{ "ticker": { "uuid": "9ae2eb27-34f6-4e4d-9257-1d9c418037e1", "symbol": "OHI", "name": "Omega Healthcare Investors Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/9ae2eb27-34f6-4e4d-9257-1d9c418037e1/", "api_url": "https://sharemaestro.com/factors/api/tickers/9ae2eb27-34f6-4e4d-9257-1d9c418037e1/" }, "ticker_metadata": { "id": 2989, "uuid": "9ae2eb27-34f6-4e4d-9257-1d9c418037e1", "symbol": "OHI", "name": "Omega Healthcare Investors Inc", "asset_type": "equity", "market_cap": 14882041000, "stock_exchange_id": 3, "industry": "Reit - Healthcare Facilities", "sector": "Real Estate", "description": "Omega is a real estate investment trust that invests in the long-term healthcare industry, primarily skilled nursing and assisted living facilities.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9ae2eb27-34f6-4e4d-9257-1d9c418037e1", "symbol": "OHI", "name": "Omega Healthcare Investors Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/9ae2eb27-34f6-4e4d-9257-1d9c418037e1/", "api_url": "https://sharemaestro.com/factors/api/tickers/9ae2eb27-34f6-4e4d-9257-1d9c418037e1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.17, "quality": 0.92, "momentum": 0.76, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 44.47, "market_cap": 14013742160, "pe_ratio": 22.1706, "earnings_yield": 0.0451, "ebitda_to_ev": 0.0659, "shareholder_yield": 0.0563, "roe": 0.1218, "piotroski_f_score": 6, "momentum_12_1": 0.3415, "volatility_252d": 0.1762 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.171134+00:00", "batch_id": "" }, "size": { "price_close": 44.47, "market_cap": 14013742160, "market_cap_usd": 14013742160, "enterprise_value": 18428882160, "shares_outstanding": 315128000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.1706, "pb_ratio": 2.6994, "ptbv_ratio": 3.0819, "ps_ratio": 11.3117, "pcf_ratio": 15.3072, "pfcf_ratio": 8.4095, "ev_ebitda": 15.1718, "ev_ebit": 20.8196, "ev_sales": 14.8756, "ev_fcf": 11.059, "earnings_yield": 0.0451, "fcf_yield": 0.0904, "price_to_sales": 11.3117, "price_to_book": 2.6994, "price_to_cashflow": 15.3072, "ebitda_to_ev": 0.0659, "sales_yield": 0.0672 }, "yield": { "dividend_yield": 0.0563, "buyback_yield": 0, "shareholder_yield": 0.0563, "debt_paydown_yield": null, "total_yield": 0.0563 }, "quality": { "gross_margin": 0.8502, "operating_margin": 0.7145, "net_margin": 0.5102, "ebitda_margin": 0.9805, "fcf_margin": 1.3451, "roe": 0.1218, "roa": 0.0618, "roic": 0.0899, "roc_greenblatt": null, "asset_turnover": 0.121, "cash_conversion": 2.6364, "accruals_ratio": -0.0277, "sbc_to_revenue": 0.0315, "piotroski_f_score": 6, "altman_z_score": 1.8469, "earnings_stability_5y": 0.2033, "revenue_stability_5y": 0.1158, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1029, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9206, "net_debt_to_ebitda": 3.6348, "debt_to_assets": 0.434, "interest_coverage": 4.1633, "current_ratio": 3.0439, "quick_ratio": 3.0439, "net_debt": 4415140000, "local_beta": 0.0007, "volatility_252d": 0.1762, "volatility_60d": 0.4233, "max_drawdown_12m": -0.0773, "risk_adjusted_momentum": 1.938 }, "growth": { "revenue_growth_1y": 0.1419, "revenue_growth_3y_cagr": 0.1091, "revenue_growth_5y_cagr": 0.0607, "eps_growth_1y": 0.4109, "eps_growth_3y_cagr": 0.1139, "eps_growth_5y_cagr": 0.2994, "fcf_growth_1y": 1.0033, "book_value_growth_1y": -0.0059, "revenue_growth": 0.1419, "earnings_growth": 0.4109 }, "momentum": { "price_return_1m": -0.0576, "price_return_3m": -0.054, "price_return_6m": 0.0013, "price_return_9m": 0.0784, "price_return_12m": 0.2641, "price_return_12m_ex1m": 0.3415, "momentum_6m": 0.0013, "momentum_12m": 0.2641, "momentum_12_1": 0.3415, "distance_from_52w_high": -0.0716, "distance_from_52w_low": 0.2932, "relative_strength": 0.1642 }, "raw_ttm": { "revenue_ttm": 1238869000, "gross_profit_ttm": 1053234000, "ebit_ttm": 885169000, "ebitda_ttm": 1214681000, "net_income_ttm": 632087000, "eps_diluted_ttm": 2.0058, "operating_cash_flow_ttm": 915501000, "capital_expenditure_ttm": 750912000, "fcf_ttm": 1666413000, "dividends_paid_ttm": 789589000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212610000, "cash_and_equivalents": 26149000, "total_current_assets": 2323209000, "total_current_liabilities": 763243000, "net_ppe": null, "total_assets": 10234551000, "total_debt": 4441289000, "total_equity": 5191482000, "net_working_capital": 1958817000, "book_value_per_share": 16.4742, "retained_earnings": -3667770000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4547130000, "tangible_book_per_share": 14.4295 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 58, "rank_pb": 60, "rank_ptbv": 56, "rank_ps": 91, "rank_pcf": 66, "rank_ev_ebitda": 64, "rank_ev_ebit": 71, "rank_earnings_yield": 58, "rank_fcf_yield": 45, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 14, "rank_roe": 35, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 8, "rank_fcf_margin": 3, "rank_piotroski": 39, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 37 }, "composites": { "value_composite": 83, "quality_composite": 8, "momentum_composite": 24, "growth_composite": 5, "yield_composite": 9, "svqf_composite": 79, "vc1_composite": 86, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.3955, "os_score": 0.55, "value_percentile": 0.17, "quality_percentile": 0.92, "momentum_percentile": 0.76, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 75, "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": true } } }, "latest_snapshot_fields": { "id": 4676, "ticker_id": 2989, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.171134+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.47, "market_cap": 14013742160, "market_cap_usd": 14013742160, "enterprise_value": 18428882160, "shares_outstanding": 315128000, "fx_rate_to_usd": null, "pe_ratio": 22.17059069, "pb_ratio": 2.69937219, "ptbv_ratio": 3.08188729, "ps_ratio": 11.31172235, "pcf_ratio": 15.30718389, "pfcf_ratio": 8.40952523, "ev_ebitda": 15.17178762, "ev_ebit": 20.81961994, "ev_sales": 14.8755697, "ev_fcf": 11.05901248, "earnings_yield": 0.0451048, "fcf_yield": 0.09042399, "dividend_yield": 0.05634391, "buyback_yield": 0, "shareholder_yield": 0.05634391, "debt_paydown_yield": null, "total_yield": 0.05634391, "gross_margin": 0.85015768, "operating_margin": 0.71449766, "net_margin": 0.51021294, "ebitda_margin": 0.98047574, "fcf_margin": 1.34510832, "roe": 0.12175464, "roa": 0.06176011, "roic": 0.08991513, "roc_greenblatt": null, "asset_turnover": 0.12104771, "cash_conversion": 2.63636651, "accruals_ratio": -0.02769188, "sbc_to_revenue": 0.0314553, "debt_to_equity": 0.92064886, "net_debt_to_ebitda": 3.63481441, "debt_to_assets": 0.43395055, "interest_coverage": 4.16334603, "current_ratio": 3.04386545, "quick_ratio": 3.04386545, "net_debt": 4415140000, "revenue_growth_1y": 0.14194525, "revenue_growth_3y_cagr": 0.10907055, "revenue_growth_5y_cagr": 0.06069001, "eps_growth_1y": 0.41091793, "eps_growth_3y_cagr": 0.11393546, "eps_growth_5y_cagr": 0.29935812, "fcf_growth_1y": 1.00333365, "book_value_growth_1y": -0.00585986, "piotroski_f_score": 6, "altman_z_score": 1.84686444, "earnings_stability_5y": 0.203297, "revenue_stability_5y": 0.115829, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05763933, "price_return_3m": -0.05399886, "price_return_6m": 0.0013037, "price_return_9m": 0.07835863, "price_return_12m": 0.26413158, "price_return_12m_ex1m": 0.34145197, "distance_from_52w_high": -0.07160752, "distance_from_52w_low": 0.29315735, "relative_strength": 0.164168, "local_beta": 0.0007, "volatility_252d": 0.176188, "volatility_60d": 0.423335, "max_drawdown_12m": -0.0772739, "revenue_ttm": 1238869000, "gross_profit_ttm": 1053234000, "ebit_ttm": 885169000, "ebitda_ttm": 1214681000, "net_income_ttm": 632087000, "eps_diluted_ttm": 2.00581034, "operating_cash_flow_ttm": 915501000, "capital_expenditure_ttm": 750912000, "fcf_ttm": 1666413000, "dividends_paid_ttm": 789589000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212610000, "cash_and_equivalents": 26149000, "total_current_assets": 2323209000, "total_current_liabilities": 763243000, "net_ppe": null, "total_assets": 10234551000, "total_debt": 4441289000, "total_equity": 5191482000, "net_working_capital": 1958817000, "book_value_per_share": 16.47420096, "retained_earnings": -3667770000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4547130000, "tangible_book_per_share": 14.42946993, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 58, "rank_pb": 60, "rank_ptbv": 56, "rank_ps": 91, "rank_pcf": 66, "rank_ev_ebitda": 64, "rank_ev_ebit": 71, "rank_earnings_yield": 58, "rank_fcf_yield": 45, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 14, "rank_roe": 35, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 8, "rank_fcf_margin": 3, "rank_piotroski": 39, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 37, "value_composite": 83, "quality_composite": 8, "momentum_composite": 24, "growth_composite": 5, "yield_composite": 9, "svqf_composite": 79, "vc1_composite": 86, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 75, "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": 44.47, "os": 0.55, "value": 0.17, "quality": 0.92, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 22.1706, "earnings_yield": 0.0451, "shareholder_yield": 0.0563, "roe": 0.1218, "momentum_12_1": 0.3415, "complete_fields": { "id": 4676, "ticker_id": 2989, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.171134+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.47, "market_cap": 14013742160, "market_cap_usd": 14013742160, "enterprise_value": 18428882160, "shares_outstanding": 315128000, "fx_rate_to_usd": null, "pe_ratio": 22.17059069, "pb_ratio": 2.69937219, "ptbv_ratio": 3.08188729, "ps_ratio": 11.31172235, "pcf_ratio": 15.30718389, "pfcf_ratio": 8.40952523, "ev_ebitda": 15.17178762, "ev_ebit": 20.81961994, "ev_sales": 14.8755697, "ev_fcf": 11.05901248, "earnings_yield": 0.0451048, "fcf_yield": 0.09042399, "dividend_yield": 0.05634391, "buyback_yield": 0, "shareholder_yield": 0.05634391, "debt_paydown_yield": null, "total_yield": 0.05634391, "gross_margin": 0.85015768, "operating_margin": 0.71449766, "net_margin": 0.51021294, "ebitda_margin": 0.98047574, "fcf_margin": 1.34510832, "roe": 0.12175464, "roa": 0.06176011, "roic": 0.08991513, "roc_greenblatt": null, "asset_turnover": 0.12104771, "cash_conversion": 2.63636651, "accruals_ratio": -0.02769188, "sbc_to_revenue": 0.0314553, "debt_to_equity": 0.92064886, "net_debt_to_ebitda": 3.63481441, "debt_to_assets": 0.43395055, "interest_coverage": 4.16334603, "current_ratio": 3.04386545, "quick_ratio": 3.04386545, "net_debt": 4415140000, "revenue_growth_1y": 0.14194525, "revenue_growth_3y_cagr": 0.10907055, "revenue_growth_5y_cagr": 0.06069001, "eps_growth_1y": 0.41091793, "eps_growth_3y_cagr": 0.11393546, "eps_growth_5y_cagr": 0.29935812, "fcf_growth_1y": 1.00333365, "book_value_growth_1y": -0.00585986, "piotroski_f_score": 6, "altman_z_score": 1.84686444, "earnings_stability_5y": 0.203297, "revenue_stability_5y": 0.115829, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05763933, "price_return_3m": -0.05399886, "price_return_6m": 0.0013037, "price_return_9m": 0.07835863, "price_return_12m": 0.26413158, "price_return_12m_ex1m": 0.34145197, "distance_from_52w_high": -0.07160752, "distance_from_52w_low": 0.29315735, "relative_strength": 0.164168, "local_beta": 0.0007, "volatility_252d": 0.176188, "volatility_60d": 0.423335, "max_drawdown_12m": -0.0772739, "revenue_ttm": 1238869000, "gross_profit_ttm": 1053234000, "ebit_ttm": 885169000, "ebitda_ttm": 1214681000, "net_income_ttm": 632087000, "eps_diluted_ttm": 2.00581034, "operating_cash_flow_ttm": 915501000, "capital_expenditure_ttm": 750912000, "fcf_ttm": 1666413000, "dividends_paid_ttm": 789589000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212610000, "cash_and_equivalents": 26149000, "total_current_assets": 2323209000, "total_current_liabilities": 763243000, "net_ppe": null, "total_assets": 10234551000, "total_debt": 4441289000, "total_equity": 5191482000, "net_working_capital": 1958817000, "book_value_per_share": 16.47420096, "retained_earnings": -3667770000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4547130000, "tangible_book_per_share": 14.42946993, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 58, "rank_pb": 60, "rank_ptbv": 56, "rank_ps": 91, "rank_pcf": 66, "rank_ev_ebitda": 64, "rank_ev_ebit": 71, "rank_earnings_yield": 58, "rank_fcf_yield": 45, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 14, "rank_roe": 35, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 8, "rank_fcf_margin": 3, "rank_piotroski": 39, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 37, "value_composite": 83, "quality_composite": 8, "momentum_composite": 24, "growth_composite": 5, "yield_composite": 9, "svqf_composite": 79, "vc1_composite": 86, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 75, "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 1198099000, "cost_of_revenue": 664932000, "gross_profit": 533167000, "ebit": 844750000, "ebitda": 1169997000, "pretax_income": 624215000, "tax_provision": 14748000, "net_income": 590111000, "net_income_to_common": 590111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27024000, "total_current_assets": 2058127000, "total_assets": 10049059000, "short_term_debt": 242000000, "long_term_debt": 4256011000, "total_debt": 4498011000, "total_liabilities": 4608560000, "total_equity": 5181299000, "shares_outstanding": 310699500, "goodwill_and_intangibles": 671787000 }, "cash_flow": { "operating_cash_flow": 878551000, "capital_expenditure": 716618000, "free_cash_flow": 1595169000, "dividends_paid": 780387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308846, "ticker_id": 2989, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "844750000", "ebitda": "1169997000", "netIncome": "590111000", "grossProfit": "533167000", "depreciation": "None", "totalRevenue": "1198099000", "costOfRevenue": "664932000", "interestIncome": "None", "incomeBeforeTax": "624215000", "interestExpense": "220535000", "operatingIncome": "749441000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14748000", "reportedCurrency": "USD", "netInterestIncome": "-215035000", "nonInterestIncome": "None", "operatingExpenses": "-216274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325247000", "sellingGeneralAndAdministrative": "55473000", "netIncomeFromContinuingOperations": "609467000" }, "balance": { "goodwill": "644626000", "inventory": "None", "commonStock": "29553000", "currentDebt": "None", "investments": "None", "totalAssets": "10049059000", "longTermDebt": "4256011000", "shortTermDebt": "242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27161000", "reportedCurrency": "USD", "retainedEarnings": "-3620324000", "totalLiabilities": "4608560000", "otherCurrentAssets": "31539000", "totalCurrentAssets": "2058127000", "currentLongTermDebt": "242000000", "longTermInvestments": "414127000", "shortTermInvestments": "None", "currentNetReceivables": "1999564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7990932000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6702771000", "shortLongTermDebtTotal": "4256011000", "totalShareholderEquity": "5181299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352549000", "totalCurrentLiabilities": "594549000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4014011000", "cashAndShortTermInvestments": "27024000", "commonStockSharesOutstanding": "310699500", "intangibleAssetsExcludingGoodwill": "27161000", "cashAndCashEquivalentsAtCarryingValue": "27024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "609467000", "profitLoss": "None", "dividendPayout": "780387000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "878551000", "capitalExpenditures": "716618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-838256000", "cashflowFromInvestment": "-539792000", "stockBasedCompensation": "44189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "780387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "606768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1198099000, "cost_of_revenue": 664932000, "gross_profit": 533167000, "research_and_development": null, "selling_general_admin": 55473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 844750000, "depreciation_amortisation": 325247000, "ebitda": 1169997000, "interest_expense": 220535000, "interest_income": null, "other_non_operating": null, "pretax_income": 624215000, "tax_provision": 14748000, "effective_tax_rate": null, "net_income": 590111000, "net_income_continuing_ops": 609467000, "net_income_to_common": 590111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27024000, "short_term_investments": null, "net_receivables": 1999564000, "inventory": null, "other_current_assets": null, "total_current_assets": 2058127000, "net_ppe": null, "goodwill": 644626000, "intangible_assets": 27161000, "goodwill_and_intangibles": 671787000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7990932000, "total_assets": 10049059000, "short_term_debt": 242000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 594549000, "long_term_debt": 4256011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4014011000, "total_liabilities": 4608560000, "total_debt": 4498011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3620324000, "total_equity": 5181299000, "shares_outstanding": 310699500, "operating_cash_flow": 878551000, "stock_based_compensation": 44189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 716618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -539792000, "dividends_paid": 780387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -838256000, "free_cash_flow": 1595169000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "844750000", "ebitda": "1169997000", "netIncome": "590111000", "grossProfit": "533167000", "depreciation": "None", "totalRevenue": "1198099000", "costOfRevenue": "664932000", "interestIncome": "None", "incomeBeforeTax": "624215000", "interestExpense": "220535000", "operatingIncome": "749441000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14748000", "reportedCurrency": "USD", "netInterestIncome": "-215035000", "nonInterestIncome": "None", "operatingExpenses": "-216274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325247000", "sellingGeneralAndAdministrative": "55473000", "netIncomeFromContinuingOperations": "609467000" }, "balance": { "goodwill": "644626000", "inventory": "None", "commonStock": "29553000", "currentDebt": "None", "investments": "None", "totalAssets": "10049059000", "longTermDebt": "4256011000", "shortTermDebt": "242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27161000", "reportedCurrency": "USD", "retainedEarnings": "-3620324000", "totalLiabilities": "4608560000", "otherCurrentAssets": "31539000", "totalCurrentAssets": "2058127000", "currentLongTermDebt": "242000000", "longTermInvestments": "414127000", "shortTermInvestments": "None", "currentNetReceivables": "1999564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7990932000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6702771000", "shortLongTermDebtTotal": "4256011000", "totalShareholderEquity": "5181299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352549000", "totalCurrentLiabilities": "594549000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4014011000", "cashAndShortTermInvestments": "27024000", "commonStockSharesOutstanding": "310699500", "intangibleAssetsExcludingGoodwill": "27161000", "cashAndCashEquivalentsAtCarryingValue": "27024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "609467000", "profitLoss": "None", "dividendPayout": "780387000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "878551000", "capitalExpenditures": "716618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-838256000", "cashflowFromInvestment": "-539792000", "stockBasedCompensation": "44189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "780387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "606768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325247000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 1051390000, "cost_of_revenue": 14561000, "gross_profit": 1036829000, "ebit": 642462000, "ebitda": 947110000, "pretax_income": 428662000, "tax_provision": 10858000, "net_income": 406326000, "net_income_to_common": 406326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518340000, "total_current_assets": 2636882000, "total_assets": 9897891000, "short_term_debt": 879054000, "long_term_debt": 4838859000, "total_debt": 5717913000, "total_liabilities": 5167052000, "total_equity": 4536673000, "shares_outstanding": 270450000, "goodwill_and_intangibles": 671728000 }, "cash_flow": { "operating_cash_flow": 749430000, "capital_expenditure": 37757000, "free_cash_flow": 787187000, "dividends_paid": 685445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308851, "ticker_id": 2989, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "642462000", "ebitda": "947110000", "netIncome": "406326000", "grossProfit": "1036829000", "depreciation": "None", "totalRevenue": "1051390000", "costOfRevenue": "14561000", "interestIncome": "None", "incomeBeforeTax": "428662000", "interestExpense": "221716000", "operatingIncome": "659663000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10858000", "reportedCurrency": "USD", "netInterestIncome": "-221716000", "nonInterestIncome": "None", "operatingExpenses": "377166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304648000", "sellingGeneralAndAdministrative": "88001000", "netIncomeFromContinuingOperations": "417804000" }, "balance": { "goodwill": "643664000", "inventory": "None", "commonStock": "27912000", "currentDebt": "None", "investments": "None", "totalAssets": "9897891000", "longTermDebt": "4838859000", "shortTermDebt": "879054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28064000", "reportedCurrency": "USD", "retainedEarnings": "-3429843000", "totalLiabilities": "5167052000", "otherCurrentAssets": "86589000", "totalCurrentAssets": "2636882000", "currentLongTermDebt": "None", "longTermInvestments": "88711000", "shortTermInvestments": "None", "currentNetReceivables": "2031953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7261009000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6339158000", "shortLongTermDebtTotal": "4838859000", "totalShareholderEquity": "4536673000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328193000", "totalCurrentLiabilities": "328193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4838859000", "cashAndShortTermInvestments": "518340000", "commonStockSharesOutstanding": "270450000", "intangibleAssetsExcludingGoodwill": "28064000", "cashAndCashEquivalentsAtCarryingValue": "518340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417804000", "profitLoss": "None", "dividendPayout": "685445000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "749430000", "capitalExpenditures": "37757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26319000", "cashflowFromInvestment": "-671164000", "stockBasedCompensation": "36696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "685445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1235657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1051390000, "cost_of_revenue": 14561000, "gross_profit": 1036829000, "research_and_development": null, "selling_general_admin": 88001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 642462000, "depreciation_amortisation": 304648000, "ebitda": 947110000, "interest_expense": 221716000, "interest_income": null, "other_non_operating": null, "pretax_income": 428662000, "tax_provision": 10858000, "effective_tax_rate": null, "net_income": 406326000, "net_income_continuing_ops": 417804000, "net_income_to_common": 406326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518340000, "short_term_investments": null, "net_receivables": 2031953000, "inventory": null, "other_current_assets": null, "total_current_assets": 2636882000, "net_ppe": null, "goodwill": 643664000, "intangible_assets": 28064000, "goodwill_and_intangibles": 671728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7261009000, "total_assets": 9897891000, "short_term_debt": 879054000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328193000, "long_term_debt": 4838859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4838859000, "total_liabilities": 5167052000, "total_debt": 5717913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3429843000, "total_equity": 4536673000, "shares_outstanding": 270450000, "operating_cash_flow": 749430000, "stock_based_compensation": 36696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -671164000, "dividends_paid": 685445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26319000, "free_cash_flow": 787187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "642462000", "ebitda": "947110000", "netIncome": "406326000", "grossProfit": "1036829000", "depreciation": "None", "totalRevenue": "1051390000", "costOfRevenue": "14561000", "interestIncome": "None", "incomeBeforeTax": "428662000", "interestExpense": "221716000", "operatingIncome": "659663000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10858000", "reportedCurrency": "USD", "netInterestIncome": "-221716000", "nonInterestIncome": "None", "operatingExpenses": "377166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304648000", "sellingGeneralAndAdministrative": "88001000", "netIncomeFromContinuingOperations": "417804000" }, "balance": { "goodwill": "643664000", "inventory": "None", "commonStock": "27912000", "currentDebt": "None", "investments": "None", "totalAssets": "9897891000", "longTermDebt": "4838859000", "shortTermDebt": "879054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28064000", "reportedCurrency": "USD", "retainedEarnings": "-3429843000", "totalLiabilities": "5167052000", "otherCurrentAssets": "86589000", "totalCurrentAssets": "2636882000", "currentLongTermDebt": "None", "longTermInvestments": "88711000", "shortTermInvestments": "None", "currentNetReceivables": "2031953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7261009000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6339158000", "shortLongTermDebtTotal": "4838859000", "totalShareholderEquity": "4536673000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328193000", "totalCurrentLiabilities": "328193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4838859000", "cashAndShortTermInvestments": "518340000", "commonStockSharesOutstanding": "270450000", "intangibleAssetsExcludingGoodwill": "28064000", "cashAndCashEquivalentsAtCarryingValue": "518340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417804000", "profitLoss": "None", "dividendPayout": "685445000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "749430000", "capitalExpenditures": "37757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26319000", "cashflowFromInvestment": "-671164000", "stockBasedCompensation": "36696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "685445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1235657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304648000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 949740000, "cost_of_revenue": 15025000, "gross_profit": 934715000, "ebit": 491162000, "ebitda": 810844000, "pretax_income": 255051000, "tax_provision": 6255000, "net_income": 242180000, "net_income_to_common": 242180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 442810000, "total_current_assets": 2234884000, "total_assets": 9117402000, "short_term_debt": 20397000, "long_term_debt": 5046919000, "total_debt": 5067316000, "total_liabilities": 5355111000, "total_equity": 3574584000, "shares_outstanding": 250451000, "goodwill_and_intangibles": 644579000 }, "cash_flow": { "operating_cash_flow": 626543000, "capital_expenditure": 38011000, "free_cash_flow": 664554000, "dividends_paid": 643867000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308856, "ticker_id": 2989, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "491162000", "ebitda": "810844000", "netIncome": "242180000", "grossProfit": "934715000", "depreciation": "None", "totalRevenue": "949740000", "costOfRevenue": "15025000", "interestIncome": "None", "incomeBeforeTax": "255051000", "interestExpense": "235529000", "operatingIncome": "488973000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6255000", "reportedCurrency": "USD", "netInterestIncome": "-234589000", "nonInterestIncome": "None", "operatingExpenses": "445742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319682000", "sellingGeneralAndAdministrative": "81504000", "netIncomeFromContinuingOperations": "238980000" }, "balance": { "goodwill": "643897000", "inventory": "766902000", "commonStock": "24528000", "currentDebt": "None", "investments": "None", "totalAssets": "9117402000", "longTermDebt": "5046919000", "shortTermDebt": "20397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "682000", "reportedCurrency": "USD", "retainedEarnings": "-3150480000", "totalLiabilities": "5355111000", "otherCurrentAssets": "69036000", "totalCurrentAssets": "2234884000", "currentLongTermDebt": "20397000", "longTermInvestments": "188409000", "shortTermInvestments": "7190520000", "currentNetReceivables": "1723038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6882518000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5875935000", "shortLongTermDebtTotal": "5067316000", "totalShareholderEquity": "3574584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287795000", "totalCurrentLiabilities": "308192000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5046919000", "cashAndShortTermInvestments": "442810000", "commonStockSharesOutstanding": "250451000", "intangibleAssetsExcludingGoodwill": "682000", "cashAndCashEquivalentsAtCarryingValue": "442810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241719000", "profitLoss": "None", "dividendPayout": "643867000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "626543000", "capitalExpenditures": "38011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-473310000", "cashflowFromInvestment": "-9779000", "stockBasedCompensation": "35068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643867000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 949740000, "cost_of_revenue": 15025000, "gross_profit": 934715000, "research_and_development": 0.27, "selling_general_admin": 81504000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 491162000, "depreciation_amortisation": 319682000, "ebitda": 810844000, "interest_expense": 235529000, "interest_income": null, "other_non_operating": null, "pretax_income": 255051000, "tax_provision": 6255000, "effective_tax_rate": null, "net_income": 242180000, "net_income_continuing_ops": 238980000, "net_income_to_common": 242180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 442810000, "short_term_investments": 7190520000, "net_receivables": 1723038000, "inventory": 766902000, "other_current_assets": null, "total_current_assets": 2234884000, "net_ppe": null, "goodwill": 643897000, "intangible_assets": 682000, "goodwill_and_intangibles": 644579000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6882518000, "total_assets": 9117402000, "short_term_debt": 20397000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308192000, "long_term_debt": 5046919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5046919000, "total_liabilities": 5355111000, "total_debt": 5067316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3150480000, "total_equity": 3574584000, "shares_outstanding": 250451000, "operating_cash_flow": 626543000, "stock_based_compensation": 35068000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9779000, "dividends_paid": 643867000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -473310000, "free_cash_flow": 664554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "491162000", "ebitda": "810844000", "netIncome": "242180000", "grossProfit": "934715000", "depreciation": "None", "totalRevenue": "949740000", "costOfRevenue": "15025000", "interestIncome": "None", "incomeBeforeTax": "255051000", "interestExpense": "235529000", "operatingIncome": "488973000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6255000", "reportedCurrency": "USD", "netInterestIncome": "-234589000", "nonInterestIncome": "None", "operatingExpenses": "445742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319682000", "sellingGeneralAndAdministrative": "81504000", "netIncomeFromContinuingOperations": "238980000" }, "balance": { "goodwill": "643897000", "inventory": "766902000", "commonStock": "24528000", "currentDebt": "None", "investments": "None", "totalAssets": "9117402000", "longTermDebt": "5046919000", "shortTermDebt": "20397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "682000", "reportedCurrency": "USD", "retainedEarnings": "-3150480000", "totalLiabilities": "5355111000", "otherCurrentAssets": "69036000", "totalCurrentAssets": "2234884000", "currentLongTermDebt": "20397000", "longTermInvestments": "188409000", "shortTermInvestments": "7190520000", "currentNetReceivables": "1723038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6882518000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5875935000", "shortLongTermDebtTotal": "5067316000", "totalShareholderEquity": "3574584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287795000", "totalCurrentLiabilities": "308192000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5046919000", "cashAndShortTermInvestments": "442810000", "commonStockSharesOutstanding": "250451000", "intangibleAssetsExcludingGoodwill": "682000", "cashAndCashEquivalentsAtCarryingValue": "442810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241719000", "profitLoss": "None", "dividendPayout": "643867000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "626543000", "capitalExpenditures": "38011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-473310000", "cashflowFromInvestment": "-9779000", "stockBasedCompensation": "35068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643867000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319682000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 878244000, "cost_of_revenue": 15500000, "gross_profit": 862744000, "ebit": 669385000, "ebitda": 1001792000, "pretax_income": 443402000, "tax_provision": 4561000, "net_income": 426927000, "net_income_to_common": 426927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297103000, "total_current_assets": 1772641000, "total_assets": 9405163000, "short_term_debt": 19246000, "long_term_debt": 5286834000, "total_debt": 5306080000, "total_liabilities": 5601881000, "total_equity": 3803282000, "shares_outstanding": 244290000, "goodwill_and_intangibles": 644596000 }, "cash_flow": { "operating_cash_flow": 625727000, "capital_expenditure": 247117000, "free_cash_flow": 872844000, "dividends_paid": 632893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308861, "ticker_id": 2989, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "669385000", "ebitda": "1001792000", "netIncome": "426927000", "grossProfit": "862744000", "depreciation": "None", "totalRevenue": "878244000", "costOfRevenue": "15500000", "interestIncome": "0", "incomeBeforeTax": "443402000", "interestExpense": "233244000", "operatingIncome": "392277000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4561000", "reportedCurrency": "USD", "netInterestIncome": "-233244000", "nonInterestIncome": "None", "operatingExpenses": "470467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.49", "otherNonOperatingIncome": "364826000", "costofGoodsAndServicesSold": "15500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332407000", "sellingGeneralAndAdministrative": "69397000", "netIncomeFromContinuingOperations": "438841000" }, "balance": { "goodwill": "643151000", "inventory": "499667000", "commonStock": "23425000", "currentDebt": "None", "investments": "None", "totalAssets": "9405163000", "longTermDebt": "5286834000", "shortTermDebt": "19246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1445000", "reportedCurrency": "USD", "retainedEarnings": "-2748585000", "totalLiabilities": "5601881000", "otherCurrentAssets": "-486670000", "totalCurrentAssets": "1772641000", "currentLongTermDebt": "19246000", "longTermInvestments": "178920000", "shortTermInvestments": "8503000", "currentNetReceivables": "1462541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7632522000", "currentAccountsPayable": "315047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6537491000", "shortLongTermDebtTotal": "5306080000", "totalShareholderEquity": "3803282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315047000", "totalCurrentLiabilities": "334293000", "otherNonCurrentLiabilities": "4900992000", "totalNonCurrentLiabilities": "5267588000", "cashAndShortTermInvestments": "297103000", "commonStockSharesOutstanding": "244290000", "intangibleAssetsExcludingGoodwill": "1445000", "cashAndCashEquivalentsAtCarryingValue": "297103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "438841000", "profitLoss": "None", "dividendPayout": "632893000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "625727000", "capitalExpenditures": "247117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-789447000", "cashflowFromInvestment": "442853000", "stockBasedCompensation": "27302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "632893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "279133000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 878244000, "cost_of_revenue": 15500000, "gross_profit": 862744000, "research_and_development": 0.49, "selling_general_admin": 69397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 669385000, "depreciation_amortisation": 332407000, "ebitda": 1001792000, "interest_expense": 233244000, "interest_income": null, "other_non_operating": null, "pretax_income": 443402000, "tax_provision": 4561000, "effective_tax_rate": null, "net_income": 426927000, "net_income_continuing_ops": 438841000, "net_income_to_common": 426927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297103000, "short_term_investments": 8503000, "net_receivables": 1462541000, "inventory": 499667000, "other_current_assets": null, "total_current_assets": 1772641000, "net_ppe": null, "goodwill": 643151000, "intangible_assets": 1445000, "goodwill_and_intangibles": 644596000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7632522000, "total_assets": 9405163000, "short_term_debt": 19246000, "accounts_payable": 315047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334293000, "long_term_debt": 5286834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5267588000, "total_liabilities": 5601881000, "total_debt": 5306080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2748585000, "total_equity": 3803282000, "shares_outstanding": 244290000, "operating_cash_flow": 625727000, "stock_based_compensation": 27302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 442853000, "dividends_paid": 632893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -789447000, "free_cash_flow": 872844000, "net_change_in_cash": 279133000 }, "raw_data": { "income": { "ebit": "669385000", "ebitda": "1001792000", "netIncome": "426927000", "grossProfit": "862744000", "depreciation": "None", "totalRevenue": "878244000", "costOfRevenue": "15500000", "interestIncome": "0", "incomeBeforeTax": "443402000", "interestExpense": "233244000", "operatingIncome": "392277000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4561000", "reportedCurrency": "USD", "netInterestIncome": "-233244000", "nonInterestIncome": "None", "operatingExpenses": "470467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.49", "otherNonOperatingIncome": "364826000", "costofGoodsAndServicesSold": "15500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332407000", "sellingGeneralAndAdministrative": "69397000", "netIncomeFromContinuingOperations": "438841000" }, "balance": { "goodwill": "643151000", "inventory": "499667000", "commonStock": "23425000", "currentDebt": "None", "investments": "None", "totalAssets": "9405163000", "longTermDebt": "5286834000", "shortTermDebt": "19246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1445000", "reportedCurrency": "USD", "retainedEarnings": "-2748585000", "totalLiabilities": "5601881000", "otherCurrentAssets": "-486670000", "totalCurrentAssets": "1772641000", "currentLongTermDebt": "19246000", "longTermInvestments": "178920000", "shortTermInvestments": "8503000", "currentNetReceivables": "1462541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7632522000", "currentAccountsPayable": "315047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6537491000", "shortLongTermDebtTotal": "5306080000", "totalShareholderEquity": "3803282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315047000", "totalCurrentLiabilities": "334293000", "otherNonCurrentLiabilities": "4900992000", "totalNonCurrentLiabilities": "5267588000", "cashAndShortTermInvestments": "297103000", "commonStockSharesOutstanding": "244290000", "intangibleAssetsExcludingGoodwill": "1445000", "cashAndCashEquivalentsAtCarryingValue": "297103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "438841000", "profitLoss": "None", "dividendPayout": "632893000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "625727000", "capitalExpenditures": "247117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-789447000", "cashflowFromInvestment": "442853000", "stockBasedCompensation": "27302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "632893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "279133000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332407000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 1062809000, "cost_of_revenue": 12260000, "gross_profit": 1050549000, "ebit": 650684000, "ebitda": 992698000, "pretax_income": 432142000, "tax_provision": 3840000, "net_income": 416739000, "net_income_to_common": 416739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20534000, "total_current_assets": 1394595000, "total_assets": 9638478000, "short_term_debt": 96000, "long_term_debt": 5253536000, "total_debt": 5253632000, "total_liabilities": 5530252000, "total_equity": 4108226000, "shares_outstanding": 244338000, "goodwill_and_intangibles": 653033000 }, "cash_flow": { "operating_cash_flow": 722136000, "capital_expenditure": 95064000, "free_cash_flow": 817200000, "dividends_paid": 637648000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308866, "ticker_id": 2989, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "650684000", "ebitda": "992698000", "netIncome": "416739000", "grossProfit": "1050549000", "depreciation": "None", "totalRevenue": "1062809000", "costOfRevenue": "12260000", "interestIncome": "235185000", "incomeBeforeTax": "432142000", "interestExpense": "234604000", "operatingIncome": "566174000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3840000", "reportedCurrency": "USD", "netInterestIncome": "234604000", "nonInterestIncome": "None", "operatingExpenses": "484375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "146327000", "costofGoodsAndServicesSold": "12260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342014000", "sellingGeneralAndAdministrative": "64628000", "netIncomeFromContinuingOperations": "428302000" }, "balance": { "goodwill": "651417000", "inventory": "1", "commonStock": "23906000", "currentDebt": "None", "investments": "None", "totalAssets": "9638478000", "longTermDebt": "5253536000", "shortTermDebt": "96000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1616000", "reportedCurrency": "USD", "retainedEarnings": "-2542434000", "totalLiabilities": "5530252000", "otherCurrentAssets": "-287485000", "totalCurrentAssets": "1394595000", "currentLongTermDebt": "None", "longTermInvestments": "664571000", "shortTermInvestments": "10873000", "currentNetReceivables": "1109033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8243883000", "currentAccountsPayable": "268516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6789091000", "shortLongTermDebtTotal": "5253632000", "totalShareholderEquity": "4108226000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "268420000", "totalCurrentLiabilities": "268516000", "otherNonCurrentLiabilities": "4891455000", "totalNonCurrentLiabilities": "5261736000", "cashAndShortTermInvestments": "20534000", "commonStockSharesOutstanding": "244338000", "intangibleAssetsExcludingGoodwill": "1616000", "cashAndCashEquivalentsAtCarryingValue": "20534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428302000", "profitLoss": "None", "dividendPayout": "637648000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "722136000", "capitalExpenditures": "95064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341117000", "cashflowFromInvestment": "-524173000", "stockBasedCompensation": "21415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "637648000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-143154000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1062809000, "cost_of_revenue": 12260000, "gross_profit": 1050549000, "research_and_development": 0.39, "selling_general_admin": 64628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 650684000, "depreciation_amortisation": 342014000, "ebitda": 992698000, "interest_expense": 234604000, "interest_income": null, "other_non_operating": null, "pretax_income": 432142000, "tax_provision": 3840000, "effective_tax_rate": null, "net_income": 416739000, "net_income_continuing_ops": 428302000, "net_income_to_common": 416739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20534000, "short_term_investments": 10873000, "net_receivables": 1109033000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1394595000, "net_ppe": null, "goodwill": 651417000, "intangible_assets": 1616000, "goodwill_and_intangibles": 653033000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8243883000, "total_assets": 9638478000, "short_term_debt": 96000, "accounts_payable": 268516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 268516000, "long_term_debt": 5253536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5261736000, "total_liabilities": 5530252000, "total_debt": 5253632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2542434000, "total_equity": 4108226000, "shares_outstanding": 244338000, "operating_cash_flow": 722136000, "stock_based_compensation": 21415000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -524173000, "dividends_paid": 637648000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -341117000, "free_cash_flow": 817200000, "net_change_in_cash": -143154000 }, "raw_data": { "income": { "ebit": "650684000", "ebitda": "992698000", "netIncome": "416739000", "grossProfit": "1050549000", "depreciation": "None", "totalRevenue": "1062809000", "costOfRevenue": "12260000", "interestIncome": "235185000", "incomeBeforeTax": "432142000", "interestExpense": "234604000", "operatingIncome": "566174000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3840000", "reportedCurrency": "USD", "netInterestIncome": "234604000", "nonInterestIncome": "None", "operatingExpenses": "484375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "146327000", "costofGoodsAndServicesSold": "12260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342014000", "sellingGeneralAndAdministrative": "64628000", "netIncomeFromContinuingOperations": "428302000" }, "balance": { "goodwill": "651417000", "inventory": "1", "commonStock": "23906000", "currentDebt": "None", "investments": "None", "totalAssets": "9638478000", "longTermDebt": "5253536000", "shortTermDebt": "96000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1616000", "reportedCurrency": "USD", "retainedEarnings": "-2542434000", "totalLiabilities": "5530252000", "otherCurrentAssets": "-287485000", "totalCurrentAssets": "1394595000", "currentLongTermDebt": "None", "longTermInvestments": "664571000", "shortTermInvestments": "10873000", "currentNetReceivables": "1109033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8243883000", "currentAccountsPayable": "268516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6789091000", "shortLongTermDebtTotal": "5253632000", "totalShareholderEquity": "4108226000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "268420000", "totalCurrentLiabilities": "268516000", "otherNonCurrentLiabilities": "4891455000", "totalNonCurrentLiabilities": "5261736000", "cashAndShortTermInvestments": "20534000", "commonStockSharesOutstanding": "244338000", "intangibleAssetsExcludingGoodwill": "1616000", "cashAndCashEquivalentsAtCarryingValue": "20534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428302000", "profitLoss": "None", "dividendPayout": "637648000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "722136000", "capitalExpenditures": "95064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341117000", "cashflowFromInvestment": "-524173000", "stockBasedCompensation": "21415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "637648000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-143154000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342014000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 892381000, "cost_of_revenue": 12316000, "gross_profit": 880065000, "ebit": 385716000, "ebitda": 715640000, "pretax_income": 168470000, "tax_provision": 4925000, "net_income": 159327000, "net_income_to_common": 159327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163535000, "total_current_assets": 1390161000, "total_assets": 9497449000, "short_term_debt": 101158000, "long_term_debt": 369524000, "total_debt": 470682000, "total_liabilities": 5460842000, "total_equity": 3841876000, "shares_outstanding": 235104000, "goodwill_and_intangibles": 653677000 }, "cash_flow": { "operating_cash_flow": 708256000, "capital_expenditure": 75111000, "free_cash_flow": 783367000, "dividends_paid": 612310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308871, "ticker_id": 2989, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "385716000", "ebitda": "715640000", "netIncome": "159327000", "grossProfit": "880065000", "depreciation": "None", "totalRevenue": "892381000", "costOfRevenue": "12316000", "interestIncome": "224268000", "incomeBeforeTax": "168470000", "interestExpense": "223389000", "operatingIncome": "452255000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4925000", "reportedCurrency": "USD", "netInterestIncome": "-224346000", "nonInterestIncome": "None", "operatingExpenses": "427810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "11037000", "costofGoodsAndServicesSold": "12316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329924000", "sellingGeneralAndAdministrative": "59889000", "netIncomeFromContinuingOperations": "157402000" }, "balance": { "goodwill": "651737000", "inventory": "498107000", "commonStock": "23119000", "currentDebt": "None", "investments": "None", "totalAssets": "9497449000", "longTermDebt": "369524000", "shortTermDebt": "101158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1940000", "reportedCurrency": "USD", "retainedEarnings": "-2321362000", "totalLiabilities": "5460842000", "otherCurrentAssets": "85475000", "totalCurrentAssets": "1390161000", "currentLongTermDebt": "101158000", "longTermInvestments": "8350849000", "shortTermInvestments": "None", "currentNetReceivables": "1141151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8107288000", "currentAccountsPayable": "280824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6705240000", "shortLongTermDebtTotal": "5169252000", "totalShareholderEquity": "3841876000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "280824000", "totalCurrentLiabilities": "381982000", "otherNonCurrentLiabilities": "4512221000", "totalNonCurrentLiabilities": "5078860000", "cashAndShortTermInvestments": "163535000", "commonStockSharesOutstanding": "235104000", "intangibleAssetsExcludingGoodwill": "1940000", "cashAndCashEquivalentsAtCarryingValue": "163535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163545000", "profitLoss": "None", "dividendPayout": "612310000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "708256000", "capitalExpenditures": "75111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-485548000", "cashflowFromInvestment": "-89057000", "stockBasedCompensation": "18822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "612310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133651000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1847540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 892381000, "cost_of_revenue": 12316000, "gross_profit": 880065000, "research_and_development": 0.18, "selling_general_admin": 59889000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 385716000, "depreciation_amortisation": 329924000, "ebitda": 715640000, "interest_expense": 223389000, "interest_income": null, "other_non_operating": null, "pretax_income": 168470000, "tax_provision": 4925000, "effective_tax_rate": null, "net_income": 159327000, "net_income_continuing_ops": 157402000, "net_income_to_common": 159327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163535000, "short_term_investments": null, "net_receivables": 1141151000, "inventory": 498107000, "other_current_assets": null, "total_current_assets": 1390161000, "net_ppe": null, "goodwill": 651737000, "intangible_assets": 1940000, "goodwill_and_intangibles": 653677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8107288000, "total_assets": 9497449000, "short_term_debt": 101158000, "accounts_payable": 280824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381982000, "long_term_debt": 369524000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5078860000, "total_liabilities": 5460842000, "total_debt": 470682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2321362000, "total_equity": 3841876000, "shares_outstanding": 235104000, "operating_cash_flow": 708256000, "stock_based_compensation": 18822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89057000, "dividends_paid": 612310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -485548000, "free_cash_flow": 783367000, "net_change_in_cash": 133651000 }, "raw_data": { "income": { "ebit": "385716000", "ebitda": "715640000", "netIncome": "159327000", "grossProfit": "880065000", "depreciation": "None", "totalRevenue": "892381000", "costOfRevenue": "12316000", "interestIncome": "224268000", "incomeBeforeTax": "168470000", "interestExpense": "223389000", "operatingIncome": "452255000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4925000", "reportedCurrency": "USD", "netInterestIncome": "-224346000", "nonInterestIncome": "None", "operatingExpenses": "427810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "11037000", "costofGoodsAndServicesSold": "12316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329924000", "sellingGeneralAndAdministrative": "59889000", "netIncomeFromContinuingOperations": "157402000" }, "balance": { "goodwill": "651737000", "inventory": "498107000", "commonStock": "23119000", "currentDebt": "None", "investments": "None", "totalAssets": "9497449000", "longTermDebt": "369524000", "shortTermDebt": "101158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1940000", "reportedCurrency": "USD", "retainedEarnings": "-2321362000", "totalLiabilities": "5460842000", "otherCurrentAssets": "85475000", "totalCurrentAssets": "1390161000", "currentLongTermDebt": "101158000", "longTermInvestments": "8350849000", "shortTermInvestments": "None", "currentNetReceivables": "1141151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8107288000", "currentAccountsPayable": "280824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6705240000", "shortLongTermDebtTotal": "5169252000", "totalShareholderEquity": "3841876000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "280824000", "totalCurrentLiabilities": "381982000", "otherNonCurrentLiabilities": "4512221000", "totalNonCurrentLiabilities": "5078860000", "cashAndShortTermInvestments": "163535000", "commonStockSharesOutstanding": "235104000", "intangibleAssetsExcludingGoodwill": "1940000", "cashAndCashEquivalentsAtCarryingValue": "163535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163545000", "profitLoss": "None", "dividendPayout": "612310000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "708256000", "capitalExpenditures": "75111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-485548000", "cashflowFromInvestment": "-89057000", "stockBasedCompensation": "18822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "612310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133651000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1847540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329924000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 928830000, "cost_of_revenue": 14933000, "gross_profit": 913897000, "ebit": 552559000, "ebitda": 854242000, "pretax_income": 354791000, "tax_provision": 2844000, "net_income": 341123000, "net_income_to_common": 341123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24117000, "total_current_assets": 1231566000, "total_assets": 9796124000, "short_term_debt": 125000000, "long_term_debt": 389680000, "total_debt": 514680000, "total_liabilities": 5459530000, "total_equity": 4135428000, "shares_outstanding": 222125000, "goodwill_and_intangibles": 672428000 }, "cash_flow": { "operating_cash_flow": 553747000, "capital_expenditure": 139678000, "free_cash_flow": 693425000, "dividends_paid": 564127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308876, "ticker_id": 2989, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "552559000", "ebitda": "854242000", "netIncome": "341123000", "grossProfit": "913897000", "depreciation": "None", "totalRevenue": "928830000", "costOfRevenue": "14933000", "interestIncome": "856000", "incomeBeforeTax": "354791000", "interestExpense": "208715000", "operatingIncome": "551745000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2844000", "reportedCurrency": "USD", "netInterestIncome": "-207859000", "nonInterestIncome": "None", "operatingExpenses": "362152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "-196954000", "costofGoodsAndServicesSold": "14933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301683000", "sellingGeneralAndAdministrative": "57869000", "netIncomeFromContinuingOperations": "341000000" }, "balance": { "goodwill": "644415000", "inventory": "455778000", "commonStock": "22663000", "currentDebt": "None", "investments": "None", "totalAssets": "9796124000", "longTermDebt": "389680000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28013000", "reportedCurrency": "USD", "retainedEarnings": "-1840110000", "totalLiabilities": "5459530000", "otherCurrentAssets": "14185000", "totalCurrentAssets": "1231566000", "currentLongTermDebt": "125000000", "longTermInvestments": "8607654000", "shortTermInvestments": "None", "currentNetReceivables": "1193264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8564558000", "currentAccountsPayable": "5050371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7216102000", "shortLongTermDebtTotal": "5136140000", "totalShareholderEquity": "4135428000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "312040000", "totalCurrentLiabilities": "437040000", "otherNonCurrentLiabilities": "3816722000", "totalNonCurrentLiabilities": "5022490000", "cashAndShortTermInvestments": "24117000", "commonStockSharesOutstanding": "222125000", "intangibleAssetsExcludingGoodwill": "28013000", "cashAndCashEquivalentsAtCarryingValue": "24117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351947000", "profitLoss": "None", "dividendPayout": "564127000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "553747000", "capitalExpenditures": "139678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153959000", "cashflowFromInvestment": "-378953000", "stockBasedCompensation": "15359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "564127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1997429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 928830000, "cost_of_revenue": 14933000, "gross_profit": 913897000, "research_and_development": 0.37, "selling_general_admin": 57869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 552559000, "depreciation_amortisation": 301683000, "ebitda": 854242000, "interest_expense": 208715000, "interest_income": null, "other_non_operating": null, "pretax_income": 354791000, "tax_provision": 2844000, "effective_tax_rate": null, "net_income": 341123000, "net_income_continuing_ops": 341000000, "net_income_to_common": 341123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24117000, "short_term_investments": null, "net_receivables": 1193264000, "inventory": 455778000, "other_current_assets": null, "total_current_assets": 1231566000, "net_ppe": null, "goodwill": 644415000, "intangible_assets": 28013000, "goodwill_and_intangibles": 672428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8564558000, "total_assets": 9796124000, "short_term_debt": 125000000, "accounts_payable": 5050371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437040000, "long_term_debt": 389680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5022490000, "total_liabilities": 5459530000, "total_debt": 514680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1840110000, "total_equity": 4135428000, "shares_outstanding": 222125000, "operating_cash_flow": 553747000, "stock_based_compensation": 15359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378953000, "dividends_paid": 564127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153959000, "free_cash_flow": 693425000, "net_change_in_cash": 20835000 }, "raw_data": { "income": { "ebit": "552559000", "ebitda": "854242000", "netIncome": "341123000", "grossProfit": "913897000", "depreciation": "None", "totalRevenue": "928830000", "costOfRevenue": "14933000", "interestIncome": "856000", "incomeBeforeTax": "354791000", "interestExpense": "208715000", "operatingIncome": "551745000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2844000", "reportedCurrency": "USD", "netInterestIncome": "-207859000", "nonInterestIncome": "None", "operatingExpenses": "362152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "-196954000", "costofGoodsAndServicesSold": "14933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301683000", "sellingGeneralAndAdministrative": "57869000", "netIncomeFromContinuingOperations": "341000000" }, "balance": { "goodwill": "644415000", "inventory": "455778000", "commonStock": "22663000", "currentDebt": "None", "investments": "None", "totalAssets": "9796124000", "longTermDebt": "389680000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28013000", "reportedCurrency": "USD", "retainedEarnings": "-1840110000", "totalLiabilities": "5459530000", "otherCurrentAssets": "14185000", "totalCurrentAssets": "1231566000", "currentLongTermDebt": "125000000", "longTermInvestments": "8607654000", "shortTermInvestments": "None", "currentNetReceivables": "1193264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8564558000", "currentAccountsPayable": "5050371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7216102000", "shortLongTermDebtTotal": "5136140000", "totalShareholderEquity": "4135428000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "312040000", "totalCurrentLiabilities": "437040000", "otherNonCurrentLiabilities": "3816722000", "totalNonCurrentLiabilities": "5022490000", "cashAndShortTermInvestments": "24117000", "commonStockSharesOutstanding": "222125000", "intangibleAssetsExcludingGoodwill": "28013000", "cashAndCashEquivalentsAtCarryingValue": "24117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351947000", "profitLoss": "None", "dividendPayout": "564127000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "553747000", "capitalExpenditures": "139678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153959000", "cashflowFromInvestment": "-378953000", "stockBasedCompensation": "15359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "564127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1997429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301683000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 881682000, "cost_of_revenue": 29839000, "gross_profit": 881682000, "ebit": 497935000, "ebitda": 779214000, "pretax_income": 296513000, "tax_provision": 3010000, "net_income": 281578000, "net_income_to_common": 281578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10300000, "total_current_assets": 1203157000, "total_assets": 8590877000, "short_term_debt": 313000000, "long_term_debt": 4227622000, "total_debt": 4540622000, "total_liabilities": 4826393000, "total_equity": 3764484000, "shares_outstanding": 209711000, "goodwill_and_intangibles": 647157000 }, "cash_flow": { "operating_cash_flow": 499373000, "capital_expenditure": 139441000, "free_cash_flow": 638814000, "dividends_paid": 528696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308881, "ticker_id": 2989, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "497935000", "ebitda": "779214000", "netIncome": "281578000", "grossProfit": "881682000", "depreciation": "None", "totalRevenue": "881682000", "costOfRevenue": "29839000", "interestIncome": "313000", "incomeBeforeTax": "296513000", "interestExpense": "201422000", "operatingIncome": "497590000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3010000", "reportedCurrency": "USD", "netInterestIncome": "-201109000", "nonInterestIncome": "None", "operatingExpenses": "384092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "-8234000", "costofGoodsAndServicesSold": "29839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281279000", "sellingGeneralAndAdministrative": "63508000", "netIncomeFromContinuingOperations": "293884000" }, "balance": { "goodwill": "643950000", "inventory": "1", "commonStock": "20235000", "currentDebt": "None", "investments": "None", "totalAssets": "8590877000", "longTermDebt": "4227622000", "shortTermDebt": "313000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3207000", "reportedCurrency": "USD", "retainedEarnings": "-1608686000", "totalLiabilities": "4826393000", "otherCurrentAssets": "2360000", "totalCurrentAssets": "1203157000", "currentLongTermDebt": "313000000", "longTermInvestments": "535671000", "shortTermInvestments": "None", "currentNetReceivables": "1190497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7387720000", "currentAccountsPayable": "272172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6183791000", "shortLongTermDebtTotal": "4853622000", "totalShareholderEquity": "3764484000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "272172000", "totalCurrentLiabilities": "585172000", "otherNonCurrentLiabilities": "3328896000", "totalNonCurrentLiabilities": "4241221000", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "209711000", "intangibleAssetsExcludingGoodwill": "3207000", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293884000", "profitLoss": "None", "dividendPayout": "528696000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "499373000", "capitalExpenditures": "139441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410701000", "cashflowFromInvestment": "-173219000", "stockBasedCompensation": "15987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "528696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84547000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 881682000, "cost_of_revenue": 29839000, "gross_profit": 881682000, "research_and_development": 0.34, "selling_general_admin": 63508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 497935000, "depreciation_amortisation": 281279000, "ebitda": 779214000, "interest_expense": 201422000, "interest_income": null, "other_non_operating": null, "pretax_income": 296513000, "tax_provision": 3010000, "effective_tax_rate": null, "net_income": 281578000, "net_income_continuing_ops": 293884000, "net_income_to_common": 281578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10300000, "short_term_investments": null, "net_receivables": 1190497000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1203157000, "net_ppe": null, "goodwill": 643950000, "intangible_assets": 3207000, "goodwill_and_intangibles": 647157000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7387720000, "total_assets": 8590877000, "short_term_debt": 313000000, "accounts_payable": 272172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 585172000, "long_term_debt": 4227622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4241221000, "total_liabilities": 4826393000, "total_debt": 4540622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1608686000, "total_equity": 3764484000, "shares_outstanding": 209711000, "operating_cash_flow": 499373000, "stock_based_compensation": 15987000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139441000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173219000, "dividends_paid": 528696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -410701000, "free_cash_flow": 638814000, "net_change_in_cash": -84547000 }, "raw_data": { "income": { "ebit": "497935000", "ebitda": "779214000", "netIncome": "281578000", "grossProfit": "881682000", "depreciation": "None", "totalRevenue": "881682000", "costOfRevenue": "29839000", "interestIncome": "313000", "incomeBeforeTax": "296513000", "interestExpense": "201422000", "operatingIncome": "497590000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3010000", "reportedCurrency": "USD", "netInterestIncome": "-201109000", "nonInterestIncome": "None", "operatingExpenses": "384092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "-8234000", "costofGoodsAndServicesSold": "29839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281279000", "sellingGeneralAndAdministrative": "63508000", "netIncomeFromContinuingOperations": "293884000" }, "balance": { "goodwill": "643950000", "inventory": "1", "commonStock": "20235000", "currentDebt": "None", "investments": "None", "totalAssets": "8590877000", "longTermDebt": "4227622000", "shortTermDebt": "313000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3207000", "reportedCurrency": "USD", "retainedEarnings": "-1608686000", "totalLiabilities": "4826393000", "otherCurrentAssets": "2360000", "totalCurrentAssets": "1203157000", "currentLongTermDebt": "313000000", "longTermInvestments": "535671000", "shortTermInvestments": "None", "currentNetReceivables": "1190497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7387720000", "currentAccountsPayable": "272172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6183791000", "shortLongTermDebtTotal": "4853622000", "totalShareholderEquity": "3764484000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "272172000", "totalCurrentLiabilities": "585172000", "otherNonCurrentLiabilities": "3328896000", "totalNonCurrentLiabilities": "4241221000", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "209711000", "intangibleAssetsExcludingGoodwill": "3207000", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293884000", "profitLoss": "None", "dividendPayout": "528696000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "499373000", "capitalExpenditures": "139441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410701000", "cashflowFromInvestment": "-173219000", "stockBasedCompensation": "15987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "528696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84547000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281279000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 322955000, "cost_of_revenue": 9010000, "gross_profit": 313945000, "ebit": 209673000, "ebitda": 293813000, "pretax_income": 163682000, "tax_provision": 5106000, "net_income": 151049000, "net_income_to_common": 151049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26149000, "total_current_assets": 2323209000, "total_assets": 10234551000, "short_term_debt": 425000000, "long_term_debt": 4016289000, "total_debt": 4441289000, "total_liabilities": 4779532000, "total_equity": 5191482000, "shares_outstanding": 315128000, "goodwill_and_intangibles": 644352000 }, "cash_flow": { "operating_cash_flow": 218902000, "capital_expenditure": 8758000, "free_cash_flow": 227660000, "dividends_paid": 198420000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308844, "ticker_id": 2989, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209673000", "ebitda": "293813000", "netIncome": "151049000", "grossProfit": "313945000", "depreciation": "None", "totalRevenue": "322955000", "costOfRevenue": "9010000", "interestIncome": "None", "incomeBeforeTax": "163682000", "interestExpense": "49755000", "operatingIncome": "207079000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5106000", "reportedCurrency": "USD", "netInterestIncome": "-49755000", "nonInterestIncome": "None", "operatingExpenses": "106866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84140000", "sellingGeneralAndAdministrative": "26020000", "netIncomeFromContinuingOperations": "158576000" }, "balance": { "goodwill": "644352000", "inventory": "None", "commonStock": "29779000", "currentDebt": "None", "investments": "None", "totalAssets": "10234551000", "longTermDebt": "4016289000", "shortTermDebt": "425000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3667770000", "totalLiabilities": "4779532000", "otherCurrentAssets": "260300000", "totalCurrentAssets": "2323209000", "currentLongTermDebt": "425000000", "longTermInvestments": "507720000", "shortTermInvestments": "None", "currentNetReceivables": "2036760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7911342000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4441289000", "totalShareholderEquity": "5191482000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "338243000", "totalCurrentLiabilities": "763243000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4016289000", "cashAndShortTermInvestments": "26149000", "commonStockSharesOutstanding": "315128000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158576000", "profitLoss": "None", "dividendPayout": "198420000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218902000", "capitalExpenditures": "8758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54323000", "cashflowFromInvestment": "-273413000", "stockBasedCompensation": "10592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198420000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 322955000, "cost_of_revenue": 9010000, "gross_profit": 313945000, "research_and_development": null, "selling_general_admin": 26020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209673000, "depreciation_amortisation": 84140000, "ebitda": 293813000, "interest_expense": 49755000, "interest_income": null, "other_non_operating": null, "pretax_income": 163682000, "tax_provision": 5106000, "effective_tax_rate": null, "net_income": 151049000, "net_income_continuing_ops": 158576000, "net_income_to_common": 151049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26149000, "short_term_investments": null, "net_receivables": 2036760000, "inventory": null, "other_current_assets": null, "total_current_assets": 2323209000, "net_ppe": null, "goodwill": 644352000, "intangible_assets": null, "goodwill_and_intangibles": 644352000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7911342000, "total_assets": 10234551000, "short_term_debt": 425000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763243000, "long_term_debt": 4016289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4016289000, "total_liabilities": 4779532000, "total_debt": 4441289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3667770000, "total_equity": 5191482000, "shares_outstanding": 315128000, "operating_cash_flow": 218902000, "stock_based_compensation": 10592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8758000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273413000, "dividends_paid": 198420000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54323000, "free_cash_flow": 227660000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209673000", "ebitda": "293813000", "netIncome": "151049000", "grossProfit": "313945000", "depreciation": "None", "totalRevenue": "322955000", "costOfRevenue": "9010000", "interestIncome": "None", "incomeBeforeTax": "163682000", "interestExpense": "49755000", "operatingIncome": "207079000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5106000", "reportedCurrency": "USD", "netInterestIncome": "-49755000", "nonInterestIncome": "None", "operatingExpenses": "106866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84140000", "sellingGeneralAndAdministrative": "26020000", "netIncomeFromContinuingOperations": "158576000" }, "balance": { "goodwill": "644352000", "inventory": "None", "commonStock": "29779000", "currentDebt": "None", "investments": "None", "totalAssets": "10234551000", "longTermDebt": "4016289000", "shortTermDebt": "425000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3667770000", "totalLiabilities": "4779532000", "otherCurrentAssets": "260300000", "totalCurrentAssets": "2323209000", "currentLongTermDebt": "425000000", "longTermInvestments": "507720000", "shortTermInvestments": "None", "currentNetReceivables": "2036760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7911342000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4441289000", "totalShareholderEquity": "5191482000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "338243000", "totalCurrentLiabilities": "763243000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4016289000", "cashAndShortTermInvestments": "26149000", "commonStockSharesOutstanding": "315128000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158576000", "profitLoss": "None", "dividendPayout": "198420000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218902000", "capitalExpenditures": "8758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54323000", "cashflowFromInvestment": "-273413000", "stockBasedCompensation": "10592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198420000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84140000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 321817000, "cost_of_revenue": 169871000, "gross_profit": 151946000, "ebit": 225941000, "ebitda": 308690000, "pretax_income": 174098000, "tax_provision": 2126000, "net_income": 164720000, "net_income_to_common": 164720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27024000, "total_current_assets": 2058127000, "total_assets": 10049059000, "short_term_debt": 242000000, "long_term_debt": 4256011000, "total_debt": 4498011000, "total_liabilities": 4608560000, "total_equity": 5181299000, "shares_outstanding": 313226000, "goodwill_and_intangibles": 671787000 }, "cash_flow": { "operating_cash_flow": 230620000, "capital_expenditure": 716618000, "free_cash_flow": 947238000, "dividends_paid": 198391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308845, "ticker_id": 2989, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225941000", "ebitda": "308690000", "netIncome": "164720000", "grossProfit": "151946000", "depreciation": "None", "totalRevenue": "321817000", "costOfRevenue": "169871000", "interestIncome": "None", "incomeBeforeTax": "174098000", "interestExpense": "51843000", "operatingIncome": "204308000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2126000", "reportedCurrency": "USD", "netInterestIncome": "-51743000", "nonInterestIncome": "None", "operatingExpenses": "-52362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82749000", "sellingGeneralAndAdministrative": "24200000", "netIncomeFromContinuingOperations": "171972000" }, "balance": { "goodwill": "644626000", "inventory": "None", "commonStock": "29553000", "currentDebt": "None", "investments": "None", "totalAssets": "10049059000", "longTermDebt": "4256011000", "shortTermDebt": "242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27161000", "reportedCurrency": "USD", "retainedEarnings": "-3620324000", "totalLiabilities": "4608560000", "otherCurrentAssets": "31539000", "totalCurrentAssets": "2058127000", "currentLongTermDebt": "242000000", "longTermInvestments": "414127000", "shortTermInvestments": "None", "currentNetReceivables": "1999564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7990932000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6702771000", "shortLongTermDebtTotal": "4256011000", "totalShareholderEquity": "5181299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352549000", "totalCurrentLiabilities": "594549000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4014011000", "cashAndShortTermInvestments": "27024000", "commonStockSharesOutstanding": "313226000", "intangibleAssetsExcludingGoodwill": "27161000", "cashAndCashEquivalentsAtCarryingValue": "27024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171972000", "profitLoss": "None", "dividendPayout": "198391000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230620000", "capitalExpenditures": "716618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-940463000", "cashflowFromInvestment": "-11707000", "stockBasedCompensation": "9866000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "606768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321817000, "cost_of_revenue": 169871000, "gross_profit": 151946000, "research_and_development": null, "selling_general_admin": 24200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225941000, "depreciation_amortisation": 82749000, "ebitda": 308690000, "interest_expense": 51843000, "interest_income": null, "other_non_operating": null, "pretax_income": 174098000, "tax_provision": 2126000, "effective_tax_rate": null, "net_income": 164720000, "net_income_continuing_ops": 171972000, "net_income_to_common": 164720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27024000, "short_term_investments": null, "net_receivables": 1999564000, "inventory": null, "other_current_assets": null, "total_current_assets": 2058127000, "net_ppe": null, "goodwill": 644626000, "intangible_assets": 27161000, "goodwill_and_intangibles": 671787000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7990932000, "total_assets": 10049059000, "short_term_debt": 242000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 594549000, "long_term_debt": 4256011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4014011000, "total_liabilities": 4608560000, "total_debt": 4498011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3620324000, "total_equity": 5181299000, "shares_outstanding": 313226000, "operating_cash_flow": 230620000, "stock_based_compensation": 9866000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 716618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11707000, "dividends_paid": 198391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -940463000, "free_cash_flow": 947238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225941000", "ebitda": "308690000", "netIncome": "164720000", "grossProfit": "151946000", "depreciation": "None", "totalRevenue": "321817000", "costOfRevenue": "169871000", "interestIncome": "None", "incomeBeforeTax": "174098000", "interestExpense": "51843000", "operatingIncome": "204308000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2126000", "reportedCurrency": "USD", "netInterestIncome": "-51743000", "nonInterestIncome": "None", "operatingExpenses": "-52362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82749000", "sellingGeneralAndAdministrative": "24200000", "netIncomeFromContinuingOperations": "171972000" }, "balance": { "goodwill": "644626000", "inventory": "None", "commonStock": "29553000", "currentDebt": "None", "investments": "None", "totalAssets": "10049059000", "longTermDebt": "4256011000", "shortTermDebt": "242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27161000", "reportedCurrency": "USD", "retainedEarnings": "-3620324000", "totalLiabilities": "4608560000", "otherCurrentAssets": "31539000", "totalCurrentAssets": "2058127000", "currentLongTermDebt": "242000000", "longTermInvestments": "414127000", "shortTermInvestments": "None", "currentNetReceivables": "1999564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7990932000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6702771000", "shortLongTermDebtTotal": "4256011000", "totalShareholderEquity": "5181299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352549000", "totalCurrentLiabilities": "594549000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4014011000", "cashAndShortTermInvestments": "27024000", "commonStockSharesOutstanding": "313226000", "intangibleAssetsExcludingGoodwill": "27161000", "cashAndCashEquivalentsAtCarryingValue": "27024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171972000", "profitLoss": "None", "dividendPayout": "198391000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230620000", "capitalExpenditures": "716618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-940463000", "cashflowFromInvestment": "-11707000", "stockBasedCompensation": "9866000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "606768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82749000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 311591000, "cost_of_revenue": 3503000, "gross_profit": 308088000, "ebit": 249464000, "ebitda": 331578000, "pretax_income": 189439000, "tax_provision": 4483000, "net_income": 179719000, "net_income_to_common": 179719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 737186000, "total_current_assets": 2808391000, "total_assets": 10596001000, "short_term_debt": 0, "long_term_debt": 4994546000, "total_debt": 4994546000, "total_liabilities": 5351936000, "total_equity": 5036128000, "shares_outstanding": 308173000, "goodwill_and_intangibles": 672555000 }, "cash_flow": { "operating_cash_flow": 226714000, "capital_expenditure": 12768000, "free_cash_flow": 239482000, "dividends_paid": 198211000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308847, "ticker_id": 2989, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "249464000", "ebitda": "331578000", "netIncome": "179719000", "grossProfit": "308088000", "depreciation": "None", "totalRevenue": "311591000", "costOfRevenue": "3503000", "interestIncome": "None", "incomeBeforeTax": "189439000", "interestExpense": "58115000", "operatingIncome": "206104000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4483000", "reportedCurrency": "USD", "netInterestIncome": "-58115000", "nonInterestIncome": "None", "operatingExpenses": "101984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82114000", "sellingGeneralAndAdministrative": "23778000", "netIncomeFromContinuingOperations": "184956000" }, "balance": { "goodwill": "644637000", "inventory": "None", "commonStock": "29552000", "currentDebt": "None", "investments": "None", "totalAssets": "10596001000", "longTermDebt": "4994546000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "27918000", "reportedCurrency": "USD", "retainedEarnings": "-3586694000", "totalLiabilities": "5351936000", "otherCurrentAssets": "37818000", "totalCurrentAssets": "2808391000", "currentLongTermDebt": "None", "longTermInvestments": "150298000", "shortTermInvestments": "None", "currentNetReceivables": "2033387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7787610000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6742124000", "shortLongTermDebtTotal": "4994546000", "totalShareholderEquity": "5036128000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "357390000", "totalCurrentLiabilities": "357390000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4994546000", "cashAndShortTermInvestments": "737186000", "commonStockSharesOutstanding": "308173000", "intangibleAssetsExcludingGoodwill": "27918000", "cashAndCashEquivalentsAtCarryingValue": "737186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16835000", "profitLoss": "None", "dividendPayout": "198211000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226714000", "capitalExpenditures": "12768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139050000", "cashflowFromInvestment": "-83799000", "stockBasedCompensation": "9277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198211000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311591000, "cost_of_revenue": 3503000, "gross_profit": 308088000, "research_and_development": null, "selling_general_admin": 23778000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 249464000, "depreciation_amortisation": 82114000, "ebitda": 331578000, "interest_expense": 58115000, "interest_income": null, "other_non_operating": null, "pretax_income": 189439000, "tax_provision": 4483000, "effective_tax_rate": null, "net_income": 179719000, "net_income_continuing_ops": 184956000, "net_income_to_common": 179719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 737186000, "short_term_investments": null, "net_receivables": 2033387000, "inventory": null, "other_current_assets": null, "total_current_assets": 2808391000, "net_ppe": null, "goodwill": 644637000, "intangible_assets": 27918000, "goodwill_and_intangibles": 672555000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7787610000, "total_assets": 10596001000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357390000, "long_term_debt": 4994546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4994546000, "total_liabilities": 5351936000, "total_debt": 4994546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3586694000, "total_equity": 5036128000, "shares_outstanding": 308173000, "operating_cash_flow": 226714000, "stock_based_compensation": 9277000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12768000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83799000, "dividends_paid": 198211000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139050000, "free_cash_flow": 239482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "249464000", "ebitda": "331578000", "netIncome": "179719000", "grossProfit": "308088000", "depreciation": "None", "totalRevenue": "311591000", "costOfRevenue": "3503000", "interestIncome": "None", "incomeBeforeTax": "189439000", "interestExpense": "58115000", "operatingIncome": "206104000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4483000", "reportedCurrency": "USD", "netInterestIncome": "-58115000", "nonInterestIncome": "None", "operatingExpenses": "101984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82114000", "sellingGeneralAndAdministrative": "23778000", "netIncomeFromContinuingOperations": "184956000" }, "balance": { "goodwill": "644637000", "inventory": "None", "commonStock": "29552000", "currentDebt": "None", "investments": "None", "totalAssets": "10596001000", "longTermDebt": "4994546000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "27918000", "reportedCurrency": "USD", "retainedEarnings": "-3586694000", "totalLiabilities": "5351936000", "otherCurrentAssets": "37818000", "totalCurrentAssets": "2808391000", "currentLongTermDebt": "None", "longTermInvestments": "150298000", "shortTermInvestments": "None", "currentNetReceivables": "2033387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7787610000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6742124000", "shortLongTermDebtTotal": "4994546000", "totalShareholderEquity": "5036128000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "357390000", "totalCurrentLiabilities": "357390000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4994546000", "cashAndShortTermInvestments": "737186000", "commonStockSharesOutstanding": "308173000", "intangibleAssetsExcludingGoodwill": "27918000", "cashAndCashEquivalentsAtCarryingValue": "737186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16835000", "profitLoss": "None", "dividendPayout": "198211000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226714000", "capitalExpenditures": "12768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139050000", "cashflowFromInvestment": "-83799000", "stockBasedCompensation": "9277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198211000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82114000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 282506000, "cost_of_revenue": 3251000, "gross_profit": 279255000, "ebit": 200091000, "ebitda": 280600000, "pretax_income": 145007000, "tax_provision": 4528000, "net_income": 136599000, "net_income_to_common": 136599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 734184000, "total_current_assets": 2803787000, "total_assets": 10546476000, "short_term_debt": 428500000, "long_term_debt": 5000433000, "total_debt": 5428933000, "total_liabilities": 5357469000, "total_equity": 4988297000, "shares_outstanding": 303246000, "goodwill_and_intangibles": 674043000 }, "cash_flow": { "operating_cash_flow": 239265000, "capital_expenditure": 12768000, "free_cash_flow": 252033000, "dividends_paid": 194567000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308848, "ticker_id": 2989, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200091000", "ebitda": "280600000", "netIncome": "136599000", "grossProfit": "279255000", "depreciation": "None", "totalRevenue": "282506000", "costOfRevenue": "3251000", "interestIncome": "None", "incomeBeforeTax": "145007000", "interestExpense": "52897000", "operatingIncome": "179679000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4528000", "reportedCurrency": "USD", "netInterestIncome": "-52897000", "nonInterestIncome": "None", "operatingExpenses": "99576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80509000", "sellingGeneralAndAdministrative": "23838000", "netIncomeFromContinuingOperations": "140479000" }, "balance": { "goodwill": "644888000", "inventory": "None", "commonStock": "29314000", "currentDebt": "None", "investments": "None", "totalAssets": "10546476000", "longTermDebt": "5000433000", "shortTermDebt": "428500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "29155000", "reportedCurrency": "USD", "retainedEarnings": "-3568130000", "totalLiabilities": "5357469000", "otherCurrentAssets": "50758000", "totalCurrentAssets": "2803787000", "currentLongTermDebt": "None", "longTermInvestments": "85429000", "shortTermInvestments": "None", "currentNetReceivables": "2018845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7742689000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6795148000", "shortLongTermDebtTotal": "5000433000", "totalShareholderEquity": "4988297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "357036000", "totalCurrentLiabilities": "357036000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5000433000", "cashAndShortTermInvestments": "734184000", "commonStockSharesOutstanding": "303246000", "intangibleAssetsExcludingGoodwill": "29155000", "cashAndCashEquivalentsAtCarryingValue": "734184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140479000", "profitLoss": "None", "dividendPayout": "194567000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239265000", "capitalExpenditures": "12768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "588955000", "cashflowFromInvestment": "-463547000", "stockBasedCompensation": "9234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194567000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "517851000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282506000, "cost_of_revenue": 3251000, "gross_profit": 279255000, "research_and_development": null, "selling_general_admin": 23838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200091000, "depreciation_amortisation": 80509000, "ebitda": 280600000, "interest_expense": 52897000, "interest_income": null, "other_non_operating": null, "pretax_income": 145007000, "tax_provision": 4528000, "effective_tax_rate": null, "net_income": 136599000, "net_income_continuing_ops": 140479000, "net_income_to_common": 136599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 734184000, "short_term_investments": null, "net_receivables": 2018845000, "inventory": null, "other_current_assets": null, "total_current_assets": 2803787000, "net_ppe": null, "goodwill": 644888000, "intangible_assets": 29155000, "goodwill_and_intangibles": 674043000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7742689000, "total_assets": 10546476000, "short_term_debt": 428500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357036000, "long_term_debt": 5000433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5000433000, "total_liabilities": 5357469000, "total_debt": 5428933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3568130000, "total_equity": 4988297000, "shares_outstanding": 303246000, "operating_cash_flow": 239265000, "stock_based_compensation": 9234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12768000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -463547000, "dividends_paid": 194567000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 588955000, "free_cash_flow": 252033000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200091000", "ebitda": "280600000", "netIncome": "136599000", "grossProfit": "279255000", "depreciation": "None", "totalRevenue": "282506000", "costOfRevenue": "3251000", "interestIncome": "None", "incomeBeforeTax": "145007000", "interestExpense": "52897000", "operatingIncome": "179679000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4528000", "reportedCurrency": "USD", "netInterestIncome": "-52897000", "nonInterestIncome": "None", "operatingExpenses": "99576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80509000", "sellingGeneralAndAdministrative": "23838000", "netIncomeFromContinuingOperations": "140479000" }, "balance": { "goodwill": "644888000", "inventory": "None", "commonStock": "29314000", "currentDebt": "None", "investments": "None", "totalAssets": "10546476000", "longTermDebt": "5000433000", "shortTermDebt": "428500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "29155000", "reportedCurrency": "USD", "retainedEarnings": "-3568130000", "totalLiabilities": "5357469000", "otherCurrentAssets": "50758000", "totalCurrentAssets": "2803787000", "currentLongTermDebt": "None", "longTermInvestments": "85429000", "shortTermInvestments": "None", "currentNetReceivables": "2018845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7742689000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6795148000", "shortLongTermDebtTotal": "5000433000", "totalShareholderEquity": "4988297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "357036000", "totalCurrentLiabilities": "357036000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5000433000", "cashAndShortTermInvestments": "734184000", "commonStockSharesOutstanding": "303246000", "intangibleAssetsExcludingGoodwill": "29155000", "cashAndCashEquivalentsAtCarryingValue": "734184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140479000", "profitLoss": "None", "dividendPayout": "194567000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239265000", "capitalExpenditures": "12768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "588955000", "cashflowFromInvestment": "-463547000", "stockBasedCompensation": "9234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194567000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "517851000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80509000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 276785000, "cost_of_revenue": 3311000, "gross_profit": 273474000, "ebit": 166873000, "ebitda": 246748000, "pretax_income": 115671000, "tax_provision": 3611000, "net_income": 109032000, "net_income_to_common": 109032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367957000, "total_current_assets": 2416961000, "total_assets": 9705738000, "short_term_debt": 483160000, "long_term_debt": 4446263000, "total_debt": 4929423000, "total_liabilities": 4773715000, "total_equity": 4740935000, "shares_outstanding": 294928000, "goodwill_and_intangibles": 672263000 }, "cash_flow": { "operating_cash_flow": 183108000, "capital_expenditure": 20173000, "free_cash_flow": 203281000, "dividends_paid": 189218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308849, "ticker_id": 2989, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166873000", "ebitda": "246748000", "netIncome": "109032000", "grossProfit": "273474000", "depreciation": "None", "totalRevenue": "276785000", "costOfRevenue": "3311000", "interestIncome": "None", "incomeBeforeTax": "115671000", "interestExpense": "52280000", "operatingIncome": "156450000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3611000", "reportedCurrency": "USD", "netInterestIncome": "-52280000", "nonInterestIncome": "None", "operatingExpenses": "117024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79875000", "sellingGeneralAndAdministrative": "32057000", "netIncomeFromContinuingOperations": "112060000" }, "balance": { "goodwill": "644063000", "inventory": "None", "commonStock": "28623000", "currentDebt": "None", "investments": "None", "totalAssets": "9705738000", "longTermDebt": "4446263000", "shortTermDebt": "483160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "28200000", "reportedCurrency": "USD", "retainedEarnings": "-3510095000", "totalLiabilities": "4773715000", "otherCurrentAssets": "36115000", "totalCurrentAssets": "2416961000", "currentLongTermDebt": "None", "longTermInvestments": "88691000", "shortTermInvestments": "None", "currentNetReceivables": "2012889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7288777000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6333124000", "shortLongTermDebtTotal": "4446263000", "totalShareholderEquity": "4740935000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "327452000", "totalCurrentLiabilities": "327452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4446263000", "cashAndShortTermInvestments": "367957000", "commonStockSharesOutstanding": "294928000", "intangibleAssetsExcludingGoodwill": "28200000", "cashAndCashEquivalentsAtCarryingValue": "367957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95847000", "profitLoss": "None", "dividendPayout": "189218000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183108000", "capitalExpenditures": "20173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347698000", "cashflowFromInvestment": "18105000", "stockBasedCompensation": "15812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "260723000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276785000, "cost_of_revenue": 3311000, "gross_profit": 273474000, "research_and_development": null, "selling_general_admin": 32057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166873000, "depreciation_amortisation": 79875000, "ebitda": 246748000, "interest_expense": 52280000, "interest_income": null, "other_non_operating": null, "pretax_income": 115671000, "tax_provision": 3611000, "effective_tax_rate": null, "net_income": 109032000, "net_income_continuing_ops": 112060000, "net_income_to_common": 109032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367957000, "short_term_investments": null, "net_receivables": 2012889000, "inventory": null, "other_current_assets": null, "total_current_assets": 2416961000, "net_ppe": null, "goodwill": 644063000, "intangible_assets": 28200000, "goodwill_and_intangibles": 672263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7288777000, "total_assets": 9705738000, "short_term_debt": 483160000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327452000, "long_term_debt": 4446263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4446263000, "total_liabilities": 4773715000, "total_debt": 4929423000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3510095000, "total_equity": 4740935000, "shares_outstanding": 294928000, "operating_cash_flow": 183108000, "stock_based_compensation": 15812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18105000, "dividends_paid": 189218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -347698000, "free_cash_flow": 203281000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166873000", "ebitda": "246748000", "netIncome": "109032000", "grossProfit": "273474000", "depreciation": "None", "totalRevenue": "276785000", "costOfRevenue": "3311000", "interestIncome": "None", "incomeBeforeTax": "115671000", "interestExpense": "52280000", "operatingIncome": "156450000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3611000", "reportedCurrency": "USD", "netInterestIncome": "-52280000", "nonInterestIncome": "None", "operatingExpenses": "117024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79875000", "sellingGeneralAndAdministrative": "32057000", "netIncomeFromContinuingOperations": "112060000" }, "balance": { "goodwill": "644063000", "inventory": "None", "commonStock": "28623000", "currentDebt": "None", "investments": "None", "totalAssets": "9705738000", "longTermDebt": "4446263000", "shortTermDebt": "483160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "28200000", "reportedCurrency": "USD", "retainedEarnings": "-3510095000", "totalLiabilities": "4773715000", "otherCurrentAssets": "36115000", "totalCurrentAssets": "2416961000", "currentLongTermDebt": "None", "longTermInvestments": "88691000", "shortTermInvestments": "None", "currentNetReceivables": "2012889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7288777000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6333124000", "shortLongTermDebtTotal": "4446263000", "totalShareholderEquity": "4740935000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "327452000", "totalCurrentLiabilities": "327452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4446263000", "cashAndShortTermInvestments": "367957000", "commonStockSharesOutstanding": "294928000", "intangibleAssetsExcludingGoodwill": "28200000", "cashAndCashEquivalentsAtCarryingValue": "367957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95847000", "profitLoss": "None", "dividendPayout": "189218000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183108000", "capitalExpenditures": "20173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347698000", "cashflowFromInvestment": "18105000", "stockBasedCompensation": "15812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "260723000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79875000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 279318000, "cost_of_revenue": 3444000, "gross_profit": 275874000, "ebit": 173888000, "ebitda": 252500000, "pretax_income": 119446000, "tax_provision": 2981000, "net_income": 113341000, "net_income_to_common": 113341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518340000, "total_current_assets": 2636882000, "total_assets": 9897891000, "short_term_debt": 879054000, "long_term_debt": 4838859000, "total_debt": 5717913000, "total_liabilities": 5167052000, "total_equity": 4536673000, "shares_outstanding": 287446000, "goodwill_and_intangibles": 671728000 }, "cash_flow": { "operating_cash_flow": 227150000, "capital_expenditure": 15479000, "free_cash_flow": 242629000, "dividends_paid": 181447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308850, "ticker_id": 2989, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173888000", "ebitda": "252500000", "netIncome": "113341000", "grossProfit": "275874000", "depreciation": "None", "totalRevenue": "279318000", "costOfRevenue": "3444000", "interestIncome": "None", "incomeBeforeTax": "119446000", "interestExpense": "55240000", "operatingIncome": "175419000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2981000", "reportedCurrency": "USD", "netInterestIncome": "-55240000", "nonInterestIncome": "None", "operatingExpenses": "100455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78612000", "sellingGeneralAndAdministrative": "22563000", "netIncomeFromContinuingOperations": "116465000" }, "balance": { "goodwill": "643664000", "inventory": "None", "commonStock": "27912000", "currentDebt": "None", "investments": "None", "totalAssets": "9897891000", "longTermDebt": "4838859000", "shortTermDebt": "879054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28064000", "reportedCurrency": "USD", "retainedEarnings": "-3429843000", "totalLiabilities": "5167052000", "otherCurrentAssets": "86589000", "totalCurrentAssets": "2636882000", "currentLongTermDebt": "None", "longTermInvestments": "88711000", "shortTermInvestments": "None", "currentNetReceivables": "2031953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7261009000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6339158000", "shortLongTermDebtTotal": "4838859000", "totalShareholderEquity": "4536673000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328193000", "totalCurrentLiabilities": "328193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4838859000", "cashAndShortTermInvestments": "518340000", "commonStockSharesOutstanding": "287446000", "intangibleAssetsExcludingGoodwill": "28064000", "cashAndCashEquivalentsAtCarryingValue": "518340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113341000", "profitLoss": "None", "dividendPayout": "181447000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227150000", "capitalExpenditures": "15479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243409000", "cashflowFromInvestment": "-279916000", "stockBasedCompensation": "9198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1235657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279318000, "cost_of_revenue": 3444000, "gross_profit": 275874000, "research_and_development": null, "selling_general_admin": 22563000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173888000, "depreciation_amortisation": 78612000, "ebitda": 252500000, "interest_expense": 55240000, "interest_income": null, "other_non_operating": null, "pretax_income": 119446000, "tax_provision": 2981000, "effective_tax_rate": null, "net_income": 113341000, "net_income_continuing_ops": 116465000, "net_income_to_common": 113341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518340000, "short_term_investments": null, "net_receivables": 2031953000, "inventory": null, "other_current_assets": null, "total_current_assets": 2636882000, "net_ppe": null, "goodwill": 643664000, "intangible_assets": 28064000, "goodwill_and_intangibles": 671728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7261009000, "total_assets": 9897891000, "short_term_debt": 879054000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328193000, "long_term_debt": 4838859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4838859000, "total_liabilities": 5167052000, "total_debt": 5717913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3429843000, "total_equity": 4536673000, "shares_outstanding": 287446000, "operating_cash_flow": 227150000, "stock_based_compensation": 9198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -279916000, "dividends_paid": 181447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 243409000, "free_cash_flow": 242629000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173888000", "ebitda": "252500000", "netIncome": "113341000", "grossProfit": "275874000", "depreciation": "None", "totalRevenue": "279318000", "costOfRevenue": "3444000", "interestIncome": "None", "incomeBeforeTax": "119446000", "interestExpense": "55240000", "operatingIncome": "175419000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2981000", "reportedCurrency": "USD", "netInterestIncome": "-55240000", "nonInterestIncome": "None", "operatingExpenses": "100455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78612000", "sellingGeneralAndAdministrative": "22563000", "netIncomeFromContinuingOperations": "116465000" }, "balance": { "goodwill": "643664000", "inventory": "None", "commonStock": "27912000", "currentDebt": "None", "investments": "None", "totalAssets": "9897891000", "longTermDebt": "4838859000", "shortTermDebt": "879054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28064000", "reportedCurrency": "USD", "retainedEarnings": "-3429843000", "totalLiabilities": "5167052000", "otherCurrentAssets": "86589000", "totalCurrentAssets": "2636882000", "currentLongTermDebt": "None", "longTermInvestments": "88711000", "shortTermInvestments": "None", "currentNetReceivables": "2031953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7261009000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6339158000", "shortLongTermDebtTotal": "4838859000", "totalShareholderEquity": "4536673000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328193000", "totalCurrentLiabilities": "328193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4838859000", "cashAndShortTermInvestments": "518340000", "commonStockSharesOutstanding": "287446000", "intangibleAssetsExcludingGoodwill": "28064000", "cashAndCashEquivalentsAtCarryingValue": "518340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113341000", "profitLoss": "None", "dividendPayout": "181447000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227150000", "capitalExpenditures": "15479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243409000", "cashflowFromInvestment": "-279916000", "stockBasedCompensation": "9198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1235657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78612000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 276028000, "cost_of_revenue": 3569000, "gross_profit": 272459000, "ebit": 166041000, "ebitda": 243286000, "pretax_income": 118230000, "tax_provision": 3316000, "net_income": 111762000, "net_income_to_common": 111762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342444000, "total_current_assets": 2356655000, "total_assets": 9571871000, "short_term_debt": 15318000, "long_term_debt": 4858202000, "total_debt": 4873520000, "total_liabilities": 5171572000, "total_equity": 4207940000, "shares_outstanding": 275557000, "goodwill_and_intangibles": 675810000 }, "cash_flow": { "operating_cash_flow": 186470000, "capital_expenditure": 8268000, "free_cash_flow": 194738000, "dividends_paid": 173278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308852, "ticker_id": 2989, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166041000", "ebitda": "243286000", "netIncome": "111762000", "grossProfit": "272459000", "depreciation": "None", "totalRevenue": "276028000", "costOfRevenue": "3569000", "interestIncome": "None", "incomeBeforeTax": "118230000", "interestExpense": "54690000", "operatingIncome": "182517000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3316000", "reportedCurrency": "USD", "netInterestIncome": "-54690000", "nonInterestIncome": "None", "operatingExpenses": "89942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77245000", "sellingGeneralAndAdministrative": "21758000", "netIncomeFromContinuingOperations": "114914000" }, "balance": { "goodwill": "644588000", "inventory": "612046000", "commonStock": "26823000", "currentDebt": "None", "investments": "None", "totalAssets": "9571871000", "longTermDebt": "4858202000", "shortTermDebt": "15318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "31222000", "reportedCurrency": "USD", "retainedEarnings": "-3361672000", "totalLiabilities": "5171572000", "otherCurrentAssets": "93839000", "totalCurrentAssets": "2356655000", "currentLongTermDebt": "None", "longTermInvestments": "92598000", "shortTermInvestments": "None", "currentNetReceivables": "1920372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7215216000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6291558000", "shortLongTermDebtTotal": "4858202000", "totalShareholderEquity": "4207940000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "298052000", "totalCurrentLiabilities": "313370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4858202000", "cashAndShortTermInvestments": "342444000", "commonStockSharesOutstanding": "275557000", "intangibleAssetsExcludingGoodwill": "31222000", "cashAndCashEquivalentsAtCarryingValue": "342444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111762000", "profitLoss": "None", "dividendPayout": "173278000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "186470000", "capitalExpenditures": "8268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268131000", "cashflowFromInvestment": "-133458000", "stockBasedCompensation": "9083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "801223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276028000, "cost_of_revenue": 3569000, "gross_profit": 272459000, "research_and_development": null, "selling_general_admin": 21758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166041000, "depreciation_amortisation": 77245000, "ebitda": 243286000, "interest_expense": 54690000, "interest_income": null, "other_non_operating": null, "pretax_income": 118230000, "tax_provision": 3316000, "effective_tax_rate": null, "net_income": 111762000, "net_income_continuing_ops": 114914000, "net_income_to_common": 111762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342444000, "short_term_investments": null, "net_receivables": 1920372000, "inventory": 612046000, "other_current_assets": null, "total_current_assets": 2356655000, "net_ppe": null, "goodwill": 644588000, "intangible_assets": 31222000, "goodwill_and_intangibles": 675810000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7215216000, "total_assets": 9571871000, "short_term_debt": 15318000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313370000, "long_term_debt": 4858202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4858202000, "total_liabilities": 5171572000, "total_debt": 4873520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3361672000, "total_equity": 4207940000, "shares_outstanding": 275557000, "operating_cash_flow": 186470000, "stock_based_compensation": 9083000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133458000, "dividends_paid": 173278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 268131000, "free_cash_flow": 194738000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166041000", "ebitda": "243286000", "netIncome": "111762000", "grossProfit": "272459000", "depreciation": "None", "totalRevenue": "276028000", "costOfRevenue": "3569000", "interestIncome": "None", "incomeBeforeTax": "118230000", "interestExpense": "54690000", "operatingIncome": "182517000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3316000", "reportedCurrency": "USD", "netInterestIncome": "-54690000", "nonInterestIncome": "None", "operatingExpenses": "89942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77245000", "sellingGeneralAndAdministrative": "21758000", "netIncomeFromContinuingOperations": "114914000" }, "balance": { "goodwill": "644588000", "inventory": "612046000", "commonStock": "26823000", "currentDebt": "None", "investments": "None", "totalAssets": "9571871000", "longTermDebt": "4858202000", "shortTermDebt": "15318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "31222000", "reportedCurrency": "USD", "retainedEarnings": "-3361672000", "totalLiabilities": "5171572000", "otherCurrentAssets": "93839000", "totalCurrentAssets": "2356655000", "currentLongTermDebt": "None", "longTermInvestments": "92598000", "shortTermInvestments": "None", "currentNetReceivables": "1920372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7215216000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6291558000", "shortLongTermDebtTotal": "4858202000", "totalShareholderEquity": "4207940000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "298052000", "totalCurrentLiabilities": "313370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4858202000", "cashAndShortTermInvestments": "342444000", "commonStockSharesOutstanding": "275557000", "intangibleAssetsExcludingGoodwill": "31222000", "cashAndCashEquivalentsAtCarryingValue": "342444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111762000", "profitLoss": "None", "dividendPayout": "173278000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "186470000", "capitalExpenditures": "8268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268131000", "cashflowFromInvestment": "-133458000", "stockBasedCompensation": "9083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "801223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77245000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 252745000, "cost_of_revenue": 3750000, "gross_profit": 248995000, "ebit": 172884000, "ebitda": 247118000, "pretax_income": 119059000, "tax_provision": 1980000, "net_income": 113862000, "net_income_to_common": 113862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35193000, "total_current_assets": 1979343000, "total_assets": 8848546000, "short_term_debt": 70226000, "long_term_debt": 4590378000, "total_debt": 4660604000, "total_liabilities": 4947958000, "total_equity": 3710898000, "shares_outstanding": 261534000, "goodwill_and_intangibles": 644439000 }, "cash_flow": { "operating_cash_flow": 184103000, "capital_expenditure": 7069000, "free_cash_flow": 191172000, "dividends_paid": 165962000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308853, "ticker_id": 2989, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172884000", "ebitda": "247118000", "netIncome": "113862000", "grossProfit": "248995000", "depreciation": "None", "totalRevenue": "252745000", "costOfRevenue": "3750000", "interestIncome": "None", "incomeBeforeTax": "119059000", "interestExpense": "53966000", "operatingIncome": "166785000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1980000", "reportedCurrency": "USD", "netInterestIncome": "-53966000", "nonInterestIncome": "None", "operatingExpenses": "82210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74234000", "sellingGeneralAndAdministrative": "22148000", "netIncomeFromContinuingOperations": "117079000" }, "balance": { "goodwill": "643786000", "inventory": "None", "commonStock": "25402000", "currentDebt": "None", "investments": "None", "totalAssets": "8848546000", "longTermDebt": "4590378000", "shortTermDebt": "70226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "653000", "reportedCurrency": "USD", "retainedEarnings": "-3300093000", "totalLiabilities": "4947958000", "otherCurrentAssets": "80565000", "totalCurrentAssets": "1979343000", "currentLongTermDebt": "70226000", "longTermInvestments": "185270000", "shortTermInvestments": "None", "currentNetReceivables": "1863585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6869203000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4660604000", "totalShareholderEquity": "3710898000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287354000", "totalCurrentLiabilities": "357580000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4590378000", "cashAndShortTermInvestments": "35193000", "commonStockSharesOutstanding": "261534000", "intangibleAssetsExcludingGoodwill": "653000", "cashAndCashEquivalentsAtCarryingValue": "35193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117079000", "profitLoss": "None", "dividendPayout": "165962000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184103000", "capitalExpenditures": "7069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299200000", "cashflowFromInvestment": "-208518000", "stockBasedCompensation": "9188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165962000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252745000, "cost_of_revenue": 3750000, "gross_profit": 248995000, "research_and_development": null, "selling_general_admin": 22148000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172884000, "depreciation_amortisation": 74234000, "ebitda": 247118000, "interest_expense": 53966000, "interest_income": null, "other_non_operating": null, "pretax_income": 119059000, "tax_provision": 1980000, "effective_tax_rate": null, "net_income": 113862000, "net_income_continuing_ops": 117079000, "net_income_to_common": 113862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35193000, "short_term_investments": null, "net_receivables": 1863585000, "inventory": null, "other_current_assets": null, "total_current_assets": 1979343000, "net_ppe": null, "goodwill": 643786000, "intangible_assets": 653000, "goodwill_and_intangibles": 644439000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6869203000, "total_assets": 8848546000, "short_term_debt": 70226000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357580000, "long_term_debt": 4590378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4590378000, "total_liabilities": 4947958000, "total_debt": 4660604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3300093000, "total_equity": 3710898000, "shares_outstanding": 261534000, "operating_cash_flow": 184103000, "stock_based_compensation": 9188000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208518000, "dividends_paid": 165962000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -299200000, "free_cash_flow": 191172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172884000", "ebitda": "247118000", "netIncome": "113862000", "grossProfit": "248995000", "depreciation": "None", "totalRevenue": "252745000", "costOfRevenue": "3750000", "interestIncome": "None", "incomeBeforeTax": "119059000", "interestExpense": "53966000", "operatingIncome": "166785000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1980000", "reportedCurrency": "USD", "netInterestIncome": "-53966000", "nonInterestIncome": "None", "operatingExpenses": "82210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74234000", "sellingGeneralAndAdministrative": "22148000", "netIncomeFromContinuingOperations": "117079000" }, "balance": { "goodwill": "643786000", "inventory": "None", "commonStock": "25402000", "currentDebt": "None", "investments": "None", "totalAssets": "8848546000", "longTermDebt": "4590378000", "shortTermDebt": "70226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "653000", "reportedCurrency": "USD", "retainedEarnings": "-3300093000", "totalLiabilities": "4947958000", "otherCurrentAssets": "80565000", "totalCurrentAssets": "1979343000", "currentLongTermDebt": "70226000", "longTermInvestments": "185270000", "shortTermInvestments": "None", "currentNetReceivables": "1863585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6869203000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4660604000", "totalShareholderEquity": "3710898000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287354000", "totalCurrentLiabilities": "357580000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4590378000", "cashAndShortTermInvestments": "35193000", "commonStockSharesOutstanding": "261534000", "intangibleAssetsExcludingGoodwill": "653000", "cashAndCashEquivalentsAtCarryingValue": "35193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117079000", "profitLoss": "None", "dividendPayout": "165962000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184103000", "capitalExpenditures": "7069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299200000", "cashflowFromInvestment": "-208518000", "stockBasedCompensation": "9188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165962000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74234000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 243299000, "cost_of_revenue": 3798000, "gross_profit": 239501000, "ebit": 129649000, "ebitda": 204206000, "pretax_income": 71927000, "tax_provision": 2581000, "net_income": 67361000, "net_income_to_common": 67361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361773000, "total_current_assets": 2203569000, "total_assets": 9011848000, "short_term_debt": 20213000, "long_term_debt": 5007939000, "total_debt": 5028152000, "total_liabilities": 5311255000, "total_equity": 3513888000, "shares_outstanding": 257264000, "goodwill_and_intangibles": 644445000 }, "cash_flow": { "operating_cash_flow": 152416000, "capital_expenditure": 6941000, "free_cash_flow": 159357000, "dividends_paid": 164758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308854, "ticker_id": 2989, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129649000", "ebitda": "204206000", "netIncome": "67361000", "grossProfit": "239501000", "depreciation": "None", "totalRevenue": "243299000", "costOfRevenue": "3798000", "interestIncome": "None", "incomeBeforeTax": "71927000", "interestExpense": "57820000", "operatingIncome": "134942000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2581000", "reportedCurrency": "USD", "netInterestIncome": "-57820000", "nonInterestIncome": "None", "operatingExpenses": "104559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74557000", "sellingGeneralAndAdministrative": "21532000", "netIncomeFromContinuingOperations": "69346000" }, "balance": { "goodwill": "643778000", "inventory": "1", "commonStock": "24637000", "currentDebt": "None", "investments": "None", "totalAssets": "9011848000", "longTermDebt": "5007939000", "shortTermDebt": "20213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "667000", "reportedCurrency": "USD", "retainedEarnings": "-3247934000", "totalLiabilities": "5311255000", "otherCurrentAssets": "82799000", "totalCurrentAssets": "2203569000", "currentLongTermDebt": "20213000", "longTermInvestments": "185937000", "shortTermInvestments": "None", "currentNetReceivables": "1758997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6808279000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5028152000", "totalShareholderEquity": "3513888000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283103000", "totalCurrentLiabilities": "303316000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5007939000", "cashAndShortTermInvestments": "361773000", "commonStockSharesOutstanding": "257264000", "intangibleAssetsExcludingGoodwill": "667000", "cashAndCashEquivalentsAtCarryingValue": "361773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67361000", "profitLoss": "None", "dividendPayout": "164758000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152416000", "capitalExpenditures": "6941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186021000", "cashflowFromInvestment": "-48396000", "stockBasedCompensation": "9227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243299000, "cost_of_revenue": 3798000, "gross_profit": 239501000, "research_and_development": null, "selling_general_admin": 21532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129649000, "depreciation_amortisation": 74557000, "ebitda": 204206000, "interest_expense": 57820000, "interest_income": null, "other_non_operating": null, "pretax_income": 71927000, "tax_provision": 2581000, "effective_tax_rate": null, "net_income": 67361000, "net_income_continuing_ops": 69346000, "net_income_to_common": 67361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361773000, "short_term_investments": null, "net_receivables": 1758997000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2203569000, "net_ppe": null, "goodwill": 643778000, "intangible_assets": 667000, "goodwill_and_intangibles": 644445000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6808279000, "total_assets": 9011848000, "short_term_debt": 20213000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303316000, "long_term_debt": 5007939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5007939000, "total_liabilities": 5311255000, "total_debt": 5028152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3247934000, "total_equity": 3513888000, "shares_outstanding": 257264000, "operating_cash_flow": 152416000, "stock_based_compensation": 9227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48396000, "dividends_paid": 164758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186021000, "free_cash_flow": 159357000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129649000", "ebitda": "204206000", "netIncome": "67361000", "grossProfit": "239501000", "depreciation": "None", "totalRevenue": "243299000", "costOfRevenue": "3798000", "interestIncome": "None", "incomeBeforeTax": "71927000", "interestExpense": "57820000", "operatingIncome": "134942000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2581000", "reportedCurrency": "USD", "netInterestIncome": "-57820000", "nonInterestIncome": "None", "operatingExpenses": "104559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74557000", "sellingGeneralAndAdministrative": "21532000", "netIncomeFromContinuingOperations": "69346000" }, "balance": { "goodwill": "643778000", "inventory": "1", "commonStock": "24637000", "currentDebt": "None", "investments": "None", "totalAssets": "9011848000", "longTermDebt": "5007939000", "shortTermDebt": "20213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "667000", "reportedCurrency": "USD", "retainedEarnings": "-3247934000", "totalLiabilities": "5311255000", "otherCurrentAssets": "82799000", "totalCurrentAssets": "2203569000", "currentLongTermDebt": "20213000", "longTermInvestments": "185937000", "shortTermInvestments": "None", "currentNetReceivables": "1758997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6808279000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5028152000", "totalShareholderEquity": "3513888000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283103000", "totalCurrentLiabilities": "303316000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5007939000", "cashAndShortTermInvestments": "361773000", "commonStockSharesOutstanding": "257264000", "intangibleAssetsExcludingGoodwill": "667000", "cashAndCashEquivalentsAtCarryingValue": "361773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67361000", "profitLoss": "None", "dividendPayout": "164758000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152416000", "capitalExpenditures": "6941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186021000", "cashflowFromInvestment": "-48396000", "stockBasedCompensation": "9227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74557000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 239319000, "cost_of_revenue": 36124000, "gross_profit": 203195000, "ebit": 108988000, "ebitda": 184123000, "pretax_income": 60685000, "tax_provision": 4163000, "net_income": 55001000, "net_income_to_common": 55001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 442810000, "total_current_assets": 2234884000, "total_assets": 9117402000, "short_term_debt": 20397000, "long_term_debt": 5046919000, "total_debt": 5067316000, "total_liabilities": 5355111000, "total_equity": 3574584000, "shares_outstanding": 256559000, "goodwill_and_intangibles": 644579000 }, "cash_flow": { "operating_cash_flow": 164980000, "capital_expenditure": 14706000, "free_cash_flow": 179686000, "dividends_paid": 164566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308855, "ticker_id": 2989, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108988000", "ebitda": "184123000", "netIncome": "55001000", "grossProfit": "203195000", "depreciation": "None", "totalRevenue": "239319000", "costOfRevenue": "36124000", "interestIncome": "None", "incomeBeforeTax": "60685000", "interestExpense": "59429000", "operatingIncome": "184662000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4163000", "reportedCurrency": "USD", "netInterestIncome": "-59429000", "nonInterestIncome": "None", "operatingExpenses": "18533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75135000", "sellingGeneralAndAdministrative": "15733000", "netIncomeFromContinuingOperations": "56522000" }, "balance": { "goodwill": "643897000", "inventory": "766902000", "commonStock": "24528000", "currentDebt": "None", "investments": "None", "totalAssets": "9117402000", "longTermDebt": "5046919000", "shortTermDebt": "20397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "682000", "reportedCurrency": "USD", "retainedEarnings": "-3150480000", "totalLiabilities": "5355111000", "otherCurrentAssets": "69036000", "totalCurrentAssets": "2234884000", "currentLongTermDebt": "20397000", "longTermInvestments": "188409000", "shortTermInvestments": "7190520000", "currentNetReceivables": "1723038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6882518000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5067316000", "totalShareholderEquity": "3574584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287795000", "totalCurrentLiabilities": "308192000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5046919000", "cashAndShortTermInvestments": "442810000", "commonStockSharesOutstanding": "256559000", "intangibleAssetsExcludingGoodwill": "682000", "cashAndCashEquivalentsAtCarryingValue": "442810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56522000", "profitLoss": "None", "dividendPayout": "164566000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164980000", "capitalExpenditures": "14706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389789000", "cashflowFromInvestment": "111324000", "stockBasedCompensation": "8762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-426995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239319000, "cost_of_revenue": 36124000, "gross_profit": 203195000, "research_and_development": null, "selling_general_admin": 15733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108988000, "depreciation_amortisation": 75135000, "ebitda": 184123000, "interest_expense": 59429000, "interest_income": null, "other_non_operating": null, "pretax_income": 60685000, "tax_provision": 4163000, "effective_tax_rate": null, "net_income": 55001000, "net_income_continuing_ops": 56522000, "net_income_to_common": 55001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 442810000, "short_term_investments": 7190520000, "net_receivables": 1723038000, "inventory": 766902000, "other_current_assets": null, "total_current_assets": 2234884000, "net_ppe": null, "goodwill": 643897000, "intangible_assets": 682000, "goodwill_and_intangibles": 644579000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6882518000, "total_assets": 9117402000, "short_term_debt": 20397000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308192000, "long_term_debt": 5046919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5046919000, "total_liabilities": 5355111000, "total_debt": 5067316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3150480000, "total_equity": 3574584000, "shares_outstanding": 256559000, "operating_cash_flow": 164980000, "stock_based_compensation": 8762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14706000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 111324000, "dividends_paid": 164566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -389789000, "free_cash_flow": 179686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108988000", "ebitda": "184123000", "netIncome": "55001000", "grossProfit": "203195000", "depreciation": "None", "totalRevenue": "239319000", "costOfRevenue": "36124000", "interestIncome": "None", "incomeBeforeTax": "60685000", "interestExpense": "59429000", "operatingIncome": "184662000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4163000", "reportedCurrency": "USD", "netInterestIncome": "-59429000", "nonInterestIncome": "None", "operatingExpenses": "18533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75135000", "sellingGeneralAndAdministrative": "15733000", "netIncomeFromContinuingOperations": "56522000" }, "balance": { "goodwill": "643897000", "inventory": "766902000", "commonStock": "24528000", "currentDebt": "None", "investments": "None", "totalAssets": "9117402000", "longTermDebt": "5046919000", "shortTermDebt": "20397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "682000", "reportedCurrency": "USD", "retainedEarnings": "-3150480000", "totalLiabilities": "5355111000", "otherCurrentAssets": "69036000", "totalCurrentAssets": "2234884000", "currentLongTermDebt": "20397000", "longTermInvestments": "188409000", "shortTermInvestments": "7190520000", "currentNetReceivables": "1723038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6882518000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5067316000", "totalShareholderEquity": "3574584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287795000", "totalCurrentLiabilities": "308192000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5046919000", "cashAndShortTermInvestments": "442810000", "commonStockSharesOutstanding": "256559000", "intangibleAssetsExcludingGoodwill": "682000", "cashAndCashEquivalentsAtCarryingValue": "442810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56522000", "profitLoss": "None", "dividendPayout": "164566000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164980000", "capitalExpenditures": "14706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389789000", "cashflowFromInvestment": "111324000", "stockBasedCompensation": "8762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-426995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75674000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 242032000, "cost_of_revenue": 3892000, "gross_profit": 238140000, "ebit": 155789000, "ebitda": 236587000, "pretax_income": 95666000, "tax_provision": 1758000, "net_income": 91381000, "net_income_to_common": 91381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 554705000, "total_current_assets": 2209933000, "total_assets": 9425313000, "short_term_debt": 19530000, "long_term_debt": 5291272000, "total_debt": 5310802000, "total_liabilities": 5567983000, "total_equity": 3668993000, "shares_outstanding": 255955000, "goodwill_and_intangibles": 644031000 }, "cash_flow": { "operating_cash_flow": 171020000, "capital_expenditure": 10114000, "free_cash_flow": 181134000, "dividends_paid": 164485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308857, "ticker_id": 2989, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155789000", "ebitda": "236587000", "netIncome": "91381000", "grossProfit": "238140000", "depreciation": "None", "totalRevenue": "242032000", "costOfRevenue": "3892000", "interestIncome": "None", "incomeBeforeTax": "95666000", "interestExpense": "58778000", "operatingIncome": "134322000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1758000", "reportedCurrency": "USD", "netInterestIncome": "-58778000", "nonInterestIncome": "None", "operatingExpenses": "103818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80798000", "sellingGeneralAndAdministrative": "20287000", "netIncomeFromContinuingOperations": "93908000" }, "balance": { "goodwill": "643335000", "inventory": "837700000", "commonStock": "24498000", "currentDebt": "None", "investments": "None", "totalAssets": "9425313000", "longTermDebt": "5291272000", "shortTermDebt": "19530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "696000", "reportedCurrency": "USD", "retainedEarnings": "-3040859000", "totalLiabilities": "5567983000", "otherCurrentAssets": "-766958000", "totalCurrentAssets": "2209933000", "currentLongTermDebt": "19530000", "longTermInvestments": "187541000", "shortTermInvestments": "7390579000", "currentNetReceivables": "1584486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7215380000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6192605000", "shortLongTermDebtTotal": "5310802000", "totalShareholderEquity": "3668993000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "276711000", "totalCurrentLiabilities": "296241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5271742000", "cashAndShortTermInvestments": "554705000", "commonStockSharesOutstanding": "255955000", "intangibleAssetsExcludingGoodwill": "696000", "cashAndCashEquivalentsAtCarryingValue": "554705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93908000", "profitLoss": "None", "dividendPayout": "164485000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171020000", "capitalExpenditures": "10114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41840000", "cashflowFromInvestment": "72575000", "stockBasedCompensation": "8756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242032000, "cost_of_revenue": 3892000, "gross_profit": 238140000, "research_and_development": null, "selling_general_admin": 20287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155789000, "depreciation_amortisation": 80798000, "ebitda": 236587000, "interest_expense": 58778000, "interest_income": null, "other_non_operating": null, "pretax_income": 95666000, "tax_provision": 1758000, "effective_tax_rate": null, "net_income": 91381000, "net_income_continuing_ops": 93908000, "net_income_to_common": 91381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 554705000, "short_term_investments": 7390579000, "net_receivables": 1584486000, "inventory": 837700000, "other_current_assets": null, "total_current_assets": 2209933000, "net_ppe": null, "goodwill": 643335000, "intangible_assets": 696000, "goodwill_and_intangibles": 644031000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7215380000, "total_assets": 9425313000, "short_term_debt": 19530000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296241000, "long_term_debt": 5291272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5271742000, "total_liabilities": 5567983000, "total_debt": 5310802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3040859000, "total_equity": 3668993000, "shares_outstanding": 255955000, "operating_cash_flow": 171020000, "stock_based_compensation": 8756000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10114000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 72575000, "dividends_paid": 164485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41840000, "free_cash_flow": 181134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155789000", "ebitda": "236587000", "netIncome": "91381000", "grossProfit": "238140000", "depreciation": "None", "totalRevenue": "242032000", "costOfRevenue": "3892000", "interestIncome": "None", "incomeBeforeTax": "95666000", "interestExpense": "58778000", "operatingIncome": "134322000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1758000", "reportedCurrency": "USD", "netInterestIncome": "-58778000", "nonInterestIncome": "None", "operatingExpenses": "103818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80798000", "sellingGeneralAndAdministrative": "20287000", "netIncomeFromContinuingOperations": "93908000" }, "balance": { "goodwill": "643335000", "inventory": "837700000", "commonStock": "24498000", "currentDebt": "None", "investments": "None", "totalAssets": "9425313000", "longTermDebt": "5291272000", "shortTermDebt": "19530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "696000", "reportedCurrency": "USD", "retainedEarnings": "-3040859000", "totalLiabilities": "5567983000", "otherCurrentAssets": "-766958000", "totalCurrentAssets": "2209933000", "currentLongTermDebt": "19530000", "longTermInvestments": "187541000", "shortTermInvestments": "7390579000", "currentNetReceivables": "1584486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7215380000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6192605000", "shortLongTermDebtTotal": "5310802000", "totalShareholderEquity": "3668993000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "276711000", "totalCurrentLiabilities": "296241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5271742000", "cashAndShortTermInvestments": "554705000", "commonStockSharesOutstanding": "255955000", "intangibleAssetsExcludingGoodwill": "696000", "cashAndCashEquivalentsAtCarryingValue": "554705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93908000", "profitLoss": "None", "dividendPayout": "164485000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171020000", "capitalExpenditures": "10114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41840000", "cashflowFromInvestment": "72575000", "stockBasedCompensation": "8756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80798000", "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": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "income_statement": { "revenue": 250187000, "cost_of_revenue": 3925000, "gross_profit": 246262000, "ebit": 120854000, "ebitda": 202872000, "pretax_income": 63147000, "tax_provision": 1626000, "net_income": 59856000, "net_income_to_common": 59856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350691000, "total_current_assets": 1901115000, "total_assets": 9404033000, "short_term_debt": 20342000, "long_term_debt": 5266536000, "total_debt": 5286878000, "total_liabilities": 5591441000, "total_equity": 3624119000, "shares_outstanding": 246100000, "goodwill_and_intangibles": 649454000 }, "cash_flow": { "operating_cash_flow": 170376000, "capital_expenditure": 2700, "free_cash_flow": 170378700, "dividends_paid": 157437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308858, "ticker_id": 2989, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:20.778772+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120854000", "ebitda": "202872000", "netIncome": "59856000", "grossProfit": "246262000", "depreciation": "None", "totalRevenue": "250187000", "costOfRevenue": "3925000", "interestIncome": "None", "incomeBeforeTax": "63147000", "interestExpense": "58776000", "operatingIncome": "129119000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1626000", "reportedCurrency": "USD", "netInterestIncome": "-58776000", "nonInterestIncome": "None", "operatingExpenses": "117143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14341000", "costofGoodsAndServicesSold": "3925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82018000", "sellingGeneralAndAdministrative": "22158000", "netIncomeFromContinuingOperations": "61521000" }, "balance": { "goodwill": "643862000", "inventory": "573218000", "commonStock": "24099000", "currentDebt": "None", "investments": "None", "totalAssets": "9404033000", "longTermDebt": "5266536000", "shortTermDebt": "20342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5592000", "reportedCurrency": "USD", "retainedEarnings": "-2967700000", "totalLiabilities": "5591441000", "otherCurrentAssets": "7220000", "totalCurrentAssets": "1901115000", "currentLongTermDebt": "20342000", "longTermInvestments": "191667000", "shortTermInvestments": "None", "currentNetReceivables": "1543204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7502918000", "currentAccountsPayable": "304563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6489376000", "shortLongTermDebtTotal": "5286878000", "totalShareholderEquity": "3624119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "304563000", "totalCurrentLiabilities": "324905000", "otherNonCurrentLiabilities": "4905761000", "totalNonCurrentLiabilities": "5266536000", "cashAndShortTermInvestments": "350691000", "commonStockSharesOutstanding": "246100000", "intangibleAssetsExcludingGoodwill": "5592000", "cashAndCashEquivalentsAtCarryingValue": "350691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61521000", "profitLoss": "None", "dividendPayout": "157437000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170376000", "capitalExpenditures": "2700", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124737000", "cashflowFromInvestment": "-187326000", "stockBasedCompensation": "8806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "107787000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250187000, "cost_of_revenue": 3925000, "gross_profit": 246262000, "research_and_development": null, "selling_general_admin": 22158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120854000, "depreciation_amortisation": 82018000, "ebitda": 202872000, "interest_expense": 58776000, "interest_income": null, "other_non_operating": null, "pretax_income": 63147000, "tax_provision": 1626000, "effective_tax_rate": null, "net_income": 59856000, "net_income_continuing_ops": 61521000, "net_income_to_common": 59856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350691000, "short_term_investments": null, "net_receivables": 1543204000, "inventory": 573218000, "other_current_assets": null, "total_current_assets": 1901115000, "net_ppe": null, "goodwill": 643862000, "intangible_assets": 5592000, "goodwill_and_intangibles": 649454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7502918000, "total_assets": 9404033000, "short_term_debt": 20342000, "accounts_payable": 304563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324905000, "long_term_debt": 5266536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5266536000, "total_liabilities": 5591441000, "total_debt": 5286878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2967700000, "total_equity": 3624119000, "shares_outstanding": 246100000, "operating_cash_flow": 170376000, "stock_based_compensation": 8806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2700, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187326000, "dividends_paid": 157437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124737000, "free_cash_flow": 170378700, "net_change_in_cash": 107787000 }, "raw_data": { "income": { "ebit": "120854000", "ebitda": "202872000", "netIncome": "59856000", "grossProfit": "246262000", "depreciation": "None", "totalRevenue": "250187000", "costOfRevenue": "3925000", "interestIncome": "None", "incomeBeforeTax": "63147000", "interestExpense": "58776000", "operatingIncome": "129119000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1626000", "reportedCurrency": "USD", "netInterestIncome": "-58776000", "nonInterestIncome": "None", "operatingExpenses": "117143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14341000", "costofGoodsAndServicesSold": "3925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82018000", "sellingGeneralAndAdministrative": "22158000", "netIncomeFromContinuingOperations": "61521000" }, "balance": { "goodwill": "643862000", "inventory": "573218000", "commonStock": "24099000", "currentDebt": "None", "investments": "None", "totalAssets": "9404033000", "longTermDebt": "5266536000", "shortTermDebt": "20342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5592000", "reportedCurrency": "USD", "retainedEarnings": "-2967700000", "totalLiabilities": "5591441000", "otherCurrentAssets": "7220000", "totalCurrentAssets": "1901115000", "currentLongTermDebt": "20342000", "longTermInvestments": "191667000", "shortTermInvestments": "None", "currentNetReceivables": "1543204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7502918000", "currentAccountsPayable": "304563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6489376000", "shortLongTermDebtTotal": "5286878000", "totalShareholderEquity": "3624119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "304563000", "totalCurrentLiabilities": "324905000", "otherNonCurrentLiabilities": "4905761000", "totalNonCurrentLiabilities": "5266536000", "cashAndShortTermInvestments": "350691000", "commonStockSharesOutstanding": "246100000", "intangibleAssetsExcludingGoodwill": "5592000", "cashAndCashEquivalentsAtCarryingValue": "350691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61521000", "profitLoss": "None", "dividendPayout": "157437000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170376000", "capitalExpenditures": "2700", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124737000", "cashflowFromInvestment": "-187326000", "stockBasedCompensation": "8806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "107787000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82018000", "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }