContinuingOperations": "300719000" }, "balance": { "goodwill": "2644723000", "inventory": "None", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "18492753000", "longTermDebt": "7179694000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3330788000", "reportedCurrency": "USD", "retainedEarnings": "5851018000", "totalLiabilities": "13148268000", "otherCurrentAssets": "1925834000", "totalCurrentAssets": "8813894000", "currentLongTermDebt": "79000000", "longTermInvestments": "387103000", "shortTermInvestments": "91528000", "currentNetReceivables": "5759154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9678859000", "currentAccountsPayable": "3280436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7258694000", "totalShareholderEquity": "5344485000", "capitalLeaseObligations": "203970000", "otherCurrentLiabilities": "3642059000", "totalCurrentLiabilities": "3642059000", "otherNonCurrentLiabilities": "609155000", "totalNonCurrentLiabilities": "9506209000", "cashAndShortTermInvestments": "1037378000", "commonStockSharesOutstanding": "80409000", "intangibleAssetsExcludingGoodwill": "3330788000", "cashAndCashEquivalentsAtCarryingValue": "1037378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300719000", "profitLoss": "None", "dividendPayout": "24016000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "661898000", "capitalExpenditures": "171681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297598000", "cashflowFromInvestment": "-130295999", "stockBasedCompensation": "20421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-836000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4932470000, "cost_of_revenue": 3763851000, "gross_profit": 1168619000, "research_and_development": null, "selling_general_admin": 51009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 503174000, "depreciation_amortisation": 187373000, "ebitda": 690547000, "interest_expense": 105613000, "interest_income": null, "other_non_operating": null, "pretax_income": 397561000, "tax_provision": 96842000, "effective_tax_rate": null, "net_income": 300719000, "net_income_continuing_ops": 300719000, "net_income_to_common": 300719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1037378000, "short_term_investments": 91528000, "net_receivables": 5759154000, "inventory": null, "other_current_assets": null, "total_current_assets": 8813894000, "net_ppe": null, "goodwill": 2644723000, "intangible_assets": 3330788000, "goodwill_and_intangibles": 5975511000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9678859000, "total_assets": 18492753000, "short_term_debt": null, "accounts_payable": 3280436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3642059000, "long_term_debt": 7179694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9506209000, "total_liabilities": 13148268000, "total_debt": 7179694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5851018000, "total_equity": 5344485000, "shares_outstanding": 80409000, "operating_cash_flow": 661898000, "stock_based_compensation": 20421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171681000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130295999, "dividends_paid": 24016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -297598000, "free_cash_flow": 833579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "503174000", "ebitda": "690547000", "netIncome": "300719000", "grossProfit": "1168619000", "depreciation": "None", "totalRevenue": "4932470000", "costOfRevenue": "3763851000", "interestIncome": "None", "incomeBeforeTax": "397561000", "interestExpense": "105613000", "operatingIncome": "581989000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "96842000", "reportedCurrency": "USD", "netInterestIncome": "-105613000", "nonInterestIncome": "None", "operatingExpenses": "586630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3763851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187373000", "sellingGeneralAndAdministrative": "51009000", "netIncomeFromContinuingOperations": "300719000" }, "balance": { "goodwill": "2644723000", "inventory": "None", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "18492753000", "longTermDebt": "7179694000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3330788000", "reportedCurrency": "USD", "retainedEarnings": "5851018000", "totalLiabilities": "13148268000", "otherCurrentAssets": "1925834000", "totalCurrentAssets": "8813894000", "currentLongTermDebt": "79000000", "longTermInvestments": "387103000", "shortTermInvestments": "91528000", "currentNetReceivables": "5759154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9678859000", "currentAccountsPayable": "3280436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7258694000", "totalShareholderEquity": "5344485000", "capitalLeaseObligations": "203970000", "otherCurrentLiabilities": "3642059000", "totalCurrentLiabilities": "3642059000", "otherNonCurrentLiabilities": "609155000", "totalNonCurrentLiabilities": "9506209000", "cashAndShortTermInvestments": "1037378000", "commonStockSharesOutstanding": "80409000", "intangibleAssetsExcludingGoodwill": "3330788000", "cashAndCashEquivalentsAtCarryingValue": "1037378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300719000", "profitLoss": "None", "dividendPayout": "24016000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "661898000", "capitalExpenditures": "171681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297598000", "cashflowFromInvestment": "-130295999", "stockBasedCompensation": "20421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-836000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 4551977000, "cost_of_revenue": 3653965000, "gross_profit": 898012000, "ebit": 72184000, "ebitda": 236612000, "pretax_income": -34111000, "tax_provision": -4594000, "net_income": -29517000, "net_income_to_common": -29517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1343507000, "total_current_assets": 8777681000, "total_assets": 18032214000, "short_term_debt": 344000000, "long_term_debt": 7177468000, "total_debt": 7521468000, "total_liabilities": 12989276000, "total_equity": 5042938000, "shares_outstanding": 80357000, "goodwill_and_intangibles": 5977698000 }, "cash_flow": { "operating_cash_flow": -1729525000, "capital_expenditure": 142238000, "free_cash_flow": -1587287000, "dividends_paid": 24005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113705, "ticker_id": 6989, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72184000", "ebitda": "236612000", "netIncome": "-29517000", "grossProfit": "898012000", "depreciation": "None", "totalRevenue": "4551977000", "costOfRevenue": "3653965000", "interestIncome": "None", "incomeBeforeTax": "-34111000", "interestExpense": "106295000", "operatingIncome": "72184000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4594000", "reportedCurrency": "USD", "netInterestIncome": "-106295000", "nonInterestIncome": "None", "operatingExpenses": "825828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3653965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164428000", "sellingGeneralAndAdministrative": "398247000", "netIncomeFromContinuingOperations": "-29517000" }, "balance": { "goodwill": "2674864000", "inventory": "None", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "18032214000", "longTermDebt": "7177468000", "shortTermDebt": "344000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3302834000", "reportedCurrency": "USD", "retainedEarnings": "5569740000", "totalLiabilities": "12989276000", "otherCurrentAssets": "1657817000", "totalCurrentAssets": "8777681000", "currentLongTermDebt": "344000000", "longTermInvestments": "363441000", "shortTermInvestments": "199944000", "currentNetReceivables": "5576413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9254533000", "currentAccountsPayable": "2960544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7706970000", "totalShareholderEquity": "5042938000", "capitalLeaseObligations": "185502000", "otherCurrentLiabilities": "355464000", "totalCurrentLiabilities": "3925542000", "otherNonCurrentLiabilities": "591257000", "totalNonCurrentLiabilities": "9063734000", "cashAndShortTermInvestments": "1343507000", "commonStockSharesOutstanding": "80357000", "intangibleAssetsExcludingGoodwill": "3302834000", "cashAndCashEquivalentsAtCarryingValue": "1343507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29517000", "profitLoss": "None", "dividendPayout": "24005000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1729525000", "capitalExpenditures": "142238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "320605000", "cashflowFromInvestment": "-1683556000", "stockBasedCompensation": "19409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4551977000, "cost_of_revenue": 3653965000, "gross_profit": 898012000, "research_and_development": null, "selling_general_admin": 398247000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72184000, "depreciation_amortisation": 164428000, "ebitda": 236612000, "interest_expense": 106295000, "interest_income": null, "other_non_operating": null, "pretax_income": -34111000, "tax_provision": -4594000, "effective_tax_rate": null, "net_income": -29517000, "net_income_continuing_ops": -29517000, "net_income_to_common": -29517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1343507000, "short_term_investments": 199944000, "net_receivables": 5576413000, "inventory": null, "other_current_assets": null, "total_current_assets": 8777681000, "net_ppe": null, "goodwill": 2674864000, "intangible_assets": 3302834000, "goodwill_and_intangibles": 5977698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9254533000, "total_assets": 18032214000, "short_term_debt": 344000000, "accounts_payable": 2960544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3925542000, "long_term_debt": 7177468000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9063734000, "total_liabilities": 12989276000, "total_debt": 7521468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5569740000, "total_equity": 5042938000, "shares_outstanding": 80357000, "operating_cash_flow": -1729525000, "stock_based_compensation": 19409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1683556000, "dividends_paid": 24005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 320605000, "free_cash_flow": -1587287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72184000", "ebitda": "236612000", "netIncome": "-29517000", "grossProfit": "898012000", "depreciation": "None", "totalRevenue": "4551977000", "costOfRevenue": "3653965000", "interestIncome": "None", "incomeBeforeTax": "-34111000", "interestExpense": "106295000", "operatingIncome": "72184000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4594000", "reportedCurrency": "USD", "netInterestIncome": "-106295000", "nonInterestIncome": "None", "operatingExpenses": "825828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3653965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164428000", "sellingGeneralAndAdministrative": "398247000", "netIncomeFromContinuingOperations": "-29517000" }, "balance": { "goodwill": "2674864000", "inventory": "None", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "18032214000", "longTermDebt": "7177468000", "shortTermDebt": "344000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3302834000", "reportedCurrency": "USD", "retainedEarnings": "5569740000", "totalLiabilities": "12989276000", "otherCurrentAssets": "1657817000", "totalCurrentAssets": "8777681000", "currentLongTermDebt": "344000000", "longTermInvestments": "363441000", "shortTermInvestments": "199944000", "currentNetReceivables": "5576413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9254533000", "currentAccountsPayable": "2960544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7706970000", "totalShareholderEquity": "5042938000", "capitalLeaseObligations": "185502000", "otherCurrentLiabilities": "355464000", "totalCurrentLiabilities": "3925542000", "otherNonCurrentLiabilities": "591257000", "totalNonCurrentLiabilities": "9063734000", "cashAndShortTermInvestments": "1343507000", "commonStockSharesOutstanding": "80357000", "intangibleAssetsExcludingGoodwill": "3302834000", "cashAndCashEquivalentsAtCarryingValue": "1343507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29517000", "profitLoss": "None", "dividendPayout": "24005000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1729525000", "capitalExpenditures": "142238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "320605000", "cashflowFromInvestment": "-1683556000", "stockBasedCompensation": "19409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 3835025000, "cost_of_revenue": 2845555000, "gross_profit": 989470000, "ebit": 474440000, "ebitda": 616774000, "pretax_income": 368804000, "tax_provision": 95555000, "net_income": 273249000, "net_income_to_common": 273249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4185337000, "total_current_assets": 10578974000, "total_assets": 17473676000, "short_term_debt": null, "long_term_debt": 7175032000, "total_debt": 7175032000, "total_liabilities": 12399260000, "total_equity": 5074416000, "shares_outstanding": 77760000, "goodwill_and_intangibles": 3854526000 }, "cash_flow": { "operating_cash_flow": 193300000, "capital_expenditure": 136989000, "free_cash_flow": 330289000, "dividends_paid": 23998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113706, "ticker_id": 6989, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "474440000", "ebitda": "616774000", "netIncome": "273249000", "grossProfit": "989470000", "depreciation": "None", "totalRevenue": "3835025000", "costOfRevenue": "2845555000", "interestIncome": "None", "incomeBeforeTax": "368804000", "interestExpense": "105636000", "operatingIncome": "474440000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "95555000", "reportedCurrency": "USD", "netInterestIncome": "-105636000", "nonInterestIncome": "None", "operatingExpenses": "515030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2845555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142334000", "sellingGeneralAndAdministrative": "143952000", "netIncomeFromContinuingOperations": "273249000" }, "balance": { "goodwill": "2213393000", "inventory": "None", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "17473676000", "longTermDebt": "7175032000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1641133000", "reportedCurrency": "USD", "retainedEarnings": "5619546000", "totalLiabilities": "12399260000", "otherCurrentAssets": "1941792000", "totalCurrentAssets": "10578974000", "currentLongTermDebt": "None", "longTermInvestments": "328722000", "shortTermInvestments": "124639000", "currentNetReceivables": "4327206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6894702000", "currentAccountsPayable": "2920199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7338397000", "totalShareholderEquity": "5074416000", "capitalLeaseObligations": "163365000", "otherCurrentLiabilities": "303614000", "totalCurrentLiabilities": "3487098000", "otherNonCurrentLiabilities": "552379000", "totalNonCurrentLiabilities": "8912162000", "cashAndShortTermInvestments": "4185337000", "commonStockSharesOutstanding": "77760000", "intangibleAssetsExcludingGoodwill": "1641133000", "cashAndCashEquivalentsAtCarryingValue": "4185337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273249000", "profitLoss": "None", "dividendPayout": "23998000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193300000", "capitalExpenditures": "136989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3115705000", "cashflowFromInvestment": "-250469000", "stockBasedCompensation": "20322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1725240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3835025000, "cost_of_revenue": 2845555000, "gross_profit": 989470000, "research_and_development": null, "selling_general_admin": 143952000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474440000, "depreciation_amortisation": 142334000, "ebitda": 616774000, "interest_expense": 105636000, "interest_income": null, "other_non_operating": null, "pretax_income": 368804000, "tax_provision": 95555000, "effective_tax_rate": null, "net_income": 273249000, "net_income_continuing_ops": 273249000, "net_income_to_common": 273249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4185337000, "short_term_investments": 124639000, "net_receivables": 4327206000, "inventory": null, "other_current_assets": null, "total_current_assets": 10578974000, "net_ppe": null, "goodwill": 2213393000, "intangible_assets": 1641133000, "goodwill_and_intangibles": 3854526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6894702000, "total_assets": 17473676000, "short_term_debt": null, "accounts_payable": 2920199000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3487098000, "long_term_debt": 7175032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8912162000, "total_liabilities": 12399260000, "total_debt": 7175032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5619546000, "total_equity": 5074416000, "shares_outstanding": 77760000, "operating_cash_flow": 193300000, "stock_based_compensation": 20322000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136989000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -250469000, "dividends_paid": 23998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3115705000, "free_cash_flow": 330289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "474440000", "ebitda": "616774000", "netIncome": "273249000", "grossProfit": "989470000", "depreciation": "None", "totalRevenue": "3835025000", "costOfRevenue": "2845555000", "interestIncome": "None", "incomeBeforeTax": "368804000", "interestExpense": "105636000", "operatingIncome": "474440000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "95555000", "reportedCurrency": "USD", "netInterestIncome": "-105636000", "nonInterestIncome": "None", "operatingExpenses": "515030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2845555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142334000", "sellingGeneralAndAdministrative": "143952000", "netIncomeFromContinuingOperations": "273249000" }, "balance": { "goodwill": "2213393000", "inventory": "None", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "17473676000", "longTermDebt": "7175032000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1641133000", "reportedCurrency": "USD", "retainedEarnings": "5619546000", "totalLiabilities": "12399260000", "otherCurrentAssets": "1941792000", "totalCurrentAssets": "10578974000", "currentLongTermDebt": "None", "longTermInvestments": "328722000", "shortTermInvestments": "124639000", "currentNetReceivables": "4327206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6894702000", "currentAccountsPayable": "2920199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7338397000", "totalShareholderEquity": "5074416000", "capitalLeaseObligations": "163365000", "otherCurrentLiabilities": "303614000", "totalCurrentLiabilities": "3487098000", "otherNonCurrentLiabilities": "552379000", "totalNonCurrentLiabilities": "8912162000", "cashAndShortTermInvestments": "4185337000", "commonStockSharesOutstanding": "77760000", "intangibleAssetsExcludingGoodwill": "1641133000", "cashAndCashEquivalentsAtCarryingValue": "4185337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273249000", "profitLoss": "None", "dividendPayout": "23998000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193300000", "capitalExpenditures": "136989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3115705000", "cashflowFromInvestment": "-250469000", "stockBasedCompensation": "20322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1725240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 3670007000, "cost_of_revenue": 2703609000, "gross_profit": 966398000, "ebit": 503115000, "ebitda": 638992000, "pretax_income": 417253000, "tax_provision": 98680000, "net_income": 318573000, "net_income_to_common": 318573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1229181000, "total_current_assets": 7343199000, "total_assets": 13963222000, "short_term_debt": null, "long_term_debt": 5686678000, "total_debt": 5686678000, "total_liabilities": 10839439000, "total_equity": 3123783000, "shares_outstanding": 75112000, "goodwill_and_intangibles": 3783658000 }, "cash_flow": { "operating_cash_flow": 339810000, "capital_expenditure": 119468000, "free_cash_flow": 459278000, "dividends_paid": 22392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113707, "ticker_id": 6989, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "503115000", "ebitda": "638992000", "netIncome": "318573000", "grossProfit": "966398000", "depreciation": "None", "totalRevenue": "3670007000", "costOfRevenue": "2703609000", "interestIncome": "None", "incomeBeforeTax": "417253000", "interestExpense": "85862000", "operatingIncome": "503115000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "98680000", "reportedCurrency": "USD", "netInterestIncome": "-85862000", "nonInterestIncome": "None", "operatingExpenses": "463283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2703609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135877000", "sellingGeneralAndAdministrative": "133072000", "netIncomeFromContinuingOperations": "318573000" }, "balance": { "goodwill": "2213100000", "inventory": "None", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "13963222000", "longTermDebt": "5686678000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1570558000", "reportedCurrency": "USD", "retainedEarnings": "5366079000", "totalLiabilities": "10839439000", "otherCurrentAssets": "1857830000", "totalCurrentAssets": "7343199000", "currentLongTermDebt": "None", "longTermInvestments": "296364000", "shortTermInvestments": "122729000", "currentNetReceivables": "4133459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6620023000", "currentAccountsPayable": "2777123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5958014000", "totalShareholderEquity": "3123783000", "capitalLeaseObligations": "271336000", "otherCurrentLiabilities": "303837000", "totalCurrentLiabilities": "3350984000", "otherNonCurrentLiabilities": "446857000", "totalNonCurrentLiabilities": "7488455000", "cashAndShortTermInvestments": "1229181000", "commonStockSharesOutstanding": "75112000", "intangibleAssetsExcludingGoodwill": "1570558000", "cashAndCashEquivalentsAtCarryingValue": "1229181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "318573000", "profitLoss": "None", "dividendPayout": "22392000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "339810000", "capitalExpenditures": "119468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29973000", "cashflowFromInvestment": "-199159000", "stockBasedCompensation": "19248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3670007000, "cost_of_revenue": 2703609000, "gross_profit": 966398000, "research_and_development": null, "selling_general_admin": 133072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 503115000, "depreciation_amortisation": 135877000, "ebitda": 638992000, "interest_expense": 85862000, "interest_income": null, "other_non_operating": null, "pretax_income": 417253000, "tax_provision": 98680000, "effective_tax_rate": null, "net_income": 318573000, "net_income_continuing_ops": 318573000, "net_income_to_common": 318573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1229181000, "short_term_investments": 122729000, "net_receivables": 4133459000, "inventory": null, "other_current_assets": null, "total_current_assets": 7343199000, "net_ppe": null, "goodwill": 2213100000, "intangible_assets": 1570558000, "goodwill_and_intangibles": 3783658000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6620023000, "total_assets": 13963222000, "short_term_debt": null, "accounts_payable": 2777123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3350984000, "long_term_debt": 5686678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7488455000, "total_liabilities": 10839439000, "total_debt": 5686678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5366079000, "total_equity": 3123783000, "shares_outstanding": 75112000, "operating_cash_flow": 339810000, "stock_based_compensation": 19248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199159000, "dividends_paid": 22392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29973000, "free_cash_flow": 459278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "503115000", "ebitda": "638992000", "netIncome": "318573000", "grossProfit": "966398000", "depreciation": "None", "totalRevenue": "3670007000", "costOfRevenue": "2703609000", "interestIncome": "None", "incomeBeforeTax": "417253000", "interestExpense": "85862000", "operatingIncome": "503115000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "98680000", "reportedCurrency": "USD", "netInterestIncome": "-85862000", "nonInterestIncome": "None", "operatingExpenses": "463283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2703609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135877000", "sellingGeneralAndAdministrative": "133072000", "netIncomeFromContinuingOperations": "318573000" }, "balance": { "goodwill": "2213100000", "inventory": "None", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "13963222000", "longTermDebt": "5686678000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1570558000", "reportedCurrency": "USD", "retainedEarnings": "5366079000", "totalLiabilities": "10839439000", "otherCurrentAssets": "1857830000", "totalCurrentAssets": "7343199000", "currentLongTermDebt": "None", "longTermInvestments": "296364000", "shortTermInvestments": "122729000", "currentNetReceivables": "4133459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6620023000", "currentAccountsPayable": "2777123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5958014000", "totalShareholderEquity": "3123783000", "capitalLeaseObligations": "271336000", "otherCurrentLiabilities": "303837000", "totalCurrentLiabilities": "3350984000", "otherNonCurrentLiabilities": "446857000", "totalNonCurrentLiabilities": "7488455000", "cashAndShortTermInvestments": "1229181000", "commonStockSharesOutstanding": "75112000", "intangibleAssetsExcludingGoodwill": "1570558000", "cashAndCashEquivalentsAtCarryingValue": "1229181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "318573000", "profitLoss": "None", "dividendPayout": "22392000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "339810000", "capitalExpenditures": "119468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29973000", "cashflowFromInvestment": "-199159000", "stockBasedCompensation": "19248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 3512351000, "cost_of_revenue": 2607149000, "gross_profit": 905202000, "ebit": 423260000, "ebitda": 557906000, "pretax_income": 341281000, "tax_provision": 70532000, "net_income": 270749000, "net_income_to_common": 270749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 967079000, "total_current_assets": 6815253000, "total_assets": 13317404000, "short_term_debt": 1047000000, "long_term_debt": 4447724000, "total_debt": 5494724000, "total_liabilities": 10386802000, "total_equity": 2930602000, "shares_outstanding": 75337000, "goodwill_and_intangibles": 3655861000 }, "cash_flow": { "operating_cash_flow": -178778000, "capital_expenditure": 165523000, "free_cash_flow": -13255000, "dividends_paid": 22459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113708, "ticker_id": 6989, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "423260000", "ebitda": "557906000", "netIncome": "270749000", "grossProfit": "905202000", "depreciation": "None", "totalRevenue": "3512351000", "costOfRevenue": "2607149000", "interestIncome": "None", "incomeBeforeTax": "341281000", "interestExpense": "81979000", "operatingIncome": "423260000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "70532000", "reportedCurrency": "USD", "netInterestIncome": "-81979000", "nonInterestIncome": "None", "operatingExpenses": "481942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2607149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134646000", "sellingGeneralAndAdministrative": "126365000", "netIncomeFromContinuingOperations": "270749000" }, "balance": { "goodwill": "2172873000", "inventory": "None", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "13317404000", "longTermDebt": "4447724000", "shortTermDebt": "1047000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1482988000", "reportedCurrency": "USD", "retainedEarnings": "5066525000", "totalLiabilities": "10386802000", "otherCurrentAssets": "1911663000", "totalCurrentAssets": "6815253000", "currentLongTermDebt": "1047000000", "longTermInvestments": "293897000", "shortTermInvestments": "42267000", "currentNetReceivables": "3894244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6502151000", "currentAccountsPayable": "2616343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5747565000", "totalShareholderEquity": "2930602000", "capitalLeaseObligations": "252841000", "otherCurrentLiabilities": "323996000", "totalCurrentLiabilities": "4194902000", "otherNonCurrentLiabilities": "493822000", "totalNonCurrentLiabilities": "6191900000", "cashAndShortTermInvestments": "967079000", "commonStockSharesOutstanding": "75337000", "intangibleAssetsExcludingGoodwill": "1482988000", "cashAndCashEquivalentsAtCarryingValue": "967079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270749000", "profitLoss": "None", "dividendPayout": "22459000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-178778000", "capitalExpenditures": "165523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "934823000", "cashflowFromInvestment": "-1034695000", "stockBasedCompensation": "26807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100091000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3512351000, "cost_of_revenue": 2607149000, "gross_profit": 905202000, "research_and_development": null, "selling_general_admin": 126365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 423260000, "depreciation_amortisation": 134646000, "ebitda": 557906000, "interest_expense": 81979000, "interest_income": null, "other_non_operating": null, "pretax_income": 341281000, "tax_provision": 70532000, "effective_tax_rate": null, "net_income": 270749000, "net_income_continuing_ops": 270749000, "net_income_to_common": 270749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 967079000, "short_term_investments": 42267000, "net_receivables": 3894244000, "inventory": null, "other_current_assets": null, "total_current_assets": 6815253000, "net_ppe": null, "goodwill": 2172873000, "intangible_assets": 1482988000, "goodwill_and_intangibles": 3655861000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6502151000, "total_assets": 13317404000, "short_term_debt": 1047000000, "accounts_payable": 2616343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4194902000, "long_term_debt": 4447724000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6191900000, "total_liabilities": 10386802000, "total_debt": 5494724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5066525000, "total_equity": 2930602000, "shares_outstanding": 75337000, "operating_cash_flow": -178778000, "stock_based_compensation": 26807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1034695000, "dividends_paid": 22459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 934823000, "free_cash_flow": -13255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "423260000", "ebitda": "557906000", "netIncome": "270749000", "grossProfit": "905202000", "depreciation": "None", "totalRevenue": "3512351000", "costOfRevenue": "2607149000", "interestIncome": "None", "incomeBeforeTax": "341281000", "interestExpense": "81979000", "operatingIncome": "423260000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "70532000", "reportedCurrency": "USD", "netInterestIncome": "-81979000", "nonInterestIncome": "None", "operatingExpenses": "481942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2607149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134646000", "sellingGeneralAndAdministrative": "126365000", "netIncomeFromContinuingOperations": "270749000" }, "balance": { "goodwill": "2172873000", "inventory": "None", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "13317404000", "longTermDebt": "4447724000", "shortTermDebt": "1047000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1482988000", "reportedCurrency": "USD", "retainedEarnings": "5066525000", "totalLiabilities": "10386802000", "otherCurrentAssets": "1911663000", "totalCurrentAssets": "6815253000", "currentLongTermDebt": "1047000000", "longTermInvestments": "293897000", "shortTermInvestments": "42267000", "currentNetReceivables": "3894244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6502151000", "currentAccountsPayable": "2616343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5747565000", "totalShareholderEquity": "2930602000", "capitalLeaseObligations": "252841000", "otherCurrentLiabilities": "323996000", "totalCurrentLiabilities": "4194902000", "otherNonCurrentLiabilities": "493822000", "totalNonCurrentLiabilities": "6191900000", "cashAndShortTermInvestments": "967079000", "commonStockSharesOutstanding": "75337000", "intangibleAssetsExcludingGoodwill": "1482988000", "cashAndCashEquivalentsAtCarryingValue": "967079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270749000", "profitLoss": "None", "dividendPayout": "22459000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-178778000", "capitalExpenditures": "165523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "934823000", "cashflowFromInvestment": "-1034695000", "stockBasedCompensation": "26807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100091000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 3108394000, "cost_of_revenue": 2244116000, "gross_profit": 864278000, "ebit": 415127000, "ebitda": 525926000, "pretax_income": 347348000, "tax_provision": 92045000, "net_income": 255303000, "net_income_to_common": 255303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1474954000, "total_current_assets": 6574415000, "total_assets": 11941875000, "short_term_debt": null, "long_term_debt": 4441913000, "total_debt": 4441913000, "total_liabilities": 9170124000, "total_equity": 2771751000, "shares_outstanding": 75405000, "goodwill_and_intangibles": 2650619000 }, "cash_flow": { "operating_cash_flow": 209335000, "capital_expenditure": 147062000, "free_cash_flow": 356397000, "dividends_paid": 22435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113710, "ticker_id": 6989, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "415127000", "ebitda": "525926000", "netIncome": "255303000", "grossProfit": "864278000", "depreciation": "None", "totalRevenue": "3108394000", "costOfRevenue": "2244116000", "interestIncome": "None", "incomeBeforeTax": "347348000", "interestExpense": "67779000", "operatingIncome": "437327000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "92045000", "reportedCurrency": "USD", "netInterestIncome": "-67779000", "nonInterestIncome": "None", "operatingExpenses": "426951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2244116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110799000", "sellingGeneralAndAdministrative": "114090000", "netIncomeFromContinuingOperations": "255303000" }, "balance": { "goodwill": "1868193000", "inventory": "-15155000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "11941875000", "longTermDebt": "4441913000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "782426000", "reportedCurrency": "USD", "retainedEarnings": "4814732000", "totalLiabilities": "9170124000", "otherCurrentAssets": "1612193000", "totalCurrentAssets": "6574415000", "currentLongTermDebt": "None", "longTermInvestments": "248945000", "shortTermInvestments": "95941000", "currentNetReceivables": "3391327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5367460000", "currentAccountsPayable": "2736121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4680363000", "totalShareholderEquity": "2771751000", "capitalLeaseObligations": "238450000", "otherCurrentLiabilities": "252881000", "totalCurrentLiabilities": "3197615000", "otherNonCurrentLiabilities": "388631000", "totalNonCurrentLiabilities": "5972509000", "cashAndShortTermInvestments": "1474954000", "commonStockSharesOutstanding": "75405000", "intangibleAssetsExcludingGoodwill": "782426000", "cashAndCashEquivalentsAtCarryingValue": "1474954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255303000", "profitLoss": "None", "dividendPayout": "22435000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209335000", "capitalExpenditures": "147062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24113000", "cashflowFromInvestment": "-181182000", "stockBasedCompensation": "20970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3108394000, "cost_of_revenue": 2244116000, "gross_profit": 864278000, "research_and_development": null, "selling_general_admin": 114090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 415127000, "depreciation_amortisation": 110799000, "ebitda": 525926000, "interest_expense": 67779000, "interest_income": null, "other_non_operating": null, "pretax_income": 347348000, "tax_provision": 92045000, "effective_tax_rate": null, "net_income": 255303000, "net_income_continuing_ops": 255303000, "net_income_to_common": 255303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1474954000, "short_term_investments": 95941000, "net_receivables": 3391327000, "inventory": -15155000, "other_current_assets": null, "total_current_assets": 6574415000, "net_ppe": null, "goodwill": 1868193000, "intangible_assets": 782426000, "goodwill_and_intangibles": 2650619000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5367460000, "total_assets": 11941875000, "short_term_debt": null, "accounts_payable": 2736121000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3197615000, "long_term_debt": 4441913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5972509000, "total_liabilities": 9170124000, "total_debt": 4441913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4814732000, "total_equity": 2771751000, "shares_outstanding": 75405000, "operating_cash_flow": 209335000, "stock_based_compensation": 20970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181182000, "dividends_paid": 22435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24113000, "free_cash_flow": 356397000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "415127000", "ebitda": "525926000", "netIncome": "255303000", "grossProfit": "864278000", "depreciation": "None", "totalRevenue": "3108394000", "costOfRevenue": "2244116000", "interestIncome": "None", "incomeBeforeTax": "347348000", "interestExpense": "67779000", "operatingIncome": "437327000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "92045000", "reportedCurrency": "USD", "netInterestIncome": "-67779000", "nonInterestIncome": "None", "operatingExpenses": "426951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2244116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110799000", "sellingGeneralAndAdministrative": "114090000", "netIncomeFromContinuingOperations": "255303000" }, "balance": { "goodwill": "1868193000", "inventory": "-15155000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "11941875000", "longTermDebt": "4441913000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "782426000", "reportedCurrency": "USD", "retainedEarnings": "4814732000", "totalLiabilities": "9170124000", "otherCurrentAssets": "1612193000", "totalCurrentAssets": "6574415000", "currentLongTermDebt": "None", "longTermInvestments": "248945000", "shortTermInvestments": "95941000", "currentNetReceivables": "3391327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5367460000", "currentAccountsPayable": "2736121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4680363000", "totalShareholderEquity": "2771751000", "capitalLeaseObligations": "238450000", "otherCurrentLiabilities": "252881000", "totalCurrentLiabilities": "3197615000", "otherNonCurrentLiabilities": "388631000", "totalNonCurrentLiabilities": "5972509000", "cashAndShortTermInvestments": "1474954000", "commonStockSharesOutstanding": "75405000", "intangibleAssetsExcludingGoodwill": "782426000", "cashAndCashEquivalentsAtCarryingValue": "1474954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255303000", "profitLoss": "None", "dividendPayout": "22435000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209335000", "capitalExpenditures": "147062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24113000", "cashflowFromInvestment": "-181182000", "stockBasedCompensation": "20970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 2931769000, "cost_of_revenue": 2126011000, "gross_profit": 805758000, "ebit": 394412000, "ebitda": 496018000, "pretax_income": 330071000, "tax_provision": 86271000, "net_income": 243800000, "net_income_to_common": 243800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1318894000, "total_current_assets": 6345780000, "total_assets": 11503727000, "short_term_debt": 210930000, "long_term_debt": 4442840000, "total_debt": 4653770000, "total_liabilities": 8988380000, "total_equity": 2515347000, "shares_outstanding": 75548000, "goodwill_and_intangibles": 2643093000 }, "cash_flow": { "operating_cash_flow": -178869000, "capital_expenditure": 128922000, "free_cash_flow": -49947000, "dividends_paid": 22422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113711, "ticker_id": 6989, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394412000", "ebitda": "496018000", "netIncome": "243800000", "grossProfit": "805758000", "depreciation": "None", "totalRevenue": "2931769000", "costOfRevenue": "2126011000", "interestIncome": "None", "incomeBeforeTax": "330071000", "interestExpense": "64341000", "operatingIncome": "394412000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "86271000", "reportedCurrency": "USD", "netInterestIncome": "-64341000", "nonInterestIncome": "None", "operatingExpenses": "411346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2126011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101606000", "sellingGeneralAndAdministrative": "111035000", "netIncomeFromContinuingOperations": "243800000" }, "balance": { "goodwill": "1860062000", "inventory": "-45063000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "11503727000", "longTermDebt": "4442840000", "shortTermDebt": "210930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "783031000", "reportedCurrency": "USD", "retainedEarnings": "4578955000", "totalLiabilities": "8988380000", "otherCurrentAssets": "1791215000", "totalCurrentAssets": "6345780000", "currentLongTermDebt": "None", "longTermInvestments": "224826000", "shortTermInvestments": "75957000", "currentNetReceivables": "3159714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5157947000", "currentAccountsPayable": "2637659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4670135000", "totalShareholderEquity": "2515347000", "capitalLeaseObligations": "227295000", "otherCurrentLiabilities": "240370000", "totalCurrentLiabilities": "3086286000", "otherNonCurrentLiabilities": "390939000", "totalNonCurrentLiabilities": "5902094000", "cashAndShortTermInvestments": "1318894000", "commonStockSharesOutstanding": "75548000", "intangibleAssetsExcludingGoodwill": "783031000", "cashAndCashEquivalentsAtCarryingValue": "1318894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243800000", "profitLoss": "None", "dividendPayout": "22422000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-178869000", "capitalExpenditures": "128922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556569000", "cashflowFromInvestment": "-246310000", "stockBasedCompensation": "20649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2931769000, "cost_of_revenue": 2126011000, "gross_profit": 805758000, "research_and_development": null, "selling_general_admin": 111035000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394412000, "depreciation_amortisation": 101606000, "ebitda": 496018000, "interest_expense": 64341000, "interest_income": null, "other_non_operating": null, "pretax_income": 330071000, "tax_provision": 86271000, "effective_tax_rate": null, "net_income": 243800000, "net_income_continuing_ops": 243800000, "net_income_to_common": 243800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1318894000, "short_term_investments": 75957000, "net_receivables": 3159714000, "inventory": -45063000, "other_current_assets": null, "total_current_assets": 6345780000, "net_ppe": null, "goodwill": 1860062000, "intangible_assets": 783031000, "goodwill_and_intangibles": 2643093000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5157947000, "total_assets": 11503727000, "short_term_debt": 210930000, "accounts_payable": 2637659000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3086286000, "long_term_debt": 4442840000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5902094000, "total_liabilities": 8988380000, "total_debt": 4653770000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4578955000, "total_equity": 2515347000, "shares_outstanding": 75548000, "operating_cash_flow": -178869000, "stock_based_compensation": 20649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -246310000, "dividends_paid": 22422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 556569000, "free_cash_flow": -49947000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "394412000", "ebitda": "496018000", "netIncome": "243800000", "grossProfit": "805758000", "depreciation": "None", "totalRevenue": "2931769000", "costOfRevenue": "2126011000", "interestIncome": "None", "incomeBeforeTax": "330071000", "interestExpense": "64341000", "operatingIncome": "394412000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "86271000", "reportedCurrency": "USD", "netInterestIncome": "-64341000", "nonInterestIncome": "None", "operatingExpenses": "411346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2126011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101606000", "sellingGeneralAndAdministrative": "111035000", "netIncomeFromContinuingOperations": "243800000" }, "balance": { "goodwill": "1860062000", "inventory": "-45063000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "11503727000", "longTermDebt": "4442840000", "shortTermDebt": "210930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "783031000", "reportedCurrency": "USD", "retainedEarnings": "4578955000", "totalLiabilities": "8988380000", "otherCurrentAssets": "1791215000", "totalCurrentAssets": "6345780000", "currentLongTermDebt": "None", "longTermInvestments": "224826000", "shortTermInvestments": "75957000", "currentNetReceivables": "3159714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5157947000", "currentAccountsPayable": "2637659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4670135000", "totalShareholderEquity": "2515347000", "capitalLeaseObligations": "227295000", "otherCurrentLiabilities": "240370000", "totalCurrentLiabilities": "3086286000", "otherNonCurrentLiabilities": "390939000", "totalNonCurrentLiabilities": "5902094000", "cashAndShortTermInvestments": "1318894000", "commonStockSharesOutstanding": "75548000", "intangibleAssetsExcludingGoodwill": "783031000", "cashAndCashEquivalentsAtCarryingValue": "1318894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243800000", "profitLoss": "None", "dividendPayout": "22422000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-178869000", "capitalExpenditures": "128922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556569000", "cashflowFromInvestment": "-246310000", "stockBasedCompensation": "20649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 2832593000, "cost_of_revenue": 2038388000, "gross_profit": 794205000, "ebit": 434274000, "ebitda": 530984000, "pretax_income": 374192000, "tax_provision": 85428000, "net_income": 288764000, "net_income_to_common": 288764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1102270000, "total_current_assets": 6180000000, "total_assets": 11017539000, "short_term_debt": 401000000, "long_term_debt": 3452794000, "total_debt": 3853794000, "total_liabilities": 8747658000, "total_equity": 2269881000, "shares_outstanding": 75463000, "goodwill_and_intangibles": 2531739000 }, "cash_flow": { "operating_cash_flow": 425901000, "capital_expenditure": 121024000, "free_cash_flow": 546925000, "dividends_paid": 22411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113712, "ticker_id": 6989, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "434274000", "ebitda": "530984000", "netIncome": "288764000", "grossProfit": "794205000", "depreciation": "None", "totalRevenue": "2832593000", "costOfRevenue": "2038388000", "interestIncome": "None", "incomeBeforeTax": "374192000", "interestExpense": "60082000", "operatingIncome": "434274000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "85428000", "reportedCurrency": "USD", "netInterestIncome": "-60082000", "nonInterestIncome": "None", "operatingExpenses": "359931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2038388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96710000", "sellingGeneralAndAdministrative": "99287000", "netIncomeFromContinuingOperations": "288764000" }, "balance": { "goodwill": "1840972000", "inventory": "-15328000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "11017539000", "longTermDebt": "3452794000", "shortTermDebt": "401000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "690767000", "reportedCurrency": "USD", "retainedEarnings": "4354139000", "totalLiabilities": "8747658000", "otherCurrentAssets": "1902670000", "totalCurrentAssets": "6180000000", "currentLongTermDebt": "401000000", "longTermInvestments": "254544000", "shortTermInvestments": "43428000", "currentNetReceivables": "3131632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4837539000", "currentAccountsPayable": "3046268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4081077000", "totalShareholderEquity": "2269881000", "capitalLeaseObligations": "227283000", "otherCurrentLiabilities": "232084000", "totalCurrentLiabilities": "3886050000", "otherNonCurrentLiabilities": "334434000", "totalNonCurrentLiabilities": "4861608000", "cashAndShortTermInvestments": "1102270000", "commonStockSharesOutstanding": "75463000", "intangibleAssetsExcludingGoodwill": "690767000", "cashAndCashEquivalentsAtCarryingValue": "1102270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288764000", "profitLoss": "None", "dividendPayout": "22411000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425901000", "capitalExpenditures": "121024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49847000", "cashflowFromInvestment": "-129945000", "stockBasedCompensation": "23335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2832593000, "cost_of_revenue": 2038388000, "gross_profit": 794205000, "research_and_development": null, "selling_general_admin": 99287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 434274000, "depreciation_amortisation": 96710000, "ebitda": 530984000, "interest_expense": 60082000, "interest_income": null, "other_non_operating": null, "pretax_income": 374192000, "tax_provision": 85428000, "effective_tax_rate": null, "net_income": 288764000, "net_income_continuing_ops": 288764000, "net_income_to_common": 288764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1102270000, "short_term_investments": 43428000, "net_receivables": 3131632000, "inventory": -15328000, "other_current_assets": null, "total_current_assets": 6180000000, "net_ppe": null, "goodwill": 1840972000, "intangible_assets": 690767000, "goodwill_and_intangibles": 2531739000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4837539000, "total_assets": 11017539000, "short_term_debt": 401000000, "accounts_payable": 3046268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3886050000, "long_term_debt": 3452794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4861608000, "total_liabilities": 8747658000, "total_debt": 3853794000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4354139000, "total_equity": 2269881000, "shares_outstanding": 75463000, "operating_cash_flow": 425901000, "stock_based_compensation": 23335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129945000, "dividends_paid": 22411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49847000, "free_cash_flow": 546925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "434274000", "ebitda": "530984000", "netIncome": "288764000", "grossProfit": "794205000", "depreciation": "None", "totalRevenue": "2832593000", "costOfRevenue": "2038388000", "interestIncome": "None", "incomeBeforeTax": "374192000", "interestExpense": "60082000", "operatingIncome": "434274000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "85428000", "reportedCurrency": "USD", "netInterestIncome": "-60082000", "nonInterestIncome": "None", "operatingExpenses": "359931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2038388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96710000", "sellingGeneralAndAdministrative": "99287000", "netIncomeFromContinuingOperations": "288764000" }, "balance": { "goodwill": "1840972000", "inventory": "-15328000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "11017539000", "longTermDebt": "3452794000", "shortTermDebt": "401000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "690767000", "reportedCurrency": "USD", "retainedEarnings": "4354139000", "totalLiabilities": "8747658000", "otherCurrentAssets": "1902670000", "totalCurrentAssets": "6180000000", "currentLongTermDebt": "401000000", "longTermInvestments": "254544000", "shortTermInvestments": "43428000", "currentNetReceivables": "3131632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4837539000", "currentAccountsPayable": "3046268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4081077000", "totalShareholderEquity": "2269881000", "capitalLeaseObligations": "227283000", "otherCurrentLiabilities": "232084000", "totalCurrentLiabilities": "3886050000", "otherNonCurrentLiabilities": "334434000", "totalNonCurrentLiabilities": "4861608000", "cashAndShortTermInvestments": "1102270000", "commonStockSharesOutstanding": "75463000", "intangibleAssetsExcludingGoodwill": "690767000", "cashAndCashEquivalentsAtCarryingValue": "1102270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288764000", "profitLoss": "None", "dividendPayout": "22411000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425901000", "capitalExpenditures": "121024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49847000", "cashflowFromInvestment": "-129945000", "stockBasedCompensation": "23335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 2643829000, "cost_of_revenue": 1904604000, "gross_profit": 739225000, "ebit": 348202000, "ebitda": 444756000, "pretax_income": 293787000, "tax_provision": 76232000, "net_income": 217555000, "net_income_to_common": 217555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465671000, "total_current_assets": 5691951000, "total_assets": 10385480000, "short_term_debt": 280000000, "long_term_debt": 3734111000, "total_debt": 4014111000, "total_liabilities": 8306501000, "total_equity": 2078979000, "shares_outstanding": 76240000, "goodwill_and_intangibles": 2528233000 }, "cash_flow": { "operating_cash_flow": 142548000, "capital_expenditure": 105851000, "free_cash_flow": 248399000, "dividends_paid": 22628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113713, "ticker_id": 6989, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "348202000", "ebitda": "444756000", "netIncome": "217555000", "grossProfit": "739225000", "depreciation": "None", "totalRevenue": "2643829000", "costOfRevenue": "1904604000", "interestIncome": "None", "incomeBeforeTax": "293787000", "interestExpense": "54415000", "operatingIncome": "348202000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "76232000", "reportedCurrency": "USD", "netInterestIncome": "-54415000", "nonInterestIncome": "None", "operatingExpenses": "391023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1904604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96554000", "sellingGeneralAndAdministrative": "101489000", "netIncomeFromContinuingOperations": "217555000" }, "balance": { "goodwill": "1856648000", "inventory": "None", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "10385480000", "longTermDebt": "3734111000", "shortTermDebt": "280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "671585000", "reportedCurrency": "USD", "retainedEarnings": "4085114000", "totalLiabilities": "8306501000", "otherCurrentAssets": "2288531000", "totalCurrentAssets": "5691951000", "currentLongTermDebt": "280000000", "longTermInvestments": "268442000", "shortTermInvestments": "76088000", "currentNetReceivables": "2861661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4693529000", "currentAccountsPayable": "2915476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3963053000", "totalShareholderEquity": "2078979000", "capitalLeaseObligations": "228942000", "otherCurrentLiabilities": "216541000", "totalCurrentLiabilities": "3568231000", "otherNonCurrentLiabilities": "346517000", "totalNonCurrentLiabilities": "4738270000", "cashAndShortTermInvestments": "465671000", "commonStockSharesOutstanding": "76240000", "intangibleAssetsExcludingGoodwill": "671585000", "cashAndCashEquivalentsAtCarryingValue": "465671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217555000", "profitLoss": "None", "dividendPayout": "22628000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "77772000", "operatingCashflow": "142548000", "capitalExpenditures": "105851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365273000", "cashflowFromInvestment": "-201692000", "stockBasedCompensation": "16147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2643829000, "cost_of_revenue": 1904604000, "gross_profit": 739225000, "research_and_development": null, "selling_general_admin": 101489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 348202000, "depreciation_amortisation": 96554000, "ebitda": 444756000, "interest_expense": 54415000, "interest_income": null, "other_non_operating": null, "pretax_income": 293787000, "tax_provision": 76232000, "effective_tax_rate": null, "net_income": 217555000, "net_income_continuing_ops": 217555000, "net_income_to_common": 217555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465671000, "short_term_investments": 76088000, "net_receivables": 2861661000, "inventory": null, "other_current_assets": null, "total_current_assets": 5691951000, "net_ppe": null, "goodwill": 1856648000, "intangible_assets": 671585000, "goodwill_and_intangibles": 2528233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4693529000, "total_assets": 10385480000, "short_term_debt": 280000000, "accounts_payable": 2915476000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3568231000, "long_term_debt": 3734111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4738270000, "total_liabilities": 8306501000, "total_debt": 4014111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4085114000, "total_equity": 2078979000, "shares_outstanding": 76240000, "operating_cash_flow": 142548000, "stock_based_compensation": 16147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201692000, "dividends_paid": 22628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 365273000, "free_cash_flow": 248399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "348202000", "ebitda": "444756000", "netIncome": "217555000", "grossProfit": "739225000", "depreciation": "None", "totalRevenue": "2643829000", "costOfRevenue": "1904604000", "interestIncome": "None", "incomeBeforeTax": "293787000", "interestExpense": "54415000", "operatingIncome": "348202000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "76232000", "reportedCurrency": "USD", "netInterestIncome": "-54415000", "nonInterestIncome": "None", "operatingExpenses": "391023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1904604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96554000", "sellingGeneralAndAdministrative": "101489000", "netIncomeFromContinuingOperations": "217555000" }, "balance": { "goodwill": "1856648000", "inventory": "None", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "10385480000", "longTermDebt": "3734111000", "shortTermDebt": "280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "671585000", "reportedCurrency": "USD", "retainedEarnings": "4085114000", "totalLiabilities": "8306501000", "otherCurrentAssets": "2288531000", "totalCurrentAssets": "5691951000", "currentLongTermDebt": "280000000", "longTermInvestments": "268442000", "shortTermInvestments": "76088000", "currentNetReceivables": "2861661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4693529000", "currentAccountsPayable": "2915476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3963053000", "totalShareholderEquity": "2078979000", "capitalLeaseObligations": "228942000", "otherCurrentLiabilities": "216541000", "totalCurrentLiabilities": "3568231000", "otherNonCurrentLiabilities": "346517000", "totalNonCurrentLiabilities": "4738270000", "cashAndShortTermInvestments": "465671000", "commonStockSharesOutstanding": "76240000", "intangibleAssetsExcludingGoodwill": "671585000", "cashAndCashEquivalentsAtCarryingValue": "465671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217555000", "profitLoss": "None", "dividendPayout": "22628000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "77772000", "operatingCashflow": "142548000", "capitalExpenditures": "105851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365273000", "cashflowFromInvestment": "-201692000", "stockBasedCompensation": "16147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 2522383000, "cost_of_revenue": 1756984000, "gross_profit": 765399000, "ebit": 366035000, "ebitda": 458422000, "pretax_income": 317672000, "tax_provision": 93381000, "net_income": 224291000, "net_income_to_common": 224291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 799209000, "total_current_assets": 5142220000, "total_assets": 9487329000, "short_term_debt": 412000000, "long_term_debt": 3124480000, "total_debt": 3536480000, "total_liabilities": 7396741000, "total_equity": 2090588000, "shares_outstanding": 77147000, "goodwill_and_intangibles": 2413348000 }, "cash_flow": { "operating_cash_flow": 173170000, "capital_expenditure": 95040000, "free_cash_flow": 268210000, "dividends_paid": 22839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113715, "ticker_id": 6989, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366035000", "ebitda": "458422000", "netIncome": "224291000", "grossProfit": "765399000", "depreciation": "None", "totalRevenue": "2522383000", "costOfRevenue": "1756984000", "interestIncome": "None", "incomeBeforeTax": "317672000", "interestExpense": "48363000", "operatingIncome": "366035000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "93381000", "reportedCurrency": "USD", "netInterestIncome": "-48363000", "nonInterestIncome": "None", "operatingExpenses": "399364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1756984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92387000", "sellingGeneralAndAdministrative": "99672000", "netIncomeFromContinuingOperations": "224291000" }, "balance": { "goodwill": "1772182000", "inventory": "-36201000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "9487329000", "longTermDebt": "3124480000", "shortTermDebt": "412000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "641166000", "reportedCurrency": "USD", "retainedEarnings": "3887233000", "totalLiabilities": "7396741000", "otherCurrentAssets": "1591552000", "totalCurrentAssets": "5142220000", "currentLongTermDebt": "412000000", "longTermInvestments": "52623000", "shortTermInvestments": "36201000", "currentNetReceivables": "2715258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4345109000", "currentAccountsPayable": "2487198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3355408000", "totalShareholderEquity": "2090588000", "capitalLeaseObligations": "230928000", "otherCurrentLiabilities": "208827000", "totalCurrentLiabilities": "3280205000", "otherNonCurrentLiabilities": "1576236000", "totalNonCurrentLiabilities": "4116536000", "cashAndShortTermInvestments": "799209000", "commonStockSharesOutstanding": "77147000", "intangibleAssetsExcludingGoodwill": "641166000", "cashAndCashEquivalentsAtCarryingValue": "799209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224291000", "profitLoss": "None", "dividendPayout": "22839000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173170000", "capitalExpenditures": "95040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154792000", "cashflowFromInvestment": "-156337000", "stockBasedCompensation": "16468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2522383000, "cost_of_revenue": 1756984000, "gross_profit": 765399000, "research_and_development": null, "selling_general_admin": 99672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366035000, "depreciation_amortisation": 92387000, "ebitda": 458422000, "interest_expense": 48363000, "interest_income": null, "other_non_operating": null, "pretax_income": 317672000, "tax_provision": 93381000, "effective_tax_rate": null, "net_income": 224291000, "net_income_continuing_ops": 224291000, "net_income_to_common": 224291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 799209000, "short_term_investments": 36201000, "net_receivables": 2715258000, "inventory": -36201000, "other_current_assets": null, "total_current_assets": 5142220000, "net_ppe": null, "goodwill": 1772182000, "intangible_assets": 641166000, "goodwill_and_intangibles": 2413348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4345109000, "total_assets": 9487329000, "short_term_debt": 412000000, "accounts_payable": 2487198000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3280205000, "long_term_debt": 3124480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4116536000, "total_liabilities": 7396741000, "total_debt": 3536480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3887233000, "total_equity": 2090588000, "shares_outstanding": 77147000, "operating_cash_flow": 173170000, "stock_based_compensation": 16468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156337000, "dividends_paid": 22839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154792000, "free_cash_flow": 268210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366035000", "ebitda": "458422000", "netIncome": "224291000", "grossProfit": "765399000", "depreciation": "None", "totalRevenue": "2522383000", "costOfRevenue": "1756984000", "interestIncome": "None", "incomeBeforeTax": "317672000", "interestExpense": "48363000", "operatingIncome": "366035000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "93381000", "reportedCurrency": "USD", "netInterestIncome": "-48363000", "nonInterestIncome": "None", "operatingExpenses": "399364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1756984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92387000", "sellingGeneralAndAdministrative": "99672000", "netIncomeFromContinuingOperations": "224291000" }, "balance": { "goodwill": "1772182000", "inventory": "-36201000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "9487329000", "longTermDebt": "3124480000", "shortTermDebt": "412000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "641166000", "reportedCurrency": "USD", "retainedEarnings": "3887233000", "totalLiabilities": "7396741000", "otherCurrentAssets": "1591552000", "totalCurrentAssets": "5142220000", "currentLongTermDebt": "412000000", "longTermInvestments": "52623000", "shortTermInvestments": "36201000", "currentNetReceivables": "2715258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4345109000", "currentAccountsPayable": "2487198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3355408000", "totalShareholderEquity": "2090588000", "capitalLeaseObligations": "230928000", "otherCurrentLiabilities": "208827000", "totalCurrentLiabilities": "3280205000", "otherNonCurrentLiabilities": "1576236000", "totalNonCurrentLiabilities": "4116536000", "cashAndShortTermInvestments": "799209000", "commonStockSharesOutstanding": "77147000", "intangibleAssetsExcludingGoodwill": "641166000", "cashAndCashEquivalentsAtCarryingValue": "799209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224291000", "profitLoss": "None", "dividendPayout": "22839000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173170000", "capitalExpenditures": "95040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154792000", "cashflowFromInvestment": "-156337000", "stockBasedCompensation": "16468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "income_statement": { "revenue": 2468804000, "cost_of_revenue": 1709591000, "gross_profit": 759213000, "ebit": 433661000, "ebitda": 518779000, "pretax_income": 388819000, "tax_provision": 103299000, "net_income": 285520000, "net_income_to_common": 285520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 761187000, "total_current_assets": 2078252000, "total_assets": 9392196000, "short_term_debt": 287000000, "long_term_debt": 3001136000, "total_debt": 3288136000, "total_liabilities": 7270130000, "total_equity": 2122066000, "shares_outstanding": 78194000, "goodwill_and_intangibles": 2378342000 }, "cash_flow": { "operating_cash_flow": 402813000, "capital_expenditure": 101143000, "free_cash_flow": 503956000, "dividends_paid": 23139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113716, "ticker_id": 6989, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:53:54.278309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433661000", "ebitda": "518779000", "netIncome": "285520000", "grossProfit": "759213000", "depreciation": "None", "totalRevenue": "2468804000", "costOfRevenue": "1709591000", "interestIncome": "37972000", "incomeBeforeTax": "388819000", "interestExpense": "44842000", "operatingIncome": "433661000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "103299000", "reportedCurrency": "USD", "netInterestIncome": "-6870000", "nonInterestIncome": "None", "operatingExpenses": "325552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1709591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85118000", "sellingGeneralAndAdministrative": "103691000", "netIncomeFromContinuingOperations": "285520000" }, "balance": { "goodwill": "1772162000", "inventory": "-34732000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "9392196000", "longTermDebt": "3001136000", "shortTermDebt": "287000000", "treasuryStock": "-3514364000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "606180000", "reportedCurrency": "USD", "retainedEarnings": "3683472000", "totalLiabilities": "7270130000", "otherCurrentAssets": "-4965509000", "totalCurrentAssets": "2078252000", "currentLongTermDebt": "287000000", "longTermInvestments": "50080000", "shortTermInvestments": "50080000", "currentNetReceivables": "1317065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3278561000", "currentAccountsPayable": "577028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "850139000", "shortLongTermDebtTotal": "3288136000", "totalShareholderEquity": "2122066000", "capitalLeaseObligations": "231576000", "otherCurrentLiabilities": "-577028000", "totalCurrentLiabilities": "577028000", "otherNonCurrentLiabilities": "1603297000", "totalNonCurrentLiabilities": "3001136000", "cashAndShortTermInvestments": "761187000", "commonStockSharesOutstanding": "78194000", "intangibleAssetsExcludingGoodwill": "606180000", "cashAndCashEquivalentsAtCarryingValue": "761187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285520000", "profitLoss": "None", "dividendPayout": "23139000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-77772000", "operatingCashflow": "402813000", "capitalExpenditures": "101143000", "changeInReceivables": "5457000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221158000", "cashflowFromInvestment": "-151317000", "stockBasedCompensation": "17418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30338000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2468804000, "cost_of_revenue": 1709591000, "gross_profit": 759213000, "research_and_development": null, "selling_general_admin": 103691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433661000, "depreciation_amortisation": 85118000, "ebitda": 518779000, "interest_expense": 44842000, "interest_income": null, "other_non_operating": null, "pretax_income": 388819000, "tax_provision": 103299000, "effective_tax_rate": null, "net_income": 285520000, "net_income_continuing_ops": 285520000, "net_income_to_common": 285520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 761187000, "short_term_investments": 50080000, "net_receivables": 1317065000, "inventory": -34732000, "other_current_assets": null, "total_current_assets": 2078252000, "net_ppe": null, "goodwill": 1772162000, "intangible_assets": 606180000, "goodwill_and_intangibles": 2378342000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3278561000, "total_assets": 9392196000, "short_term_debt": 287000000, "accounts_payable": 577028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577028000, "long_term_debt": 3001136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3001136000, "total_liabilities": 7270130000, "total_debt": 3288136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3683472000, "total_equity": 2122066000, "shares_outstanding": 78194000, "operating_cash_flow": 402813000, "stock_based_compensation": 17418000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151317000, "dividends_paid": 23139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221158000, "free_cash_flow": 503956000, "net_change_in_cash": 30338000 }, "raw_data": { "income": { "ebit": "433661000", "ebitda": "518779000", "netIncome": "285520000", "grossProfit": "759213000", "depreciation": "None", "totalRevenue": "2468804000", "costOfRevenue": "1709591000", "interestIncome": "37972000", "incomeBeforeTax": "388819000", "interestExpense": "44842000", "operatingIncome": "433661000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "103299000", "reportedCurrency": "USD", "netInterestIncome": "-6870000", "nonInterestIncome": "None", "operatingExpenses": "325552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1709591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85118000", "sellingGeneralAndAdministrative": "103691000", "netIncomeFromContinuingOperations": "285520000" }, "balance": { "goodwill": "1772162000", "inventory": "-34732000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "9392196000", "longTermDebt": "3001136000", "shortTermDebt": "287000000", "treasuryStock": "-3514364000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "606180000", "reportedCurrency": "USD", "retainedEarnings": "3683472000", "totalLiabilities": "7270130000", "otherCurrentAssets": "-4965509000", "totalCurrentAssets": "2078252000", "currentLongTermDebt": "287000000", "longTermInvestments": "50080000", "shortTermInvestments": "50080000", "currentNetReceivables": "1317065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3278561000", "currentAccountsPayable": "577028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "850139000", "shortLongTermDebtTotal": "3288136000", "totalShareholderEquity": "2122066000", "capitalLeaseObligations": "231576000", "otherCurrentLiabilities": "-577028000", "totalCurrentLiabilities": "577028000", "otherNonCurrentLiabilities": "1603297000", "totalNonCurrentLiabilities": "3001136000", "cashAndShortTermInvestments": "761187000", "commonStockSharesOutstanding": "78194000", "intangibleAssetsExcludingGoodwill": "606180000", "cashAndCashEquivalentsAtCarryingValue": "761187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285520000", "profitLoss": "None", "dividendPayout": "23139000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-77772000", "operatingCashflow": "402813000", "capitalExpenditures": "101143000", "changeInReceivables": "5457000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221158000", "cashflowFromInvestment": "-151317000", "stockBasedCompensation": "17418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30338000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }