{ "ticker": { "uuid": "9b62ca8c-483e-4d2f-a90c-d8c276cdd17b", "symbol": "REG", "name": "Regency Centers Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/9b62ca8c-483e-4d2f-a90c-d8c276cdd17b/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b62ca8c-483e-4d2f-a90c-d8c276cdd17b/" }, "ticker_metadata": { "id": 7983, "uuid": "9b62ca8c-483e-4d2f-a90c-d8c276cdd17b", "symbol": "REG", "name": "Regency Centers Corporation", "asset_type": "equity", "market_cap": 14758516000, "stock_exchange_id": 2, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Regency Centers Corporation is a real estate investment trust based in Jacksonville, Florida and is one of the largest operators of shopping centers with grocery stores as anchor tenants.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9b62ca8c-483e-4d2f-a90c-d8c276cdd17b", "symbol": "REG", "name": "Regency Centers Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/9b62ca8c-483e-4d2f-a90c-d8c276cdd17b/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b62ca8c-483e-4d2f-a90c-d8c276cdd17b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.14, "quality": 0.74, "momentum": 0.3, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 77.72, "market_cap": 14252449040, "pe_ratio": 21.9723, "earnings_yield": 0.0455, "ebitda_to_ev": 0.0577, "shareholder_yield": 0.0472, "roe": 0.0941, "piotroski_f_score": 6, "momentum_12_1": 0.1218, "volatility_252d": 0.1445 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:13.057742+00:00", "batch_id": "" }, "size": { "price_close": 77.72, "market_cap": 14252449040, "market_cap_usd": 14252449040, "enterprise_value": 19350306040, "shares_outstanding": 183382000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.9723, "pb_ratio": 2.0677, "ptbv_ratio": 2.199, "ps_ratio": 8.375, "pcf_ratio": 17.394, "pfcf_ratio": 13.5442, "ev_ebitda": 17.3189, "ev_ebit": 27.3386, "ev_sales": 11.3706, "ev_fcf": 18.3887, "earnings_yield": 0.0455, "fcf_yield": 0.0544, "price_to_sales": 8.375, "price_to_book": 2.0677, "price_to_cashflow": 17.394, "ebitda_to_ev": 0.0577, "sales_yield": 0.0879 }, "yield": { "dividend_yield": 0.0472, "buyback_yield": 0, "shareholder_yield": 0.0472, "debt_paydown_yield": null, "total_yield": 0.0472 }, "quality": { "gross_margin": 0.4788, "operating_margin": 0.4159, "net_margin": 0.3812, "ebitda_margin": 0.6565, "fcf_margin": 0.6183, "roe": 0.0941, "roa": 0.0497, "roic": 0.0443, "roc_greenblatt": null, "asset_turnover": 0.1304, "cash_conversion": 1.6223, "accruals_ratio": -0.0131, "sbc_to_revenue": 0.0116, "piotroski_f_score": 6, "altman_z_score": 1.5618, "earnings_stability_5y": 0.5423, "revenue_stability_5y": 0.1449, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0625, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8533, "net_debt_to_ebitda": 4.5627, "debt_to_assets": 0.4019, "interest_coverage": 3.3357, "current_ratio": 1.5333, "quick_ratio": 1.5333, "net_debt": 5097857000, "local_beta": 0.0001, "volatility_252d": 0.1445, "volatility_60d": 0.3428, "max_drawdown_12m": -0.0714, "risk_adjusted_momentum": 0.8427 }, "growth": { "revenue_growth_1y": 0.1175, "revenue_growth_3y_cagr": 0.0693, "revenue_growth_5y_cagr": 0.082, "eps_growth_1y": 0.6208, "eps_growth_3y_cagr": 0.0299, "eps_growth_5y_cagr": 0.6369, "fcf_growth_1y": -0.0537, "book_value_growth_1y": 0.0317, "revenue_growth": 0.1175, "earnings_growth": 0.6208 }, "momentum": { "price_return_1m": 0.0017, "price_return_3m": -0.0023, "price_return_6m": 0.1549, "price_return_9m": 0.0874, "price_return_12m": 0.1236, "price_return_12m_ex1m": 0.1218, "momentum_6m": 0.1549, "momentum_12m": 0.1236, "momentum_12_1": 0.1218, "distance_from_52w_high": -0.0397, "distance_from_52w_low": 0.171, "relative_strength": -0.0343 }, "raw_ttm": { "revenue_ttm": 1701783000, "gross_profit_ttm": 814761000, "ebit_ttm": 707801000, "ebitda_ttm": 1117294000, "net_income_ttm": 648655000, "eps_diluted_ttm": 3.5372, "operating_cash_flow_ttm": 819390000, "capital_expenditure_ttm": 232901000, "fcf_ttm": 1052291000, "dividends_paid_ttm": 672672000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212189000, "cash_and_equivalents": 145560000, "total_current_assets": 413199000, "total_current_liabilities": 269483000, "net_ppe": null, "total_assets": 13046484000, "total_debt": 5243417000, "total_equity": 6892835000, "net_working_capital": 267639000, "book_value_per_share": 37.5873, "retained_earnings": -2001870000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6481220000, "tangible_book_per_share": 35.3427 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 57, "rank_pb": 50, "rank_ptbv": 45, "rank_ps": 88, "rank_pcf": 72, "rank_ev_ebitda": 71, "rank_ev_ebit": 80, "rank_earnings_yield": 57, "rank_fcf_yield": 65, "rank_dividend_yield": 16, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 46, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 47, "rank_fcf_margin": 11, "rank_piotroski": 31, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 56 }, "composites": { "value_composite": 86, "quality_composite": 26, "momentum_composite": 70, "growth_composite": 3, "yield_composite": 11, "svqf_composite": 79, "vc1_composite": 86, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.3219, "os_score": 0.15, "value_percentile": 0.14, "quality_percentile": 0.74, "momentum_percentile": 0.3, "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": 84, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2539, "ticker_id": 7983, "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": "2026-06-07T06:50:13.057742+00:00", "batch_id": "", "os_score_delta": null, "price_close": 77.72, "market_cap": 14252449040, "market_cap_usd": 14252449040, "enterprise_value": 19350306040, "shares_outstanding": 183382000, "fx_rate_to_usd": null, "pe_ratio": 21.97231046, "pb_ratio": 2.06771946, "ptbv_ratio": 2.199038, "ps_ratio": 8.37500965, "pcf_ratio": 17.39397483, "pfcf_ratio": 13.54420882, "ev_ebitda": 17.31890267, "ev_ebit": 27.3386249, "ev_sales": 11.3706072, "ev_fcf": 18.38874041, "earnings_yield": 0.04551183, "fcf_yield": 0.0543811, "dividend_yield": 0.04719694, "buyback_yield": 0, "shareholder_yield": 0.04719694, "debt_paydown_yield": null, "total_yield": 0.04719694, "gross_margin": 0.47876903, "operating_margin": 0.41591731, "net_margin": 0.38116199, "ebitda_margin": 0.65654317, "fcf_margin": 0.61834617, "roe": 0.09410569, "roa": 0.04971876, "roic": 0.0442719, "roc_greenblatt": null, "asset_turnover": 0.13043997, "cash_conversion": 1.62226607, "accruals_ratio": -0.01308667, "sbc_to_revenue": 0.0116184, "debt_to_equity": 0.85328852, "net_debt_to_ebitda": 4.5626818, "debt_to_assets": 0.40190269, "interest_coverage": 3.33571015, "current_ratio": 1.53330266, "quick_ratio": 1.53330266, "net_debt": 5097857000, "revenue_growth_1y": 0.11747309, "revenue_growth_3y_cagr": 0.06931912, "revenue_growth_5y_cagr": 0.08201597, "eps_growth_1y": 0.62082304, "eps_growth_3y_cagr": 0.02988311, "eps_growth_5y_cagr": 0.63685391, "fcf_growth_1y": -0.05368493, "book_value_growth_1y": 0.03172037, "piotroski_f_score": 6, "altman_z_score": 1.56181491, "earnings_stability_5y": 0.542325, "revenue_stability_5y": 0.144938, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00167547, "price_return_3m": -0.00234523, "price_return_6m": 0.15492866, "price_return_9m": 0.08737777, "price_return_12m": 0.12364099, "price_return_12m_ex1m": 0.12176151, "distance_from_52w_high": -0.03966391, "distance_from_52w_low": 0.17095101, "relative_strength": -0.03430006, "local_beta": 0.0001, "volatility_252d": 0.144491, "volatility_60d": 0.342836, "max_drawdown_12m": -0.07137211, "revenue_ttm": 1701783000, "gross_profit_ttm": 814761000, "ebit_ttm": 707801000, "ebitda_ttm": 1117294000, "net_income_ttm": 648655000, "eps_diluted_ttm": 3.53717922, "operating_cash_flow_ttm": 819390000, "capital_expenditure_ttm": 232901000, "fcf_ttm": 1052291000, "dividends_paid_ttm": 672672000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212189000, "cash_and_equivalents": 145560000, "total_current_assets": 413199000, "total_current_liabilities": 269483000, "net_ppe": null, "total_assets": 13046484000, "total_debt": 5243417000, "total_equity": 6892835000, "net_working_capital": 267639000, "book_value_per_share": 37.5873041, "retained_earnings": -2001870000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6481220000, "tangible_book_per_share": 35.3427272, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 57, "rank_pb": 50, "rank_ptbv": 45, "rank_ps": 88, "rank_pcf": 72, "rank_ev_ebitda": 71, "rank_ev_ebit": 80, "rank_earnings_yield": 57, "rank_fcf_yield": 65, "rank_dividend_yield": 16, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 46, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 47, "rank_fcf_margin": 11, "rank_piotroski": 31, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 56, "value_composite": 86, "quality_composite": 26, "momentum_composite": 70, "growth_composite": 3, "yield_composite": 11, "svqf_composite": 79, "vc1_composite": 86, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": 76, "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": 77.72, "os": 0.15, "value": 0.14, "quality": 0.74, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 21.9723, "earnings_yield": 0.0455, "shareholder_yield": 0.0472, "roe": 0.0941, "momentum_12_1": 0.1218, "complete_fields": { "id": 2539, "ticker_id": 7983, "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": "2026-06-07T06:50:13.057742+00:00", "batch_id": "", "os_score_delta": null, "price_close": 77.72, "market_cap": 14252449040, "market_cap_usd": 14252449040, "enterprise_value": 19350306040, "shares_outstanding": 183382000, "fx_rate_to_usd": null, "pe_ratio": 21.97231046, "pb_ratio": 2.06771946, "ptbv_ratio": 2.199038, "ps_ratio": 8.37500965, "pcf_ratio": 17.39397483, "pfcf_ratio": 13.54420882, "ev_ebitda": 17.31890267, "ev_ebit": 27.3386249, "ev_sales": 11.3706072, "ev_fcf": 18.38874041, "earnings_yield": 0.04551183, "fcf_yield": 0.0543811, "dividend_yield": 0.04719694, "buyback_yield": 0, "shareholder_yield": 0.04719694, "debt_paydown_yield": null, "total_yield": 0.04719694, "gross_margin": 0.47876903, "operating_margin": 0.41591731, "net_margin": 0.38116199, "ebitda_margin": 0.65654317, "fcf_margin": 0.61834617, "roe": 0.09410569, "roa": 0.04971876, "roic": 0.0442719, "roc_greenblatt": null, "asset_turnover": 0.13043997, "cash_conversion": 1.62226607, "accruals_ratio": -0.01308667, "sbc_to_revenue": 0.0116184, "debt_to_equity": 0.85328852, "net_debt_to_ebitda": 4.5626818, "debt_to_assets": 0.40190269, "interest_coverage": 3.33571015, "current_ratio": 1.53330266, "quick_ratio": 1.53330266, "net_debt": 5097857000, "revenue_growth_1y": 0.11747309, "revenue_growth_3y_cagr": 0.06931912, "revenue_growth_5y_cagr": 0.08201597, "eps_growth_1y": 0.62082304, "eps_growth_3y_cagr": 0.02988311, "eps_growth_5y_cagr": 0.63685391, "fcf_growth_1y": -0.05368493, "book_value_growth_1y": 0.03172037, "piotroski_f_score": 6, "altman_z_score": 1.56181491, "earnings_stability_5y": 0.542325, "revenue_stability_5y": 0.144938, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00167547, "price_return_3m": -0.00234523, "price_return_6m": 0.15492866, "price_return_9m": 0.08737777, "price_return_12m": 0.12364099, "price_return_12m_ex1m": 0.12176151, "distance_from_52w_high": -0.03966391, "distance_from_52w_low": 0.17095101, "relative_strength": -0.03430006, "local_beta": 0.0001, "volatility_252d": 0.144491, "volatility_60d": 0.342836, "max_drawdown_12m": -0.07137211, "revenue_ttm": 1701783000, "gross_profit_ttm": 814761000, "ebit_ttm": 707801000, "ebitda_ttm": 1117294000, "net_income_ttm": 648655000, "eps_diluted_ttm": 3.53717922, "operating_cash_flow_ttm": 819390000, "capital_expenditure_ttm": 232901000, "fcf_ttm": 1052291000, "dividends_paid_ttm": 672672000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212189000, "cash_and_equivalents": 145560000, "total_current_assets": 413199000, "total_current_liabilities": 269483000, "net_ppe": null, "total_assets": 13046484000, "total_debt": 5243417000, "total_equity": 6892835000, "net_working_capital": 267639000, "book_value_per_share": 37.5873041, "retained_earnings": -2001870000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6481220000, "tangible_book_per_share": 35.3427272, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 57, "rank_pb": 50, "rank_ptbv": 45, "rank_ps": 88, "rank_pcf": 72, "rank_ev_ebitda": 71, "rank_ev_ebit": 80, "rank_earnings_yield": 57, "rank_fcf_yield": 65, "rank_dividend_yield": 16, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 46, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 47, "rank_fcf_margin": 11, "rank_piotroski": 31, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 56, "value_composite": 86, "quality_composite": 26, "momentum_composite": 70, "growth_composite": 3, "yield_composite": 11, "svqf_composite": 79, "vc1_composite": 86, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": 76, "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 1554179000, "cost_of_revenue": 860065000, "gross_profit": 694114000, "ebit": 575570000, "ebitda": 980614000, "pretax_income": 516486999, "tax_provision": null, "net_income": 527460000, "net_income_to_common": 527460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120661000, "total_current_assets": 394523000, "total_assets": 13001283000, "short_term_debt": 377464000, "long_term_debt": 4619301000, "total_debt": 4996765000, "total_liabilities": 5819677000, "total_equity": 6906890000, "shares_outstanding": 182234000, "goodwill_and_intangibles": 587679000 }, "cash_flow": { "operating_cash_flow": 827692000, "capital_expenditure": 435112000, "free_cash_flow": 1262804000, "dividends_paid": 525214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158000, "ticker_id": 7983, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "575570000", "ebitda": "980614000", "netIncome": "527460000", "grossProfit": "694114000", "depreciation": "None", "totalRevenue": "1554179000", "costOfRevenue": "860065000", "interestIncome": "7692000", "incomeBeforeTax": "516486999", "interestExpense": "211978000", "operatingIncome": "575570000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-198764000", "nonInterestIncome": "None", "operatingExpenses": "118544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "405044000", "sellingGeneralAndAdministrative": "118544000", "netIncomeFromContinuingOperations": "540951000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1829000", "currentDebt": "None", "investments": "None", "totalAssets": "13001283000", "longTermDebt": "4619301000", "shortTermDebt": "377464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420940000", "reportedCurrency": "USD", "retainedEarnings": "-1988782000", "totalLiabilities": "5819677000", "otherCurrentAssets": "-365019000", "totalCurrentAssets": "394523000", "currentLongTermDebt": "120000000", "longTermInvestments": "401229000", "shortTermInvestments": "None", "currentNetReceivables": "273862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12606760000", "currentAccountsPayable": "391847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5936945000", "totalShareholderEquity": "6906890000", "capitalLeaseObligations": "598822000", "otherCurrentLiabilities": "-270977000", "totalCurrentLiabilities": "377464000", "otherNonCurrentLiabilities": "89707000", "totalNonCurrentLiabilities": "5442213000", "cashAndShortTermInvestments": "120661000", "commonStockSharesOutstanding": "182234000", "intangibleAssetsExcludingGoodwill": "420940000", "cashAndCashEquivalentsAtCarryingValue": "120661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540951000", "profitLoss": "None", "dividendPayout": "525214000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "827692000", "capitalExpenditures": "435112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347775000", "cashflowFromInvestment": "-421140000", "stockBasedCompensation": "19459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "525214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382754000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1554179000, "cost_of_revenue": 860065000, "gross_profit": 694114000, "research_and_development": null, "selling_general_admin": 118544000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 575570000, "depreciation_amortisation": 405044000, "ebitda": 980614000, "interest_expense": 211978000, "interest_income": null, "other_non_operating": null, "pretax_income": 516486999, "tax_provision": null, "effective_tax_rate": null, "net_income": 527460000, "net_income_continuing_ops": 540951000, "net_income_to_common": 527460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120661000, "short_term_investments": null, "net_receivables": 273862000, "inventory": null, "other_current_assets": null, "total_current_assets": 394523000, "net_ppe": null, "goodwill": 166739000, "intangible_assets": 420940000, "goodwill_and_intangibles": 587679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12606760000, "total_assets": 13001283000, "short_term_debt": 377464000, "accounts_payable": 391847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 377464000, "long_term_debt": 4619301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5442213000, "total_liabilities": 5819677000, "total_debt": 4996765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1988782000, "total_equity": 6906890000, "shares_outstanding": 182234000, "operating_cash_flow": 827692000, "stock_based_compensation": 19459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 435112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -421140000, "dividends_paid": 525214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -347775000, "free_cash_flow": 1262804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "575570000", "ebitda": "980614000", "netIncome": "527460000", "grossProfit": "694114000", "depreciation": "None", "totalRevenue": "1554179000", "costOfRevenue": "860065000", "interestIncome": "7692000", "incomeBeforeTax": "516486999", "interestExpense": "211978000", "operatingIncome": "575570000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-198764000", "nonInterestIncome": "None", "operatingExpenses": "118544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "405044000", "sellingGeneralAndAdministrative": "118544000", "netIncomeFromContinuingOperations": "540951000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1829000", "currentDebt": "None", "investments": "None", "totalAssets": "13001283000", "longTermDebt": "4619301000", "shortTermDebt": "377464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420940000", "reportedCurrency": "USD", "retainedEarnings": "-1988782000", "totalLiabilities": "5819677000", "otherCurrentAssets": "-365019000", "totalCurrentAssets": "394523000", "currentLongTermDebt": "120000000", "longTermInvestments": "401229000", "shortTermInvestments": "None", "currentNetReceivables": "273862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12606760000", "currentAccountsPayable": "391847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5936945000", "totalShareholderEquity": "6906890000", "capitalLeaseObligations": "598822000", "otherCurrentLiabilities": "-270977000", "totalCurrentLiabilities": "377464000", "otherNonCurrentLiabilities": "89707000", "totalNonCurrentLiabilities": "5442213000", "cashAndShortTermInvestments": "120661000", "commonStockSharesOutstanding": "182234000", "intangibleAssetsExcludingGoodwill": "420940000", "cashAndCashEquivalentsAtCarryingValue": "120661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540951000", "profitLoss": "None", "dividendPayout": "525214000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "827692000", "capitalExpenditures": "435112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347775000", "cashflowFromInvestment": "-421140000", "stockBasedCompensation": "19459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "525214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382754000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 1503291000, "cost_of_revenue": 433052000, "gross_profit": 1070239000, "ebit": 567738000, "ebitda": 939751000, "pretax_income": 414385000, "tax_provision": 4545000, "net_income": 400388000, "net_income_to_common": 400388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56283000, "total_current_assets": 333670000, "total_assets": 12391961000, "short_term_debt": 65000000, "long_term_debt": 4343700000, "total_debt": 4408700000, "total_liabilities": 5491654000, "total_equity": 6724146000, "shares_outstanding": 183040000, "goodwill_and_intangibles": 396722000 }, "cash_flow": { "operating_cash_flow": 790198000, "capital_expenditure": 343368000, "free_cash_flow": 1133566000, "dividends_paid": 504015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158005, "ticker_id": 7983, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "567738000", "ebitda": "939751000", "netIncome": "400388000", "grossProfit": "1070239000", "depreciation": "None", "totalRevenue": "1503291000", "costOfRevenue": "433052000", "interestIncome": "9632000", "incomeBeforeTax": "414385000", "interestExpense": "189023000", "operatingIncome": "968774000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4545000", "reportedCurrency": "USD", "netInterestIncome": "-179391000", "nonInterestIncome": "None", "operatingExpenses": "101465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372013000", "sellingGeneralAndAdministrative": "101465000", "netIncomeFromContinuingOperations": "409840000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1814000", "currentDebt": "None", "investments": "None", "totalAssets": "12391961000", "longTermDebt": "4343700000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "229983000", "reportedCurrency": "USD", "retainedEarnings": "-1980076000", "totalLiabilities": "5491654000", "otherCurrentAssets": "5601000", "totalCurrentAssets": "333670000", "currentLongTermDebt": "65000000", "longTermInvestments": "450864000", "shortTermInvestments": "-39596000", "currentNetReceivables": "271786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12058291000", "currentAccountsPayable": "392302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5018169000", "totalShareholderEquity": "6724146000", "capitalLeaseObligations": "609469000", "otherCurrentLiabilities": "2350000", "totalCurrentLiabilities": "457302000", "otherNonCurrentLiabilities": "81183000", "totalNonCurrentLiabilities": "5034352000", "cashAndShortTermInvestments": "56283000", "commonStockSharesOutstanding": "183040000", "intangibleAssetsExcludingGoodwill": "229983000", "cashAndCashEquivalentsAtCarryingValue": "56283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409840000", "profitLoss": "None", "dividendPayout": "504015000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "790198000", "capitalExpenditures": "343368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493024000", "cashflowFromInvestment": "-326644000", "stockBasedCompensation": "23504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "504015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1503291000, "cost_of_revenue": 433052000, "gross_profit": 1070239000, "research_and_development": null, "selling_general_admin": 101465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 567738000, "depreciation_amortisation": 372013000, "ebitda": 939751000, "interest_expense": 189023000, "interest_income": null, "other_non_operating": null, "pretax_income": 414385000, "tax_provision": 4545000, "effective_tax_rate": null, "net_income": 400388000, "net_income_continuing_ops": 409840000, "net_income_to_common": 400388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56283000, "short_term_investments": -39596000, "net_receivables": 271786000, "inventory": null, "other_current_assets": null, "total_current_assets": 333670000, "net_ppe": null, "goodwill": 166739000, "intangible_assets": 229983000, "goodwill_and_intangibles": 396722000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12058291000, "total_assets": 12391961000, "short_term_debt": 65000000, "accounts_payable": 392302000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457302000, "long_term_debt": 4343700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5034352000, "total_liabilities": 5491654000, "total_debt": 4408700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1980076000, "total_equity": 6724146000, "shares_outstanding": 183040000, "operating_cash_flow": 790198000, "stock_based_compensation": 23504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 343368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -326644000, "dividends_paid": 504015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -493024000, "free_cash_flow": 1133566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "567738000", "ebitda": "939751000", "netIncome": "400388000", "grossProfit": "1070239000", "depreciation": "None", "totalRevenue": "1503291000", "costOfRevenue": "433052000", "interestIncome": "9632000", "incomeBeforeTax": "414385000", "interestExpense": "189023000", "operatingIncome": "968774000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4545000", "reportedCurrency": "USD", "netInterestIncome": "-179391000", "nonInterestIncome": "None", "operatingExpenses": "101465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372013000", "sellingGeneralAndAdministrative": "101465000", "netIncomeFromContinuingOperations": "409840000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1814000", "currentDebt": "None", "investments": "None", "totalAssets": "12391961000", "longTermDebt": "4343700000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "229983000", "reportedCurrency": "USD", "retainedEarnings": "-1980076000", "totalLiabilities": "5491654000", "otherCurrentAssets": "5601000", "totalCurrentAssets": "333670000", "currentLongTermDebt": "65000000", "longTermInvestments": "450864000", "shortTermInvestments": "-39596000", "currentNetReceivables": "271786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12058291000", "currentAccountsPayable": "392302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5018169000", "totalShareholderEquity": "6724146000", "capitalLeaseObligations": "609469000", "otherCurrentLiabilities": "2350000", "totalCurrentLiabilities": "457302000", "otherNonCurrentLiabilities": "81183000", "totalNonCurrentLiabilities": "5034352000", "cashAndShortTermInvestments": "56283000", "commonStockSharesOutstanding": "183040000", "intangibleAssetsExcludingGoodwill": "229983000", "cashAndCashEquivalentsAtCarryingValue": "56283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409840000", "profitLoss": "None", "dividendPayout": "504015000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "790198000", "capitalExpenditures": "343368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493024000", "cashflowFromInvestment": "-326644000", "stockBasedCompensation": "23504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "504015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372013000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 1369846000, "cost_of_revenue": 394769000, "gross_profit": 975077000, "ebit": 516425000, "ebitda": 839577000, "pretax_income": 371762000, "tax_provision": 895000, "net_income": 364557000, "net_income_to_common": 364557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84971000, "total_current_assets": 325099000, "total_assets": 12426913000, "short_term_debt": 152000000, "long_term_debt": 4001949000, "total_debt": 4153949000, "total_liabilities": 5234978000, "total_equity": 7032687000, "shares_outstanding": 176371000, "goodwill_and_intangibles": 450437000 }, "cash_flow": { "operating_cash_flow": 719591000, "capital_expenditure": 195293999, "free_cash_flow": 914884999, "dividends_paid": 456478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158010, "ticker_id": 7983, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "516425000", "ebitda": "839577000", "netIncome": "364557000", "grossProfit": "975077000", "depreciation": "None", "totalRevenue": "1369846000", "costOfRevenue": "394769000", "interestIncome": "1491000", "incomeBeforeTax": "371762000", "interestExpense": "155776000", "operatingIncome": "877271000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "895000", "reportedCurrency": "USD", "netInterestIncome": "-148106000", "nonInterestIncome": "None", "operatingExpenses": "97806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323152000", "sellingGeneralAndAdministrative": "97806000", "netIncomeFromContinuingOperations": "375218000" }, "balance": { "goodwill": "167062000", "inventory": "322777000", "commonStock": "1846000", "currentDebt": "None", "investments": "None", "totalAssets": "12426913000", "longTermDebt": "4001949000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "283375000", "reportedCurrency": "USD", "retainedEarnings": "-1871603000", "totalLiabilities": "5234978000", "otherCurrentAssets": "25261000", "totalCurrentAssets": "325099000", "currentLongTermDebt": "152000000", "longTermInvestments": "422597000", "shortTermInvestments": "14213000", "currentNetReceivables": "214867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12101814000", "currentAccountsPayable": "358612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4798314000", "totalShareholderEquity": "7032687000", "capitalLeaseObligations": "246063000", "otherCurrentLiabilities": "-41954000", "totalCurrentLiabilities": "510612000", "otherNonCurrentLiabilities": "476354000", "totalNonCurrentLiabilities": "4724366000", "cashAndShortTermInvestments": "84971000", "commonStockSharesOutstanding": "176371000", "intangibleAssetsExcludingGoodwill": "283375000", "cashAndCashEquivalentsAtCarryingValue": "84971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370867000", "profitLoss": "None", "dividendPayout": "456478000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13904000", "operatingCashflow": "719591000", "capitalExpenditures": "195293999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355035000", "cashflowFromInvestment": "-341978000", "stockBasedCompensation": "20075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "456478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1369846000, "cost_of_revenue": 394769000, "gross_profit": 975077000, "research_and_development": 0.29, "selling_general_admin": 97806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 516425000, "depreciation_amortisation": 323152000, "ebitda": 839577000, "interest_expense": 155776000, "interest_income": null, "other_non_operating": null, "pretax_income": 371762000, "tax_provision": 895000, "effective_tax_rate": null, "net_income": 364557000, "net_income_continuing_ops": 375218000, "net_income_to_common": 364557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84971000, "short_term_investments": 14213000, "net_receivables": 214867000, "inventory": 322777000, "other_current_assets": null, "total_current_assets": 325099000, "net_ppe": null, "goodwill": 167062000, "intangible_assets": 283375000, "goodwill_and_intangibles": 450437000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12101814000, "total_assets": 12426913000, "short_term_debt": 152000000, "accounts_payable": 358612000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 510612000, "long_term_debt": 4001949000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4724366000, "total_liabilities": 5234978000, "total_debt": 4153949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1871603000, "total_equity": 7032687000, "shares_outstanding": 176371000, "operating_cash_flow": 719591000, "stock_based_compensation": 20075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195293999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -341978000, "dividends_paid": 456478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -355035000, "free_cash_flow": 914884999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "516425000", "ebitda": "839577000", "netIncome": "364557000", "grossProfit": "975077000", "depreciation": "None", "totalRevenue": "1369846000", "costOfRevenue": "394769000", "interestIncome": "1491000", "incomeBeforeTax": "371762000", "interestExpense": "155776000", "operatingIncome": "877271000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "895000", "reportedCurrency": "USD", "netInterestIncome": "-148106000", "nonInterestIncome": "None", "operatingExpenses": "97806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323152000", "sellingGeneralAndAdministrative": "97806000", "netIncomeFromContinuingOperations": "375218000" }, "balance": { "goodwill": "167062000", "inventory": "322777000", "commonStock": "1846000", "currentDebt": "None", "investments": "None", "totalAssets": "12426913000", "longTermDebt": "4001949000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "283375000", "reportedCurrency": "USD", "retainedEarnings": "-1871603000", "totalLiabilities": "5234978000", "otherCurrentAssets": "25261000", "totalCurrentAssets": "325099000", "currentLongTermDebt": "152000000", "longTermInvestments": "422597000", "shortTermInvestments": "14213000", "currentNetReceivables": "214867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12101814000", "currentAccountsPayable": "358612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4798314000", "totalShareholderEquity": "7032687000", "capitalLeaseObligations": "246063000", "otherCurrentLiabilities": "-41954000", "totalCurrentLiabilities": "510612000", "otherNonCurrentLiabilities": "476354000", "totalNonCurrentLiabilities": "4724366000", "cashAndShortTermInvestments": "84971000", "commonStockSharesOutstanding": "176371000", "intangibleAssetsExcludingGoodwill": "283375000", "cashAndCashEquivalentsAtCarryingValue": "84971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370867000", "profitLoss": "None", "dividendPayout": "456478000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13904000", "operatingCashflow": "719591000", "capitalExpenditures": "195293999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355035000", "cashflowFromInvestment": "-341978000", "stockBasedCompensation": "20075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "456478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323152000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 1271098000, "cost_of_revenue": 345943000, "gross_profit": 925155000, "ebit": 519350000, "ebitda": 818052000, "pretax_income": 487996000, "tax_provision": -39000, "net_income": 482865000, "net_income_to_common": 482865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68776000, "total_current_assets": 257639000, "total_assets": 10860220000, "short_term_debt": 4294680000, "long_term_debt": 3726754000, "total_debt": 8021434000, "total_liabilities": 4682181000, "total_equity": 6178039000, "shares_outstanding": 171791000, "goodwill_and_intangibles": 364807000 }, "cash_flow": { "operating_cash_flow": 655815000, "capital_expenditure": 4888000, "free_cash_flow": 660703000, "dividends_paid": 428276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158015, "ticker_id": 7983, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "519350000", "ebitda": "818052000", "netIncome": "482865000", "grossProfit": "925155000", "depreciation": "None", "totalRevenue": "1271098000", "costOfRevenue": "345943000", "interestIncome": "1148000", "incomeBeforeTax": "487996000", "interestExpense": "146186000", "operatingIncome": "845252000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "-145748000", "nonInterestIncome": "None", "operatingExpenses": "79903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "588000", "otherNonOperatingIncome": "161908000", "costofGoodsAndServicesSold": "345943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298702000", "sellingGeneralAndAdministrative": "79903000", "netIncomeFromContinuingOperations": "488035000" }, "balance": { "goodwill": "167062000", "inventory": "-6575000", "commonStock": "1711000", "currentDebt": "None", "investments": "None", "totalAssets": "10860220000", "longTermDebt": "3726754000", "shortTermDebt": "4294680000", "treasuryStock": "-24461000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "197745000", "reportedCurrency": "USD", "retainedEarnings": "-1764977000", "totalLiabilities": "4682181000", "otherCurrentAssets": "-257639000", "totalCurrentAssets": "257639000", "currentLongTermDebt": "None", "longTermInvestments": "350377000", "shortTermInvestments": "6575001", "currentNetReceivables": "188863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10602581000", "currentAccountsPayable": "317259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9723525000", "shortLongTermDebtTotal": "8021434000", "totalShareholderEquity": "6178039000", "capitalLeaseObligations": "213722000", "otherCurrentLiabilities": "-4364922000", "totalCurrentLiabilities": "317259000", "otherNonCurrentLiabilities": "424446000", "totalNonCurrentLiabilities": "4364922000", "cashAndShortTermInvestments": "68776000", "commonStockSharesOutstanding": "171791000", "intangibleAssetsExcludingGoodwill": "197745000", "cashAndCashEquivalentsAtCarryingValue": "68776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "488035000", "profitLoss": "None", "dividendPayout": "428276000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "35274000", "operatingCashflow": "655815000", "capitalExpenditures": "4888000", "changeInReceivables": "-35274000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-475958000", "cashflowFromInvestment": "-206108000", "stockBasedCompensation": "16521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "428276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26251000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1271098000, "cost_of_revenue": 345943000, "gross_profit": 925155000, "research_and_development": 588000, "selling_general_admin": 79903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 519350000, "depreciation_amortisation": 298702000, "ebitda": 818052000, "interest_expense": 146186000, "interest_income": null, "other_non_operating": null, "pretax_income": 487996000, "tax_provision": -39000, "effective_tax_rate": null, "net_income": 482865000, "net_income_continuing_ops": 488035000, "net_income_to_common": 482865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68776000, "short_term_investments": 6575001, "net_receivables": 188863000, "inventory": -6575000, "other_current_assets": null, "total_current_assets": 257639000, "net_ppe": null, "goodwill": 167062000, "intangible_assets": 197745000, "goodwill_and_intangibles": 364807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10602581000, "total_assets": 10860220000, "short_term_debt": 4294680000, "accounts_payable": 317259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317259000, "long_term_debt": 3726754000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4364922000, "total_liabilities": 4682181000, "total_debt": 8021434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1764977000, "total_equity": 6178039000, "shares_outstanding": 171791000, "operating_cash_flow": 655815000, "stock_based_compensation": 16521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206108000, "dividends_paid": 428276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -475958000, "free_cash_flow": 660703000, "net_change_in_cash": -26251000 }, "raw_data": { "income": { "ebit": "519350000", "ebitda": "818052000", "netIncome": "482865000", "grossProfit": "925155000", "depreciation": "None", "totalRevenue": "1271098000", "costOfRevenue": "345943000", "interestIncome": "1148000", "incomeBeforeTax": "487996000", "interestExpense": "146186000", "operatingIncome": "845252000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "-145748000", "nonInterestIncome": "None", "operatingExpenses": "79903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "588000", "otherNonOperatingIncome": "161908000", "costofGoodsAndServicesSold": "345943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298702000", "sellingGeneralAndAdministrative": "79903000", "netIncomeFromContinuingOperations": "488035000" }, "balance": { "goodwill": "167062000", "inventory": "-6575000", "commonStock": "1711000", "currentDebt": "None", "investments": "None", "totalAssets": "10860220000", "longTermDebt": "3726754000", "shortTermDebt": "4294680000", "treasuryStock": "-24461000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "197745000", "reportedCurrency": "USD", "retainedEarnings": "-1764977000", "totalLiabilities": "4682181000", "otherCurrentAssets": "-257639000", "totalCurrentAssets": "257639000", "currentLongTermDebt": "None", "longTermInvestments": "350377000", "shortTermInvestments": "6575001", "currentNetReceivables": "188863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10602581000", "currentAccountsPayable": "317259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9723525000", "shortLongTermDebtTotal": "8021434000", "totalShareholderEquity": "6178039000", "capitalLeaseObligations": "213722000", "otherCurrentLiabilities": "-4364922000", "totalCurrentLiabilities": "317259000", "otherNonCurrentLiabilities": "424446000", "totalNonCurrentLiabilities": "4364922000", "cashAndShortTermInvestments": "68776000", "commonStockSharesOutstanding": "171791000", "intangibleAssetsExcludingGoodwill": "197745000", "cashAndCashEquivalentsAtCarryingValue": "68776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "488035000", "profitLoss": "None", "dividendPayout": "428276000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "35274000", "operatingCashflow": "655815000", "capitalExpenditures": "4888000", "changeInReceivables": "-35274000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-475958000", "cashflowFromInvestment": "-206108000", "stockBasedCompensation": "16521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "428276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26251000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298702000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 1203867000, "cost_of_revenue": 326682000, "gross_profit": 877185000, "ebit": 490926000, "ebitda": 771321000, "pretax_income": 367329000, "tax_provision": 1040999, "net_income": 361411000, "net_income_to_common": 361411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93097000, "total_current_assets": 273692000, "total_assets": 10792563000, "short_term_debt": 17237000, "long_term_debt": 3718944000, "total_debt": 3736181000, "total_liabilities": 4682631000, "total_equity": 6037371000, "shares_outstanding": 170694000, "goodwill_and_intangibles": 379802000 }, "cash_flow": { "operating_cash_flow": 659388000, "capital_expenditure": 262731000, "free_cash_flow": 922119000, "dividends_paid": 403085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158020, "ticker_id": 7983, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "490926000", "ebitda": "771321000", "netIncome": "361411000", "grossProfit": "877185000", "depreciation": "None", "totalRevenue": "1203867000", "costOfRevenue": "326682000", "interestIncome": "1228000", "incomeBeforeTax": "367329000", "interestExpense": "145356000", "operatingIncome": "798967000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1040999", "reportedCurrency": "USD", "netInterestIncome": "-144732000", "nonInterestIncome": "None", "operatingExpenses": "78218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1488000", "otherNonOperatingIncome": "59279000", "costofGoodsAndServicesSold": "326682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280395000", "sellingGeneralAndAdministrative": "78218000", "netIncomeFromContinuingOperations": "366288000" }, "balance": { "goodwill": "167095000", "inventory": "1", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "10792563000", "longTermDebt": "3718944000", "shortTermDebt": "17237000", "treasuryStock": "-22758000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "212707000", "reportedCurrency": "USD", "retainedEarnings": "-1814814000", "totalLiabilities": "4682631000", "otherCurrentAssets": "27504000", "totalCurrentAssets": "273692000", "currentLongTermDebt": "None", "longTermInvestments": "372591000", "shortTermInvestments": "372591000", "currentNetReceivables": "153091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10518871000", "currentAccountsPayable": "322271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9601401000", "shortLongTermDebtTotal": "4298008000", "totalShareholderEquity": "6037371000", "capitalLeaseObligations": "215788000", "otherCurrentLiabilities": "-17237000", "totalCurrentLiabilities": "322271000", "otherNonCurrentLiabilities": "425628000", "totalNonCurrentLiabilities": "4360360000", "cashAndShortTermInvestments": "93097000", "commonStockSharesOutstanding": "170694000", "intangibleAssetsExcludingGoodwill": "212707000", "cashAndCashEquivalentsAtCarryingValue": "93097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366288000", "profitLoss": "None", "dividendPayout": "403085000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "24869000", "operatingCashflow": "659388000", "capitalExpenditures": "262731000", "changeInReceivables": "-24869000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656459000", "cashflowFromInvestment": "-286352000", "stockBasedCompensation": "12515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "403085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-283423000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1203867000, "cost_of_revenue": 326682000, "gross_profit": 877185000, "research_and_development": 1488000, "selling_general_admin": 78218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 490926000, "depreciation_amortisation": 280395000, "ebitda": 771321000, "interest_expense": 145356000, "interest_income": null, "other_non_operating": null, "pretax_income": 367329000, "tax_provision": 1040999, "effective_tax_rate": null, "net_income": 361411000, "net_income_continuing_ops": 366288000, "net_income_to_common": 361411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93097000, "short_term_investments": 372591000, "net_receivables": 153091000, "inventory": 1, "other_current_assets": null, "total_current_assets": 273692000, "net_ppe": null, "goodwill": 167095000, "intangible_assets": 212707000, "goodwill_and_intangibles": 379802000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10518871000, "total_assets": 10792563000, "short_term_debt": 17237000, "accounts_payable": 322271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322271000, "long_term_debt": 3718944000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4360360000, "total_liabilities": 4682631000, "total_debt": 3736181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1814814000, "total_equity": 6037371000, "shares_outstanding": 170694000, "operating_cash_flow": 659388000, "stock_based_compensation": 12515000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 262731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286352000, "dividends_paid": 403085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -656459000, "free_cash_flow": 922119000, "net_change_in_cash": -283423000 }, "raw_data": { "income": { "ebit": "490926000", "ebitda": "771321000", "netIncome": "361411000", "grossProfit": "877185000", "depreciation": "None", "totalRevenue": "1203867000", "costOfRevenue": "326682000", "interestIncome": "1228000", "incomeBeforeTax": "367329000", "interestExpense": "145356000", "operatingIncome": "798967000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1040999", "reportedCurrency": "USD", "netInterestIncome": "-144732000", "nonInterestIncome": "None", "operatingExpenses": "78218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1488000", "otherNonOperatingIncome": "59279000", "costofGoodsAndServicesSold": "326682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280395000", "sellingGeneralAndAdministrative": "78218000", "netIncomeFromContinuingOperations": "366288000" }, "balance": { "goodwill": "167095000", "inventory": "1", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "10792563000", "longTermDebt": "3718944000", "shortTermDebt": "17237000", "treasuryStock": "-22758000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "212707000", "reportedCurrency": "USD", "retainedEarnings": "-1814814000", "totalLiabilities": "4682631000", "otherCurrentAssets": "27504000", "totalCurrentAssets": "273692000", "currentLongTermDebt": "None", "longTermInvestments": "372591000", "shortTermInvestments": "372591000", "currentNetReceivables": "153091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10518871000", "currentAccountsPayable": "322271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9601401000", "shortLongTermDebtTotal": "4298008000", "totalShareholderEquity": "6037371000", "capitalLeaseObligations": "215788000", "otherCurrentLiabilities": "-17237000", "totalCurrentLiabilities": "322271000", "otherNonCurrentLiabilities": "425628000", "totalNonCurrentLiabilities": "4360360000", "cashAndShortTermInvestments": "93097000", "commonStockSharesOutstanding": "170694000", "intangibleAssetsExcludingGoodwill": "212707000", "cashAndCashEquivalentsAtCarryingValue": "93097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366288000", "profitLoss": "None", "dividendPayout": "403085000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "24869000", "operatingCashflow": "659388000", "capitalExpenditures": "262731000", "changeInReceivables": "-24869000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656459000", "cashflowFromInvestment": "-286352000", "stockBasedCompensation": "12515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "403085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-283423000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280395000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 1047931000, "cost_of_revenue": 313077000, "gross_profit": 734854000, "ebit": 300956000, "ebitda": 606316000, "pretax_income": 46962000, "tax_provision": -355000, "net_income": 44889000, "net_income_to_common": 44889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378450000, "total_current_assets": 556017000, "total_assets": 10936904000, "short_term_debt": 264679000, "long_term_debt": 3923084000, "total_debt": 4187763000, "total_liabilities": 4878757000, "total_equity": 6058147000, "shares_outstanding": 169460000, "goodwill_and_intangibles": 362667000 }, "cash_flow": { "operating_cash_flow": 499118000, "capital_expenditure": 24351000, "free_cash_flow": 523469000, "dividends_paid": 300537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158025, "ticker_id": 7983, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "300956000", "ebitda": "606316000", "netIncome": "44889000", "grossProfit": "734854000", "depreciation": "None", "totalRevenue": "1047931000", "costOfRevenue": "313077000", "interestIncome": "1600000", "incomeBeforeTax": "46962000", "interestExpense": "153949000", "operatingIncome": "659853000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-355000", "reportedCurrency": "USD", "netInterestIncome": "-152349000", "nonInterestIncome": "None", "operatingExpenses": "75001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10470000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305360000", "sellingGeneralAndAdministrative": "75001000", "netIncomeFromContinuingOperations": "47317000" }, "balance": { "goodwill": "173868000", "inventory": "1", "commonStock": "1697000", "currentDebt": "None", "investments": "None", "totalAssets": "10936904000", "longTermDebt": "3923084000", "shortTermDebt": "264679000", "treasuryStock": "-24436000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "188799000", "reportedCurrency": "USD", "retainedEarnings": "-1765806000", "totalLiabilities": "4878757000", "otherCurrentAssets": "-522083000", "totalCurrentAssets": "556017000", "currentLongTermDebt": "264679000", "longTermInvestments": "467155000", "shortTermInvestments": "None", "currentNetReceivables": "143633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10380887000", "currentAccountsPayable": "302361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9107750000", "shortLongTermDebtTotal": "4187763000", "totalShareholderEquity": "6058147000", "capitalLeaseObligations": "220390000", "otherCurrentLiabilities": "4878757000", "totalCurrentLiabilities": "567040000", "otherNonCurrentLiabilities": "598102000", "totalNonCurrentLiabilities": "4311717000", "cashAndShortTermInvestments": "378450000", "commonStockSharesOutstanding": "169460000", "intangibleAssetsExcludingGoodwill": "188799000", "cashAndCashEquivalentsAtCarryingValue": "378450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47317000", "profitLoss": "None", "dividendPayout": "300537000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-16944000", "operatingCashflow": "499118000", "capitalExpenditures": "24351000", "changeInReceivables": "16944000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210589000", "cashflowFromInvestment": "-25641000", "stockBasedCompensation": "13581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "262888000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1047931000, "cost_of_revenue": 313077000, "gross_profit": 734854000, "research_and_development": 10470000, "selling_general_admin": 75001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 300956000, "depreciation_amortisation": 305360000, "ebitda": 606316000, "interest_expense": 153949000, "interest_income": null, "other_non_operating": null, "pretax_income": 46962000, "tax_provision": -355000, "effective_tax_rate": null, "net_income": 44889000, "net_income_continuing_ops": 47317000, "net_income_to_common": 44889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378450000, "short_term_investments": null, "net_receivables": 143633000, "inventory": 1, "other_current_assets": null, "total_current_assets": 556017000, "net_ppe": null, "goodwill": 173868000, "intangible_assets": 188799000, "goodwill_and_intangibles": 362667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10380887000, "total_assets": 10936904000, "short_term_debt": 264679000, "accounts_payable": 302361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 567040000, "long_term_debt": 3923084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4311717000, "total_liabilities": 4878757000, "total_debt": 4187763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1765806000, "total_equity": 6058147000, "shares_outstanding": 169460000, "operating_cash_flow": 499118000, "stock_based_compensation": 13581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25641000, "dividends_paid": 300537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210589000, "free_cash_flow": 523469000, "net_change_in_cash": 262888000 }, "raw_data": { "income": { "ebit": "300956000", "ebitda": "606316000", "netIncome": "44889000", "grossProfit": "734854000", "depreciation": "None", "totalRevenue": "1047931000", "costOfRevenue": "313077000", "interestIncome": "1600000", "incomeBeforeTax": "46962000", "interestExpense": "153949000", "operatingIncome": "659853000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-355000", "reportedCurrency": "USD", "netInterestIncome": "-152349000", "nonInterestIncome": "None", "operatingExpenses": "75001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10470000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305360000", "sellingGeneralAndAdministrative": "75001000", "netIncomeFromContinuingOperations": "47317000" }, "balance": { "goodwill": "173868000", "inventory": "1", "commonStock": "1697000", "currentDebt": "None", "investments": "None", "totalAssets": "10936904000", "longTermDebt": "3923084000", "shortTermDebt": "264679000", "treasuryStock": "-24436000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "188799000", "reportedCurrency": "USD", "retainedEarnings": "-1765806000", "totalLiabilities": "4878757000", "otherCurrentAssets": "-522083000", "totalCurrentAssets": "556017000", "currentLongTermDebt": "264679000", "longTermInvestments": "467155000", "shortTermInvestments": "None", "currentNetReceivables": "143633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10380887000", "currentAccountsPayable": "302361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9107750000", "shortLongTermDebtTotal": "4187763000", "totalShareholderEquity": "6058147000", "capitalLeaseObligations": "220390000", "otherCurrentLiabilities": "4878757000", "totalCurrentLiabilities": "567040000", "otherNonCurrentLiabilities": "598102000", "totalNonCurrentLiabilities": "4311717000", "cashAndShortTermInvestments": "378450000", "commonStockSharesOutstanding": "169460000", "intangibleAssetsExcludingGoodwill": "188799000", "cashAndCashEquivalentsAtCarryingValue": "378450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47317000", "profitLoss": "None", "dividendPayout": "300537000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-16944000", "operatingCashflow": "499118000", "capitalExpenditures": "24351000", "changeInReceivables": "16944000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210589000", "cashflowFromInvestment": "-25641000", "stockBasedCompensation": "13581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "262888000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305360000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 1133138000, "cost_of_revenue": 306145000, "gross_profit": 826993000, "ebit": 538260000, "ebitda": 744195000, "pretax_income": 243258000, "tax_provision": 757000, "net_income": 239430000, "net_income_to_common": 239430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115562000, "total_current_assets": 330464000, "total_assets": 11132253000, "short_term_debt": 484383000, "long_term_debt": 3919544000, "total_debt": 4403927000, "total_liabilities": 4842292000, "total_equity": 6289961000, "shares_outstanding": 167771000, "goodwill_and_intangibles": 550256000 }, "cash_flow": { "operating_cash_flow": 621271000, "capital_expenditure": 220656000, "free_cash_flow": 841927000, "dividends_paid": 390598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158030, "ticker_id": 7983, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "538260000", "ebitda": "744195000", "netIncome": "239430000", "grossProfit": "826993000", "depreciation": "None", "totalRevenue": "1133138000", "costOfRevenue": "306145000", "interestIncome": "84740000", "incomeBeforeTax": "243258000", "interestExpense": "144769000", "operatingIncome": "303756000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "757000", "reportedCurrency": "USD", "netInterestIncome": "-143700000", "nonInterestIncome": "None", "operatingExpenses": "-763226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2537000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374283000", "sellingGeneralAndAdministrative": "74984000", "netIncomeFromContinuingOperations": "273190000" }, "balance": { "goodwill": "307434000", "inventory": "-2987000", "commonStock": "1676000", "currentDebt": "None", "investments": "None", "totalAssets": "11132253000", "longTermDebt": "3919544000", "shortTermDebt": "484383000", "treasuryStock": "-23199000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "242822000", "reportedCurrency": "USD", "retainedEarnings": "-1408062000", "totalLiabilities": "4842292000", "otherCurrentAssets": "-284899000", "totalCurrentAssets": "330464000", "currentLongTermDebt": "50359000", "longTermInvestments": "469522000", "shortTermInvestments": "2987000", "currentNetReceivables": "169337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10801789000", "currentAccountsPayable": "213705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9329132000", "shortLongTermDebtTotal": "4403927000", "totalShareholderEquity": "6289961000", "capitalLeaseObligations": "222918000", "otherCurrentLiabilities": "-484383000", "totalCurrentLiabilities": "698088000", "otherNonCurrentLiabilities": "650178000", "totalNonCurrentLiabilities": "4144204000", "cashAndShortTermInvestments": "115562000", "commonStockSharesOutstanding": "167771000", "intangibleAssetsExcludingGoodwill": "242822000", "cashAndCashEquivalentsAtCarryingValue": "115562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243258000", "profitLoss": "None", "dividendPayout": "390598000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4690000", "operatingCashflow": "621271000", "capitalExpenditures": "220656000", "changeInReceivables": "-4690000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268206000", "cashflowFromInvestment": "-271989000", "stockBasedCompensation": "14339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "390598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81076000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1133138000, "cost_of_revenue": 306145000, "gross_profit": 826993000, "research_and_development": 2537000, "selling_general_admin": 74984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 538260000, "depreciation_amortisation": 374283000, "ebitda": 744195000, "interest_expense": 144769000, "interest_income": null, "other_non_operating": null, "pretax_income": 243258000, "tax_provision": 757000, "effective_tax_rate": null, "net_income": 239430000, "net_income_continuing_ops": 273190000, "net_income_to_common": 239430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115562000, "short_term_investments": 2987000, "net_receivables": 169337000, "inventory": -2987000, "other_current_assets": null, "total_current_assets": 330464000, "net_ppe": null, "goodwill": 307434000, "intangible_assets": 242822000, "goodwill_and_intangibles": 550256000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10801789000, "total_assets": 11132253000, "short_term_debt": 484383000, "accounts_payable": 213705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698088000, "long_term_debt": 3919544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4144204000, "total_liabilities": 4842292000, "total_debt": 4403927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1408062000, "total_equity": 6289961000, "shares_outstanding": 167771000, "operating_cash_flow": 621271000, "stock_based_compensation": 14339000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271989000, "dividends_paid": 390598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -268206000, "free_cash_flow": 841927000, "net_change_in_cash": 81076000 }, "raw_data": { "income": { "ebit": "538260000", "ebitda": "744195000", "netIncome": "239430000", "grossProfit": "826993000", "depreciation": "None", "totalRevenue": "1133138000", "costOfRevenue": "306145000", "interestIncome": "84740000", "incomeBeforeTax": "243258000", "interestExpense": "144769000", "operatingIncome": "303756000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "757000", "reportedCurrency": "USD", "netInterestIncome": "-143700000", "nonInterestIncome": "None", "operatingExpenses": "-763226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2537000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374283000", "sellingGeneralAndAdministrative": "74984000", "netIncomeFromContinuingOperations": "273190000" }, "balance": { "goodwill": "307434000", "inventory": "-2987000", "commonStock": "1676000", "currentDebt": "None", "investments": "None", "totalAssets": "11132253000", "longTermDebt": "3919544000", "shortTermDebt": "484383000", "treasuryStock": "-23199000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "242822000", "reportedCurrency": "USD", "retainedEarnings": "-1408062000", "totalLiabilities": "4842292000", "otherCurrentAssets": "-284899000", "totalCurrentAssets": "330464000", "currentLongTermDebt": "50359000", "longTermInvestments": "469522000", "shortTermInvestments": "2987000", "currentNetReceivables": "169337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10801789000", "currentAccountsPayable": "213705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9329132000", "shortLongTermDebtTotal": "4403927000", "totalShareholderEquity": "6289961000", "capitalLeaseObligations": "222918000", "otherCurrentLiabilities": "-484383000", "totalCurrentLiabilities": "698088000", "otherNonCurrentLiabilities": "650178000", "totalNonCurrentLiabilities": "4144204000", "cashAndShortTermInvestments": "115562000", "commonStockSharesOutstanding": "167771000", "intangibleAssetsExcludingGoodwill": "242822000", "cashAndCashEquivalentsAtCarryingValue": "115562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243258000", "profitLoss": "None", "dividendPayout": "390598000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4690000", "operatingCashflow": "621271000", "capitalExpenditures": "220656000", "changeInReceivables": "-4690000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268206000", "cashflowFromInvestment": "-271989000", "stockBasedCompensation": "14339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "390598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81076000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330416000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 1120975000, "cost_of_revenue": 305890000, "gross_profit": 815085000, "ebit": 757790000, "ebitda": 739857000, "pretax_income": 252325000, "tax_provision": 520000, "net_income": 249127000, "net_income_to_common": 249127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42532000, "total_current_assets": 278065000, "total_assets": 10944663000, "short_term_debt": 145000000, "long_term_debt": 3715212000, "total_debt": 3860212000, "total_liabilities": 4494495000, "total_equity": 6450168000, "shares_outstanding": 170100000, "goodwill_and_intangibles": 701212000 }, "cash_flow": { "operating_cash_flow": 610327000, "capital_expenditure": 45857000, "free_cash_flow": 656184000, "dividends_paid": 375978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158035, "ticker_id": 7983, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "757790000", "ebitda": "739857000", "netIncome": "249127000", "grossProfit": "815085000", "depreciation": "None", "totalRevenue": "1120975000", "costOfRevenue": "305890000", "interestIncome": "106578000", "incomeBeforeTax": "252325000", "interestExpense": "141278000", "operatingIncome": "330560000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "520000", "reportedCurrency": "USD", "netInterestIncome": "-140048000", "nonInterestIncome": "None", "operatingExpenses": "-740800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "-30093000", "costofGoodsAndServicesSold": "305890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359688000", "sellingGeneralAndAdministrative": "65491000", "netIncomeFromContinuingOperations": "223982000" }, "balance": { "goodwill": "314143000", "inventory": "-17482000", "commonStock": "1679000", "currentDebt": "None", "investments": "None", "totalAssets": "10944663000", "longTermDebt": "3715212000", "shortTermDebt": "145000000", "treasuryStock": "-19834000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "387069000", "reportedCurrency": "USD", "retainedEarnings": "-1255465000", "totalLiabilities": "4494495000", "otherCurrentAssets": "63174000", "totalCurrentAssets": "278065000", "currentLongTermDebt": "22734000", "longTermInvestments": "1047034000", "shortTermInvestments": "17482000", "currentNetReceivables": "172359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10666598000", "currentAccountsPayable": "224807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18655436000", "shortLongTermDebtTotal": "3860212000", "totalShareholderEquity": "6450168000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-48576000", "totalCurrentLiabilities": "369807000", "otherNonCurrentLiabilities": "993452000", "totalNonCurrentLiabilities": "4124688000", "cashAndShortTermInvestments": "42532000", "commonStockSharesOutstanding": "170100000", "intangibleAssetsExcludingGoodwill": "387069000", "cashAndCashEquivalentsAtCarryingValue": "42532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252325000", "profitLoss": "None", "dividendPayout": "375978000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "10383000", "operatingCashflow": "610327000", "capitalExpenditures": "45857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-508494000", "cashflowFromInvestment": "-106024000", "stockBasedCompensation": "13635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "375978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1923618000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1120975000, "cost_of_revenue": 305890000, "gross_profit": 815085000, "research_and_development": 0.24, "selling_general_admin": 65491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 757790000, "depreciation_amortisation": 359688000, "ebitda": 739857000, "interest_expense": 141278000, "interest_income": null, "other_non_operating": null, "pretax_income": 252325000, "tax_provision": 520000, "effective_tax_rate": null, "net_income": 249127000, "net_income_continuing_ops": 223982000, "net_income_to_common": 249127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42532000, "short_term_investments": 17482000, "net_receivables": 172359000, "inventory": -17482000, "other_current_assets": null, "total_current_assets": 278065000, "net_ppe": null, "goodwill": 314143000, "intangible_assets": 387069000, "goodwill_and_intangibles": 701212000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10666598000, "total_assets": 10944663000, "short_term_debt": 145000000, "accounts_payable": 224807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369807000, "long_term_debt": 3715212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4124688000, "total_liabilities": 4494495000, "total_debt": 3860212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1255465000, "total_equity": 6450168000, "shares_outstanding": 170100000, "operating_cash_flow": 610327000, "stock_based_compensation": 13635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106024000, "dividends_paid": 375978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -508494000, "free_cash_flow": 656184000, "net_change_in_cash": 1923618000 }, "raw_data": { "income": { "ebit": "757790000", "ebitda": "739857000", "netIncome": "249127000", "grossProfit": "815085000", "depreciation": "None", "totalRevenue": "1120975000", "costOfRevenue": "305890000", "interestIncome": "106578000", "incomeBeforeTax": "252325000", "interestExpense": "141278000", "operatingIncome": "330560000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "520000", "reportedCurrency": "USD", "netInterestIncome": "-140048000", "nonInterestIncome": "None", "operatingExpenses": "-740800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "-30093000", "costofGoodsAndServicesSold": "305890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359688000", "sellingGeneralAndAdministrative": "65491000", "netIncomeFromContinuingOperations": "223982000" }, "balance": { "goodwill": "314143000", "inventory": "-17482000", "commonStock": "1679000", "currentDebt": "None", "investments": "None", "totalAssets": "10944663000", "longTermDebt": "3715212000", "shortTermDebt": "145000000", "treasuryStock": "-19834000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "387069000", "reportedCurrency": "USD", "retainedEarnings": "-1255465000", "totalLiabilities": "4494495000", "otherCurrentAssets": "63174000", "totalCurrentAssets": "278065000", "currentLongTermDebt": "22734000", "longTermInvestments": "1047034000", "shortTermInvestments": "17482000", "currentNetReceivables": "172359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10666598000", "currentAccountsPayable": "224807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18655436000", "shortLongTermDebtTotal": "3860212000", "totalShareholderEquity": "6450168000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-48576000", "totalCurrentLiabilities": "369807000", "otherNonCurrentLiabilities": "993452000", "totalNonCurrentLiabilities": "4124688000", "cashAndShortTermInvestments": "42532000", "commonStockSharesOutstanding": "170100000", "intangibleAssetsExcludingGoodwill": "387069000", "cashAndCashEquivalentsAtCarryingValue": "42532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252325000", "profitLoss": "None", "dividendPayout": "375978000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "10383000", "operatingCashflow": "610327000", "capitalExpenditures": "45857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-508494000", "cashflowFromInvestment": "-106024000", "stockBasedCompensation": "13635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "375978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1923618000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326358000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 413416000, "cost_of_revenue": 337018000, "gross_profit": 76398000, "ebit": 187663000, "ebitda": 294085000, "pretax_income": 132798000, "tax_provision": null, "net_income": 128549000, "net_income_to_common": 128549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145560000, "total_current_assets": 413199000, "total_assets": 13046484000, "short_term_debt": 269483000, "long_term_debt": 4973934000, "total_debt": 5243417000, "total_liabilities": 5881577000, "total_equity": 6892835000, "shares_outstanding": 183382000, "goodwill_and_intangibles": 411615000 }, "cash_flow": { "operating_cash_flow": 152729000, "capital_expenditure": 105071000, "free_cash_flow": 257800000, "dividends_paid": 279328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157998, "ticker_id": 7983, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187663000", "ebitda": "294085000", "netIncome": "128549000", "grossProfit": "76398000", "depreciation": "None", "totalRevenue": "413416000", "costOfRevenue": "337018000", "interestIncome": "1951000", "incomeBeforeTax": "132798000", "interestExpense": "54865000", "operatingIncome": "152730000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-52137000", "nonInterestIncome": "None", "operatingExpenses": "-76332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106422000", "sellingGeneralAndAdministrative": "25606000", "netIncomeFromContinuingOperations": "132798000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1831000", "currentDebt": "None", "investments": "None", "totalAssets": "13046484000", "longTermDebt": "4973934000", "shortTermDebt": "269483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "244876000", "reportedCurrency": "USD", "retainedEarnings": "-2001870000", "totalLiabilities": "5881577000", "otherCurrentAssets": "None", "totalCurrentAssets": "413199000", "currentLongTermDebt": "30000000", "longTermInvestments": "407017000", "shortTermInvestments": "None", "currentNetReceivables": "267639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12633285000", "currentAccountsPayable": "200885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5597148000", "totalShareholderEquity": "6892835000", "capitalLeaseObligations": "593214000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "269483000", "otherNonCurrentLiabilities": "83544000", "totalNonCurrentLiabilities": "5612094000", "cashAndShortTermInvestments": "145560000", "commonStockSharesOutstanding": "183382000", "intangibleAssetsExcludingGoodwill": "244876000", "cashAndCashEquivalentsAtCarryingValue": "145560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132798000", "profitLoss": "None", "dividendPayout": "279328000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152729000", "capitalExpenditures": "105071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32803000", "cashflowFromInvestment": "-94927000", "stockBasedCompensation": "5279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "279328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 413416000, "cost_of_revenue": 337018000, "gross_profit": 76398000, "research_and_development": null, "selling_general_admin": 25606000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187663000, "depreciation_amortisation": 106422000, "ebitda": 294085000, "interest_expense": 54865000, "interest_income": null, "other_non_operating": null, "pretax_income": 132798000, "tax_provision": null, "effective_tax_rate": null, "net_income": 128549000, "net_income_continuing_ops": 132798000, "net_income_to_common": 128549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145560000, "short_term_investments": null, "net_receivables": 267639000, "inventory": null, "other_current_assets": null, "total_current_assets": 413199000, "net_ppe": null, "goodwill": 166739000, "intangible_assets": 244876000, "goodwill_and_intangibles": 411615000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12633285000, "total_assets": 13046484000, "short_term_debt": 269483000, "accounts_payable": 200885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269483000, "long_term_debt": 4973934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5612094000, "total_liabilities": 5881577000, "total_debt": 5243417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2001870000, "total_equity": 6892835000, "shares_outstanding": 183382000, "operating_cash_flow": 152729000, "stock_based_compensation": 5279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94927000, "dividends_paid": 279328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32803000, "free_cash_flow": 257800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187663000", "ebitda": "294085000", "netIncome": "128549000", "grossProfit": "76398000", "depreciation": "None", "totalRevenue": "413416000", "costOfRevenue": "337018000", "interestIncome": "1951000", "incomeBeforeTax": "132798000", "interestExpense": "54865000", "operatingIncome": "152730000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-52137000", "nonInterestIncome": "None", "operatingExpenses": "-76332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106422000", "sellingGeneralAndAdministrative": "25606000", "netIncomeFromContinuingOperations": "132798000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1831000", "currentDebt": "None", "investments": "None", "totalAssets": "13046484000", "longTermDebt": "4973934000", "shortTermDebt": "269483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "244876000", "reportedCurrency": "USD", "retainedEarnings": "-2001870000", "totalLiabilities": "5881577000", "otherCurrentAssets": "None", "totalCurrentAssets": "413199000", "currentLongTermDebt": "30000000", "longTermInvestments": "407017000", "shortTermInvestments": "None", "currentNetReceivables": "267639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12633285000", "currentAccountsPayable": "200885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5597148000", "totalShareholderEquity": "6892835000", "capitalLeaseObligations": "593214000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "269483000", "otherNonCurrentLiabilities": "83544000", "totalNonCurrentLiabilities": "5612094000", "cashAndShortTermInvestments": "145560000", "commonStockSharesOutstanding": "183382000", "intangibleAssetsExcludingGoodwill": "244876000", "cashAndCashEquivalentsAtCarryingValue": "145560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132798000", "profitLoss": "None", "dividendPayout": "279328000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152729000", "capitalExpenditures": "105071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32803000", "cashflowFromInvestment": "-94927000", "stockBasedCompensation": "5279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "279328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106422000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 506778000, "cost_of_revenue": 226930000, "gross_profit": 279848000, "ebit": 248132000, "ebitda": 354068000, "pretax_income": 291906000, "tax_provision": null, "net_income": 304712000, "net_income_to_common": 304712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120661000, "total_current_assets": 394523000, "total_assets": 13001283000, "short_term_debt": 377464000, "long_term_debt": 4619301000, "total_debt": 4996765000, "total_liabilities": 5819677000, "total_equity": 6906890000, "shares_outstanding": 183112000, "goodwill_and_intangibles": 587679000 }, "cash_flow": { "operating_cash_flow": 203948000, "capital_expenditure": 127830000, "free_cash_flow": 331778000, "dividends_paid": 131708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157999, "ticker_id": 7983, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248132000", "ebitda": "354068000", "netIncome": "304712000", "grossProfit": "279848000", "depreciation": "None", "totalRevenue": "506778000", "costOfRevenue": "226930000", "interestIncome": "2779000", "incomeBeforeTax": "291906000", "interestExpense": "52612000", "operatingIncome": "248132000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-49833000", "nonInterestIncome": "None", "operatingExpenses": "31716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105936000", "sellingGeneralAndAdministrative": "72318000", "netIncomeFromContinuingOperations": "208132000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1829000", "currentDebt": "None", "investments": "None", "totalAssets": "13001283000", "longTermDebt": "4619301000", "shortTermDebt": "377464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420940000", "reportedCurrency": "USD", "retainedEarnings": "-1988782000", "totalLiabilities": "5819677000", "otherCurrentAssets": "-365019000", "totalCurrentAssets": "394523000", "currentLongTermDebt": "120000000", "longTermInvestments": "401229000", "shortTermInvestments": "None", "currentNetReceivables": "273862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12606760000", "currentAccountsPayable": "391847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5936945000", "totalShareholderEquity": "6906890000", "capitalLeaseObligations": "598822000", "otherCurrentLiabilities": "-270977000", "totalCurrentLiabilities": "377464000", "otherNonCurrentLiabilities": "89707000", "totalNonCurrentLiabilities": "5442213000", "cashAndShortTermInvestments": "120661000", "commonStockSharesOutstanding": "183112000", "intangibleAssetsExcludingGoodwill": "420940000", "cashAndCashEquivalentsAtCarryingValue": "120661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208132000", "profitLoss": "None", "dividendPayout": "131708000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203948000", "capitalExpenditures": "127830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272453000", "cashflowFromInvestment": "-16429000", "stockBasedCompensation": "4642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2057000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 506778000, "cost_of_revenue": 226930000, "gross_profit": 279848000, "research_and_development": null, "selling_general_admin": 72318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248132000, "depreciation_amortisation": 105936000, "ebitda": 354068000, "interest_expense": 52612000, "interest_income": null, "other_non_operating": null, "pretax_income": 291906000, "tax_provision": null, "effective_tax_rate": null, "net_income": 304712000, "net_income_continuing_ops": 208132000, "net_income_to_common": 304712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120661000, "short_term_investments": null, "net_receivables": 273862000, "inventory": null, "other_current_assets": null, "total_current_assets": 394523000, "net_ppe": null, "goodwill": 166739000, "intangible_assets": 420940000, "goodwill_and_intangibles": 587679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12606760000, "total_assets": 13001283000, "short_term_debt": 377464000, "accounts_payable": 391847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 377464000, "long_term_debt": 4619301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5442213000, "total_liabilities": 5819677000, "total_debt": 4996765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1988782000, "total_equity": 6906890000, "shares_outstanding": 183112000, "operating_cash_flow": 203948000, "stock_based_compensation": 4642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16429000, "dividends_paid": 131708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -272453000, "free_cash_flow": 331778000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248132000", "ebitda": "354068000", "netIncome": "304712000", "grossProfit": "279848000", "depreciation": "None", "totalRevenue": "506778000", "costOfRevenue": "226930000", "interestIncome": "2779000", "incomeBeforeTax": "291906000", "interestExpense": "52612000", "operatingIncome": "248132000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-49833000", "nonInterestIncome": "None", "operatingExpenses": "31716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105936000", "sellingGeneralAndAdministrative": "72318000", "netIncomeFromContinuingOperations": "208132000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1829000", "currentDebt": "None", "investments": "None", "totalAssets": "13001283000", "longTermDebt": "4619301000", "shortTermDebt": "377464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420940000", "reportedCurrency": "USD", "retainedEarnings": "-1988782000", "totalLiabilities": "5819677000", "otherCurrentAssets": "-365019000", "totalCurrentAssets": "394523000", "currentLongTermDebt": "120000000", "longTermInvestments": "401229000", "shortTermInvestments": "None", "currentNetReceivables": "273862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12606760000", "currentAccountsPayable": "391847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5936945000", "totalShareholderEquity": "6906890000", "capitalLeaseObligations": "598822000", "otherCurrentLiabilities": "-270977000", "totalCurrentLiabilities": "377464000", "otherNonCurrentLiabilities": "89707000", "totalNonCurrentLiabilities": "5442213000", "cashAndShortTermInvestments": "120661000", "commonStockSharesOutstanding": "183112000", "intangibleAssetsExcludingGoodwill": "420940000", "cashAndCashEquivalentsAtCarryingValue": "120661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208132000", "profitLoss": "None", "dividendPayout": "131708000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203948000", "capitalExpenditures": "127830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272453000", "cashflowFromInvestment": "-16429000", "stockBasedCompensation": "4642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2057000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100308000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 386982000, "cost_of_revenue": 214815000, "gross_profit": 172167000, "ebit": 112617000, "ebitda": 215416000, "pretax_income": 112617000, "tax_provision": null, "net_income": 109373000, "net_income_to_common": 109373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200688000, "total_current_assets": 531378000, "total_assets": 13058979000, "short_term_debt": 30000000, "long_term_debt": 4885954000, "total_debt": 4915954000, "total_liabilities": 5998923000, "total_equity": 6797034000, "shares_outstanding": 182346000, "goodwill_and_intangibles": 421678000 }, "cash_flow": { "operating_cash_flow": 218665000, "capital_expenditure": 0, "free_cash_flow": 218665000, "dividends_paid": 129679000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158001, "ticker_id": 7983, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112617000", "ebitda": "215416000", "netIncome": "109373000", "grossProfit": "172167000", "depreciation": "None", "totalRevenue": "386982000", "costOfRevenue": "214815000", "interestIncome": "2221000", "incomeBeforeTax": "112617000", "interestExpense": "53318000", "operatingIncome": "141359000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-51097000", "nonInterestIncome": "None", "operatingExpenses": "30808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102799000", "sellingGeneralAndAdministrative": "30808000", "netIncomeFromContinuingOperations": "112617000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1822000", "currentDebt": "None", "investments": "None", "totalAssets": "13058979000", "longTermDebt": "4885954000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "254939000", "reportedCurrency": "USD", "retainedEarnings": "-2049762000", "totalLiabilities": "5998923000", "otherCurrentAssets": "58479000", "totalCurrentAssets": "531378000", "currentLongTermDebt": "30000000", "longTermInvestments": "467839000", "shortTermInvestments": "None", "currentNetReceivables": "272211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12527601000", "currentAccountsPayable": "396817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5521266000", "totalShareholderEquity": "6797034000", "capitalLeaseObligations": "605312000", "otherCurrentLiabilities": "80840000", "totalCurrentLiabilities": "426817000", "otherNonCurrentLiabilities": "80840000", "totalNonCurrentLiabilities": "5572106000", "cashAndShortTermInvestments": "200688000", "commonStockSharesOutstanding": "182346000", "intangibleAssetsExcludingGoodwill": "254939000", "cashAndCashEquivalentsAtCarryingValue": "200688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112617000", "profitLoss": "None", "dividendPayout": "129679000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218665000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135871000", "cashflowFromInvestment": "-32018000", "stockBasedCompensation": "4953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129679000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2046000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386982000, "cost_of_revenue": 214815000, "gross_profit": 172167000, "research_and_development": null, "selling_general_admin": 30808000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112617000, "depreciation_amortisation": 102799000, "ebitda": 215416000, "interest_expense": 53318000, "interest_income": null, "other_non_operating": null, "pretax_income": 112617000, "tax_provision": null, "effective_tax_rate": null, "net_income": 109373000, "net_income_continuing_ops": 112617000, "net_income_to_common": 109373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200688000, "short_term_investments": null, "net_receivables": 272211000, "inventory": null, "other_current_assets": null, "total_current_assets": 531378000, "net_ppe": null, "goodwill": 166739000, "intangible_assets": 254939000, "goodwill_and_intangibles": 421678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12527601000, "total_assets": 13058979000, "short_term_debt": 30000000, "accounts_payable": 396817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426817000, "long_term_debt": 4885954000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5572106000, "total_liabilities": 5998923000, "total_debt": 4915954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2049762000, "total_equity": 6797034000, "shares_outstanding": 182346000, "operating_cash_flow": 218665000, "stock_based_compensation": 4953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32018000, "dividends_paid": 129679000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135871000, "free_cash_flow": 218665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112617000", "ebitda": "215416000", "netIncome": "109373000", "grossProfit": "172167000", "depreciation": "None", "totalRevenue": "386982000", "costOfRevenue": "214815000", "interestIncome": "2221000", "incomeBeforeTax": "112617000", "interestExpense": "53318000", "operatingIncome": "141359000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-51097000", "nonInterestIncome": "None", "operatingExpenses": "30808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102799000", "sellingGeneralAndAdministrative": "30808000", "netIncomeFromContinuingOperations": "112617000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1822000", "currentDebt": "None", "investments": "None", "totalAssets": "13058979000", "longTermDebt": "4885954000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "254939000", "reportedCurrency": "USD", "retainedEarnings": "-2049762000", "totalLiabilities": "5998923000", "otherCurrentAssets": "58479000", "totalCurrentAssets": "531378000", "currentLongTermDebt": "30000000", "longTermInvestments": "467839000", "shortTermInvestments": "None", "currentNetReceivables": "272211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12527601000", "currentAccountsPayable": "396817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5521266000", "totalShareholderEquity": "6797034000", "capitalLeaseObligations": "605312000", "otherCurrentLiabilities": "80840000", "totalCurrentLiabilities": "426817000", "otherNonCurrentLiabilities": "80840000", "totalNonCurrentLiabilities": "5572106000", "cashAndShortTermInvestments": "200688000", "commonStockSharesOutstanding": "182346000", "intangibleAssetsExcludingGoodwill": "254939000", "cashAndCashEquivalentsAtCarryingValue": "200688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112617000", "profitLoss": "None", "dividendPayout": "129679000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218665000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135871000", "cashflowFromInvestment": "-32018000", "stockBasedCompensation": "4953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129679000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2046000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97551000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 394607000, "cost_of_revenue": 108259000, "gross_profit": 286348000, "ebit": 159389000, "ebitda": 253725000, "pretax_income": 108349000, "tax_provision": null, "net_income": 106021000, "net_income_to_common": 106021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150686000, "total_current_assets": 447805000, "total_assets": 12730474000, "short_term_debt": 30000000, "long_term_debt": 4769182000, "total_debt": 4799182000, "total_liabilities": 5873534000, "total_equity": 6677872000, "shares_outstanding": 181955000, "goodwill_and_intangibles": 385734000 }, "cash_flow": { "operating_cash_flow": 244048000, "capital_expenditure": 0, "free_cash_flow": 244048000, "dividends_paid": 131957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158002, "ticker_id": 7983, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159389000", "ebitda": "253725000", "netIncome": "106021000", "grossProfit": "286348000", "depreciation": "None", "totalRevenue": "394607000", "costOfRevenue": "108259000", "interestIncome": "1348000", "incomeBeforeTax": "108349000", "interestExpense": "51394000", "operatingIncome": "260868000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-50046000", "nonInterestIncome": "None", "operatingExpenses": "25480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94336000", "sellingGeneralAndAdministrative": "25480000", "netIncomeFromContinuingOperations": "108349000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1816000", "currentDebt": "None", "investments": "None", "totalAssets": "12730474000", "longTermDebt": "4769182000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "218995000", "reportedCurrency": "USD", "retainedEarnings": "-2027254000", "totalLiabilities": "5873534000", "otherCurrentAssets": "19686000", "totalCurrentAssets": "447805000", "currentLongTermDebt": "30000000", "longTermInvestments": "527915000", "shortTermInvestments": "None", "currentNetReceivables": "277433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12282669000", "currentAccountsPayable": "381549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5409511000", "totalShareholderEquity": "6677872000", "capitalLeaseObligations": "610329000", "otherCurrentLiabilities": "82474000", "totalCurrentLiabilities": "411549000", "otherNonCurrentLiabilities": "82474000", "totalNonCurrentLiabilities": "5461985000", "cashAndShortTermInvestments": "150686000", "commonStockSharesOutstanding": "181955000", "intangibleAssetsExcludingGoodwill": "218995000", "cashAndCashEquivalentsAtCarryingValue": "150686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108349000", "profitLoss": "None", "dividendPayout": "131957000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "244048000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24779000", "cashflowFromInvestment": "-192545000", "stockBasedCompensation": "4898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 394607000, "cost_of_revenue": 108259000, "gross_profit": 286348000, "research_and_development": null, "selling_general_admin": 25480000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159389000, "depreciation_amortisation": 94336000, "ebitda": 253725000, "interest_expense": 51394000, "interest_income": null, "other_non_operating": null, "pretax_income": 108349000, "tax_provision": null, "effective_tax_rate": null, "net_income": 106021000, "net_income_continuing_ops": 108349000, "net_income_to_common": 106021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150686000, "short_term_investments": null, "net_receivables": 277433000, "inventory": null, "other_current_assets": null, "total_current_assets": 447805000, "net_ppe": null, "goodwill": 166739000, "intangible_assets": 218995000, "goodwill_and_intangibles": 385734000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12282669000, "total_assets": 12730474000, "short_term_debt": 30000000, "accounts_payable": 381549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411549000, "long_term_debt": 4769182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5461985000, "total_liabilities": 5873534000, "total_debt": 4799182000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2027254000, "total_equity": 6677872000, "shares_outstanding": 181955000, "operating_cash_flow": 244048000, "stock_based_compensation": 4898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192545000, "dividends_paid": 131957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24779000, "free_cash_flow": 244048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159389000", "ebitda": "253725000", "netIncome": "106021000", "grossProfit": "286348000", "depreciation": "None", "totalRevenue": "394607000", "costOfRevenue": "108259000", "interestIncome": "1348000", "incomeBeforeTax": "108349000", "interestExpense": "51394000", "operatingIncome": "260868000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-50046000", "nonInterestIncome": "None", "operatingExpenses": "25480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94336000", "sellingGeneralAndAdministrative": "25480000", "netIncomeFromContinuingOperations": "108349000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1816000", "currentDebt": "None", "investments": "None", "totalAssets": "12730474000", "longTermDebt": "4769182000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "218995000", "reportedCurrency": "USD", "retainedEarnings": "-2027254000", "totalLiabilities": "5873534000", "otherCurrentAssets": "19686000", "totalCurrentAssets": "447805000", "currentLongTermDebt": "30000000", "longTermInvestments": "527915000", "shortTermInvestments": "None", "currentNetReceivables": "277433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12282669000", "currentAccountsPayable": "381549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5409511000", "totalShareholderEquity": "6677872000", "capitalLeaseObligations": "610329000", "otherCurrentLiabilities": "82474000", "totalCurrentLiabilities": "411549000", "otherNonCurrentLiabilities": "82474000", "totalNonCurrentLiabilities": "5461985000", "cashAndShortTermInvestments": "150686000", "commonStockSharesOutstanding": "181955000", "intangibleAssetsExcludingGoodwill": "218995000", "cashAndCashEquivalentsAtCarryingValue": "150686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108349000", "profitLoss": "None", "dividendPayout": "131957000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "244048000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24779000", "cashflowFromInvestment": "-192545000", "stockBasedCompensation": "4898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94336000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 395407000, "cost_of_revenue": 114819000, "gross_profit": 280588000, "ebit": 160526000, "ebitda": 251085000, "pretax_income": 111853000, "tax_provision": null, "net_income": 109587000, "net_income_to_common": 109587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75093000, "total_current_assets": 361487000, "total_assets": 12560070000, "short_term_debt": 265000000, "long_term_debt": 4376240000, "total_debt": 4641240000, "total_liabilities": 5683630000, "total_equity": 6699578000, "shares_outstanding": 181813000, "goodwill_and_intangibles": 398265000 }, "cash_flow": { "operating_cash_flow": 161031000, "capital_expenditure": 0, "free_cash_flow": 161031000, "dividends_paid": 131870000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158003, "ticker_id": 7983, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160526000", "ebitda": "251085000", "netIncome": "109587000", "grossProfit": "280588000", "depreciation": "None", "totalRevenue": "395407000", "costOfRevenue": "114819000", "interestIncome": "1344000", "incomeBeforeTax": "111853000", "interestExpense": "47612000", "operatingIncome": "258988000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-47787000", "nonInterestIncome": "None", "operatingExpenses": "21600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90559000", "sellingGeneralAndAdministrative": "21600000", "netIncomeFromContinuingOperations": "111853000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "12560070000", "longTermDebt": "4376240000", "shortTermDebt": "265000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "231526000", "reportedCurrency": "USD", "retainedEarnings": "-2001878000", "totalLiabilities": "5683630000", "otherCurrentAssets": "19664000", "totalCurrentAssets": "361487000", "currentLongTermDebt": "265000000", "longTermInvestments": "435929000", "shortTermInvestments": "None", "currentNetReceivables": "266730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12198583000", "currentAccountsPayable": "340997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5259769000", "totalShareholderEquity": "6699578000", "capitalLeaseObligations": "618529000", "otherCurrentLiabilities": "-273635000", "totalCurrentLiabilities": "605997000", "otherNonCurrentLiabilities": "82864000", "totalNonCurrentLiabilities": "5077633000", "cashAndShortTermInvestments": "75093000", "commonStockSharesOutstanding": "181813000", "intangibleAssetsExcludingGoodwill": "231526000", "cashAndCashEquivalentsAtCarryingValue": "75093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109587000", "profitLoss": "None", "dividendPayout": "131870000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161031000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35770000", "cashflowFromInvestment": "-180148000", "stockBasedCompensation": "4966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131870000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395407000, "cost_of_revenue": 114819000, "gross_profit": 280588000, "research_and_development": null, "selling_general_admin": 21600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160526000, "depreciation_amortisation": 90559000, "ebitda": 251085000, "interest_expense": 47612000, "interest_income": null, "other_non_operating": null, "pretax_income": 111853000, "tax_provision": null, "effective_tax_rate": null, "net_income": 109587000, "net_income_continuing_ops": 111853000, "net_income_to_common": 109587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75093000, "short_term_investments": null, "net_receivables": 266730000, "inventory": null, "other_current_assets": null, "total_current_assets": 361487000, "net_ppe": null, "goodwill": 166739000, "intangible_assets": 231526000, "goodwill_and_intangibles": 398265000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12198583000, "total_assets": 12560070000, "short_term_debt": 265000000, "accounts_payable": 340997000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 605997000, "long_term_debt": 4376240000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5077633000, "total_liabilities": 5683630000, "total_debt": 4641240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2001878000, "total_equity": 6699578000, "shares_outstanding": 181813000, "operating_cash_flow": 161031000, "stock_based_compensation": 4966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180148000, "dividends_paid": 131870000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35770000, "free_cash_flow": 161031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "160526000", "ebitda": "251085000", "netIncome": "109587000", "grossProfit": "280588000", "depreciation": "None", "totalRevenue": "395407000", "costOfRevenue": "114819000", "interestIncome": "1344000", "incomeBeforeTax": "111853000", "interestExpense": "47612000", "operatingIncome": "258988000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-47787000", "nonInterestIncome": "None", "operatingExpenses": "21600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90559000", "sellingGeneralAndAdministrative": "21600000", "netIncomeFromContinuingOperations": "111853000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "12560070000", "longTermDebt": "4376240000", "shortTermDebt": "265000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "231526000", "reportedCurrency": "USD", "retainedEarnings": "-2001878000", "totalLiabilities": "5683630000", "otherCurrentAssets": "19664000", "totalCurrentAssets": "361487000", "currentLongTermDebt": "265000000", "longTermInvestments": "435929000", "shortTermInvestments": "None", "currentNetReceivables": "266730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12198583000", "currentAccountsPayable": "340997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5259769000", "totalShareholderEquity": "6699578000", "capitalLeaseObligations": "618529000", "otherCurrentLiabilities": "-273635000", "totalCurrentLiabilities": "605997000", "otherNonCurrentLiabilities": "82864000", "totalNonCurrentLiabilities": "5077633000", "cashAndShortTermInvestments": "75093000", "commonStockSharesOutstanding": "181813000", "intangibleAssetsExcludingGoodwill": "231526000", "cashAndCashEquivalentsAtCarryingValue": "75093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109587000", "profitLoss": "None", "dividendPayout": "131870000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161031000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35770000", "cashflowFromInvestment": "-180148000", "stockBasedCompensation": "4966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131870000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96774000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 384160000, "cost_of_revenue": 114296000, "gross_profit": 269864000, "ebit": 151677000, "ebitda": 241565000, "pretax_income": 93222000, "tax_provision": 4545000, "net_income": 86477000, "net_income_to_common": 86477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56283000, "total_current_assets": 333670000, "total_assets": 12391961000, "short_term_debt": 65000000, "long_term_debt": 4343700000, "total_debt": 4408700000, "total_liabilities": 5491654000, "total_equity": 6724146000, "shares_outstanding": 181803000, "goodwill_and_intangibles": 396722000 }, "cash_flow": { "operating_cash_flow": 191385000, "capital_expenditure": 167336000, "free_cash_flow": 358721000, "dividends_paid": 124777000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158004, "ticker_id": 7983, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151677000", "ebitda": "241565000", "netIncome": "86477000", "grossProfit": "269864000", "depreciation": "None", "totalRevenue": "384160000", "costOfRevenue": "114296000", "interestIncome": "1397000", "incomeBeforeTax": "93222000", "interestExpense": "48223000", "operatingIncome": "243842000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4545000", "reportedCurrency": "USD", "netInterestIncome": "-46826000", "nonInterestIncome": "None", "operatingExpenses": "26022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89888000", "sellingGeneralAndAdministrative": "26022000", "netIncomeFromContinuingOperations": "88677000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1814000", "currentDebt": "None", "investments": "None", "totalAssets": "12391961000", "longTermDebt": "4343700000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "229983000", "reportedCurrency": "USD", "retainedEarnings": "-1980076000", "totalLiabilities": "5491654000", "otherCurrentAssets": "5601000", "totalCurrentAssets": "333670000", "currentLongTermDebt": "65000000", "longTermInvestments": "450864000", "shortTermInvestments": "None", "currentNetReceivables": "271786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12058291000", "currentAccountsPayable": "392302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5018169000", "totalShareholderEquity": "6724146000", "capitalLeaseObligations": "609469000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "457302000", "otherNonCurrentLiabilities": "81183000", "totalNonCurrentLiabilities": "5034352000", "cashAndShortTermInvestments": "56283000", "commonStockSharesOutstanding": "181803000", "intangibleAssetsExcludingGoodwill": "229983000", "cashAndCashEquivalentsAtCarryingValue": "56283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88677000", "profitLoss": "None", "dividendPayout": "124777000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191385000", "capitalExpenditures": "167336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126759000", "cashflowFromInvestment": "-117573000", "stockBasedCompensation": "4675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124777000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 384160000, "cost_of_revenue": 114296000, "gross_profit": 269864000, "research_and_development": null, "selling_general_admin": 26022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151677000, "depreciation_amortisation": 89888000, "ebitda": 241565000, "interest_expense": 48223000, "interest_income": null, "other_non_operating": null, "pretax_income": 93222000, "tax_provision": 4545000, "effective_tax_rate": null, "net_income": 86477000, "net_income_continuing_ops": 88677000, "net_income_to_common": 86477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56283000, "short_term_investments": null, "net_receivables": 271786000, "inventory": null, "other_current_assets": null, "total_current_assets": 333670000, "net_ppe": null, "goodwill": 166739000, "intangible_assets": 229983000, "goodwill_and_intangibles": 396722000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12058291000, "total_assets": 12391961000, "short_term_debt": 65000000, "accounts_payable": 392302000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457302000, "long_term_debt": 4343700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5034352000, "total_liabilities": 5491654000, "total_debt": 4408700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1980076000, "total_equity": 6724146000, "shares_outstanding": 181803000, "operating_cash_flow": 191385000, "stock_based_compensation": 4675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117573000, "dividends_paid": 124777000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126759000, "free_cash_flow": 358721000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151677000", "ebitda": "241565000", "netIncome": "86477000", "grossProfit": "269864000", "depreciation": "None", "totalRevenue": "384160000", "costOfRevenue": "114296000", "interestIncome": "1397000", "incomeBeforeTax": "93222000", "interestExpense": "48223000", "operatingIncome": "243842000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4545000", "reportedCurrency": "USD", "netInterestIncome": "-46826000", "nonInterestIncome": "None", "operatingExpenses": "26022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89888000", "sellingGeneralAndAdministrative": "26022000", "netIncomeFromContinuingOperations": "88677000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1814000", "currentDebt": "None", "investments": "None", "totalAssets": "12391961000", "longTermDebt": "4343700000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "229983000", "reportedCurrency": "USD", "retainedEarnings": "-1980076000", "totalLiabilities": "5491654000", "otherCurrentAssets": "5601000", "totalCurrentAssets": "333670000", "currentLongTermDebt": "65000000", "longTermInvestments": "450864000", "shortTermInvestments": "None", "currentNetReceivables": "271786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12058291000", "currentAccountsPayable": "392302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5018169000", "totalShareholderEquity": "6724146000", "capitalLeaseObligations": "609469000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "457302000", "otherNonCurrentLiabilities": "81183000", "totalNonCurrentLiabilities": "5034352000", "cashAndShortTermInvestments": "56283000", "commonStockSharesOutstanding": "181803000", "intangibleAssetsExcludingGoodwill": "229983000", "cashAndCashEquivalentsAtCarryingValue": "56283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88677000", "profitLoss": "None", "dividendPayout": "124777000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191385000", "capitalExpenditures": "167336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126759000", "cashflowFromInvestment": "-117573000", "stockBasedCompensation": "4675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124777000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89888000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 373754000, "cost_of_revenue": 106206000, "gross_profit": 267548000, "ebit": 137866000, "ebitda": 233631000, "pretax_income": 103576000, "tax_provision": 2107000, "net_income": 101469000, "net_income_to_common": 101469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110009000, "total_current_assets": 371001000, "total_assets": 12426579000, "short_term_debt": 30000000, "long_term_debt": 4365007000, "total_debt": 4395007000, "total_liabilities": 5482382000, "total_equity": 6767466000, "shares_outstanding": 181772000, "goodwill_and_intangibles": 409268000 }, "cash_flow": { "operating_cash_flow": 227599000, "capital_expenditure": 102541000, "free_cash_flow": 330140000, "dividends_paid": 123796000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158006, "ticker_id": 7983, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137866000", "ebitda": "233631000", "netIncome": "101469000", "grossProfit": "267548000", "depreciation": "None", "totalRevenue": "373754000", "costOfRevenue": "106206000", "interestIncome": "1592000", "incomeBeforeTax": "103576000", "interestExpense": "48369000", "operatingIncome": "242475000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2107000", "reportedCurrency": "USD", "netInterestIncome": "-46777000", "nonInterestIncome": "None", "operatingExpenses": "25073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95765000", "sellingGeneralAndAdministrative": "25073000", "netIncomeFromContinuingOperations": "103576000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "12426579000", "longTermDebt": "4365007000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "242529000", "reportedCurrency": "USD", "retainedEarnings": "-1935358000", "totalLiabilities": "5482382000", "otherCurrentAssets": "4822000", "totalCurrentAssets": "371001000", "currentLongTermDebt": "30000000", "longTermInvestments": "439104000", "shortTermInvestments": "93275000", "currentNetReceivables": "256170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12055578000", "currentAccountsPayable": "389055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5012741000", "totalShareholderEquity": "6767466000", "capitalLeaseObligations": "617734000", "otherCurrentLiabilities": "-2776000", "totalCurrentLiabilities": "419055000", "otherNonCurrentLiabilities": "80586000", "totalNonCurrentLiabilities": "5063327000", "cashAndShortTermInvestments": "110009000", "commonStockSharesOutstanding": "181772000", "intangibleAssetsExcludingGoodwill": "242529000", "cashAndCashEquivalentsAtCarryingValue": "110009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103576000", "profitLoss": "None", "dividendPayout": "123796000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227599000", "capitalExpenditures": "102541000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97763000", "cashflowFromInvestment": "-94928000", "stockBasedCompensation": "6290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123796000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "208842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373754000, "cost_of_revenue": 106206000, "gross_profit": 267548000, "research_and_development": null, "selling_general_admin": 25073000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137866000, "depreciation_amortisation": 95765000, "ebitda": 233631000, "interest_expense": 48369000, "interest_income": null, "other_non_operating": null, "pretax_income": 103576000, "tax_provision": 2107000, "effective_tax_rate": null, "net_income": 101469000, "net_income_continuing_ops": 103576000, "net_income_to_common": 101469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110009000, "short_term_investments": 93275000, "net_receivables": 256170000, "inventory": null, "other_current_assets": null, "total_current_assets": 371001000, "net_ppe": null, "goodwill": 166739000, "intangible_assets": 242529000, "goodwill_and_intangibles": 409268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12055578000, "total_assets": 12426579000, "short_term_debt": 30000000, "accounts_payable": 389055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 419055000, "long_term_debt": 4365007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5063327000, "total_liabilities": 5482382000, "total_debt": 4395007000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1935358000, "total_equity": 6767466000, "shares_outstanding": 181772000, "operating_cash_flow": 227599000, "stock_based_compensation": 6290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102541000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94928000, "dividends_paid": 123796000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97763000, "free_cash_flow": 330140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137866000", "ebitda": "233631000", "netIncome": "101469000", "grossProfit": "267548000", "depreciation": "None", "totalRevenue": "373754000", "costOfRevenue": "106206000", "interestIncome": "1592000", "incomeBeforeTax": "103576000", "interestExpense": "48369000", "operatingIncome": "242475000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2107000", "reportedCurrency": "USD", "netInterestIncome": "-46777000", "nonInterestIncome": "None", "operatingExpenses": "25073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95765000", "sellingGeneralAndAdministrative": "25073000", "netIncomeFromContinuingOperations": "103576000" }, "balance": { "goodwill": "166739000", "inventory": "None", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "12426579000", "longTermDebt": "4365007000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "242529000", "reportedCurrency": "USD", "retainedEarnings": "-1935358000", "totalLiabilities": "5482382000", "otherCurrentAssets": "4822000", "totalCurrentAssets": "371001000", "currentLongTermDebt": "30000000", "longTermInvestments": "439104000", "shortTermInvestments": "93275000", "currentNetReceivables": "256170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12055578000", "currentAccountsPayable": "389055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5012741000", "totalShareholderEquity": "6767466000", "capitalLeaseObligations": "617734000", "otherCurrentLiabilities": "-2776000", "totalCurrentLiabilities": "419055000", "otherNonCurrentLiabilities": "80586000", "totalNonCurrentLiabilities": "5063327000", "cashAndShortTermInvestments": "110009000", "commonStockSharesOutstanding": "181772000", "intangibleAssetsExcludingGoodwill": "242529000", "cashAndCashEquivalentsAtCarryingValue": "110009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103576000", "profitLoss": "None", "dividendPayout": "123796000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227599000", "capitalExpenditures": "102541000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97763000", "cashflowFromInvestment": "-94928000", "stockBasedCompensation": "6290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123796000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "208842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95765000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 369564000, "cost_of_revenue": 104969000, "gross_profit": 264595000, "ebit": 136323000, "ebitda": 230385000, "pretax_income": 104929000, "tax_provision": 2261000, "net_income": 102668000, "net_income_to_common": 102668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73814000, "total_current_assets": 332748000, "total_assets": 12384180000, "short_term_debt": 58160000, "long_term_debt": 4365390000, "total_debt": 4423550000, "total_liabilities": 5421010000, "total_equity": 6795728000, "shares_outstanding": 183868000, "goodwill_and_intangibles": 423701000 }, "cash_flow": { "operating_cash_flow": 203456000, "capital_expenditure": 58640000, "free_cash_flow": 262096000, "dividends_paid": 127780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158007, "ticker_id": 7983, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136323000", "ebitda": "230385000", "netIncome": "102668000", "grossProfit": "264595000", "depreciation": "None", "totalRevenue": "369564000", "costOfRevenue": "104969000", "interestIncome": "4018000", "incomeBeforeTax": "104929000", "interestExpense": "47048000", "operatingIncome": "238457000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2261000", "reportedCurrency": "USD", "netInterestIncome": "-43030000", "nonInterestIncome": "None", "operatingExpenses": "26138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94062000", "sellingGeneralAndAdministrative": "24238000", "netIncomeFromContinuingOperations": "104929000" }, "balance": { "goodwill": "167062000", "inventory": "-16293000", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "12384180000", "longTermDebt": "4365390000", "shortTermDebt": "58160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "256639000", "reportedCurrency": "USD", "retainedEarnings": "-1911741000", "totalLiabilities": "5421010000", "otherCurrentAssets": "6109000", "totalCurrentAssets": "332748000", "currentLongTermDebt": "None", "longTermInvestments": "428747000", "shortTermInvestments": "16293000", "currentNetReceivables": "252825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12051432000", "currentAccountsPayable": "357232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4989213000", "totalShareholderEquity": "6795728000", "capitalLeaseObligations": "623823000", "otherCurrentLiabilities": "-58160000", "totalCurrentLiabilities": "415392000", "otherNonCurrentLiabilities": "74565000", "totalNonCurrentLiabilities": "5005618000", "cashAndShortTermInvestments": "73814000", "commonStockSharesOutstanding": "183868000", "intangibleAssetsExcludingGoodwill": "256639000", "cashAndCashEquivalentsAtCarryingValue": "73814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104929000", "profitLoss": "None", "dividendPayout": "127780000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203456000", "capitalExpenditures": "58640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381827000", "cashflowFromInvestment": "28193000", "stockBasedCompensation": "6245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 369564000, "cost_of_revenue": 104969000, "gross_profit": 264595000, "research_and_development": null, "selling_general_admin": 24238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136323000, "depreciation_amortisation": 94062000, "ebitda": 230385000, "interest_expense": 47048000, "interest_income": null, "other_non_operating": null, "pretax_income": 104929000, "tax_provision": 2261000, "effective_tax_rate": null, "net_income": 102668000, "net_income_continuing_ops": 104929000, "net_income_to_common": 102668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73814000, "short_term_investments": 16293000, "net_receivables": 252825000, "inventory": -16293000, "other_current_assets": null, "total_current_assets": 332748000, "net_ppe": null, "goodwill": 167062000, "intangible_assets": 256639000, "goodwill_and_intangibles": 423701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12051432000, "total_assets": 12384180000, "short_term_debt": 58160000, "accounts_payable": 357232000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415392000, "long_term_debt": 4365390000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5005618000, "total_liabilities": 5421010000, "total_debt": 4423550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1911741000, "total_equity": 6795728000, "shares_outstanding": 183868000, "operating_cash_flow": 203456000, "stock_based_compensation": 6245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58640000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28193000, "dividends_paid": 127780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -381827000, "free_cash_flow": 262096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136323000", "ebitda": "230385000", "netIncome": "102668000", "grossProfit": "264595000", "depreciation": "None", "totalRevenue": "369564000", "costOfRevenue": "104969000", "interestIncome": "4018000", "incomeBeforeTax": "104929000", "interestExpense": "47048000", "operatingIncome": "238457000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2261000", "reportedCurrency": "USD", "netInterestIncome": "-43030000", "nonInterestIncome": "None", "operatingExpenses": "26138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94062000", "sellingGeneralAndAdministrative": "24238000", "netIncomeFromContinuingOperations": "104929000" }, "balance": { "goodwill": "167062000", "inventory": "-16293000", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "12384180000", "longTermDebt": "4365390000", "shortTermDebt": "58160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "256639000", "reportedCurrency": "USD", "retainedEarnings": "-1911741000", "totalLiabilities": "5421010000", "otherCurrentAssets": "6109000", "totalCurrentAssets": "332748000", "currentLongTermDebt": "None", "longTermInvestments": "428747000", "shortTermInvestments": "16293000", "currentNetReceivables": "252825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12051432000", "currentAccountsPayable": "357232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4989213000", "totalShareholderEquity": "6795728000", "capitalLeaseObligations": "623823000", "otherCurrentLiabilities": "-58160000", "totalCurrentLiabilities": "415392000", "otherNonCurrentLiabilities": "74565000", "totalNonCurrentLiabilities": "5005618000", "cashAndShortTermInvestments": "73814000", "commonStockSharesOutstanding": "183868000", "intangibleAssetsExcludingGoodwill": "256639000", "cashAndCashEquivalentsAtCarryingValue": "73814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104929000", "profitLoss": "None", "dividendPayout": "127780000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203456000", "capitalExpenditures": "58640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381827000", "cashflowFromInvestment": "28193000", "stockBasedCompensation": "6245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94062000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 375813000, "cost_of_revenue": 107581000, "gross_profit": 268232000, "ebit": 141872000, "ebitda": 234170000, "pretax_income": 112658000, "tax_provision": 4972000, "net_income": 109774000, "net_income_to_common": 109774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224700000, "total_current_assets": 504612000, "total_assets": 12650903000, "short_term_debt": 30000000, "long_term_debt": 4387181000, "total_debt": 4417181000, "total_liabilities": 5472884000, "total_equity": 7019711000, "shares_outstanding": 184770000, "goodwill_and_intangibles": 433893000 }, "cash_flow": { "operating_cash_flow": 167880000, "capital_expenditure": 43901000, "free_cash_flow": 211781000, "dividends_paid": 126920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158008, "ticker_id": 7983, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141872000", "ebitda": "234170000", "netIncome": "109774000", "grossProfit": "268232000", "depreciation": "None", "totalRevenue": "375813000", "costOfRevenue": "107581000", "interestIncome": "2625000", "incomeBeforeTax": "112658000", "interestExpense": "45384000", "operatingIncome": "240200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4972000", "reportedCurrency": "USD", "netInterestIncome": "-42759000", "nonInterestIncome": "None", "operatingExpenses": "28032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92298000", "sellingGeneralAndAdministrative": "26132000", "netIncomeFromContinuingOperations": "112658000" }, "balance": { "goodwill": "167062000", "inventory": "-16711000", "commonStock": "1848000", "currentDebt": "None", "investments": "None", "totalAssets": "12650903000", "longTermDebt": "4387181000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "266831000", "reportedCurrency": "USD", "retainedEarnings": "-1889037000", "totalLiabilities": "5472884000", "otherCurrentAssets": "38973000", "totalCurrentAssets": "504612000", "currentLongTermDebt": "30000000", "longTermInvestments": "509296000", "shortTermInvestments": "16711000", "currentNetReceivables": "240939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12146291000", "currentAccountsPayable": "344641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5052324000", "totalShareholderEquity": "7019711000", "capitalLeaseObligations": "635143000", "otherCurrentLiabilities": "-328741000", "totalCurrentLiabilities": "374641000", "otherNonCurrentLiabilities": "75919000", "totalNonCurrentLiabilities": "5098243000", "cashAndShortTermInvestments": "224700000", "commonStockSharesOutstanding": "184770000", "intangibleAssetsExcludingGoodwill": "266831000", "cashAndCashEquivalentsAtCarryingValue": "224700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109774000", "profitLoss": "None", "dividendPayout": "126920000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167880000", "capitalExpenditures": "43901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113325000", "cashflowFromInvestment": "-142336000", "stockBasedCompensation": "6294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375813000, "cost_of_revenue": 107581000, "gross_profit": 268232000, "research_and_development": null, "selling_general_admin": 26132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141872000, "depreciation_amortisation": 92298000, "ebitda": 234170000, "interest_expense": 45384000, "interest_income": null, "other_non_operating": null, "pretax_income": 112658000, "tax_provision": 4972000, "effective_tax_rate": null, "net_income": 109774000, "net_income_continuing_ops": 112658000, "net_income_to_common": 109774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224700000, "short_term_investments": 16711000, "net_receivables": 240939000, "inventory": -16711000, "other_current_assets": null, "total_current_assets": 504612000, "net_ppe": null, "goodwill": 167062000, "intangible_assets": 266831000, "goodwill_and_intangibles": 433893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12146291000, "total_assets": 12650903000, "short_term_debt": 30000000, "accounts_payable": 344641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374641000, "long_term_debt": 4387181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5098243000, "total_liabilities": 5472884000, "total_debt": 4417181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1889037000, "total_equity": 7019711000, "shares_outstanding": 184770000, "operating_cash_flow": 167880000, "stock_based_compensation": 6294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142336000, "dividends_paid": 126920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113325000, "free_cash_flow": 211781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141872000", "ebitda": "234170000", "netIncome": "109774000", "grossProfit": "268232000", "depreciation": "None", "totalRevenue": "375813000", "costOfRevenue": "107581000", "interestIncome": "2625000", "incomeBeforeTax": "112658000", "interestExpense": "45384000", "operatingIncome": "240200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4972000", "reportedCurrency": "USD", "netInterestIncome": "-42759000", "nonInterestIncome": "None", "operatingExpenses": "28032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92298000", "sellingGeneralAndAdministrative": "26132000", "netIncomeFromContinuingOperations": "112658000" }, "balance": { "goodwill": "167062000", "inventory": "-16711000", "commonStock": "1848000", "currentDebt": "None", "investments": "None", "totalAssets": "12650903000", "longTermDebt": "4387181000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "266831000", "reportedCurrency": "USD", "retainedEarnings": "-1889037000", "totalLiabilities": "5472884000", "otherCurrentAssets": "38973000", "totalCurrentAssets": "504612000", "currentLongTermDebt": "30000000", "longTermInvestments": "509296000", "shortTermInvestments": "16711000", "currentNetReceivables": "240939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12146291000", "currentAccountsPayable": "344641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5052324000", "totalShareholderEquity": "7019711000", "capitalLeaseObligations": "635143000", "otherCurrentLiabilities": "-328741000", "totalCurrentLiabilities": "374641000", "otherNonCurrentLiabilities": "75919000", "totalNonCurrentLiabilities": "5098243000", "cashAndShortTermInvestments": "224700000", "commonStockSharesOutstanding": "184770000", "intangibleAssetsExcludingGoodwill": "266831000", "cashAndCashEquivalentsAtCarryingValue": "224700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109774000", "profitLoss": "None", "dividendPayout": "126920000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167880000", "capitalExpenditures": "43901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113325000", "cashflowFromInvestment": "-142336000", "stockBasedCompensation": "6294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92298000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 370682000, "cost_of_revenue": 112969000, "gross_profit": 257713000, "ebit": 128400000, "ebitda": 219752000, "pretax_income": 92929000, "tax_provision": 895000, "net_income": 89774000, "net_income_to_common": 89774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84971000, "total_current_assets": 325099000, "total_assets": 12426913000, "short_term_debt": 152000000, "long_term_debt": 4001949000, "total_debt": 4153949000, "total_liabilities": 5234978000, "total_equity": 7032687000, "shares_outstanding": 184963000, "goodwill_and_intangibles": 450437000 }, "cash_flow": { "operating_cash_flow": 171906000, "capital_expenditure": 115685000, "free_cash_flow": 287591000, "dividends_paid": 123851000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158009, "ticker_id": 7983, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128400000", "ebitda": "219752000", "netIncome": "89774000", "grossProfit": "257713000", "depreciation": "None", "totalRevenue": "370682000", "costOfRevenue": "112969000", "interestIncome": "829000", "incomeBeforeTax": "92929000", "interestExpense": "42812000", "operatingIncome": "231155000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "895000", "reportedCurrency": "USD", "netInterestIncome": "-41983000", "nonInterestIncome": "None", "operatingExpenses": "26558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1173000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91352000", "sellingGeneralAndAdministrative": "26558000", "netIncomeFromContinuingOperations": "92034000" }, "balance": { "goodwill": "167062000", "inventory": "322777000", "commonStock": "1846000", "currentDebt": "None", "investments": "None", "totalAssets": "12426913000", "longTermDebt": "4001949000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "283375000", "reportedCurrency": "USD", "retainedEarnings": "-1871603000", "totalLiabilities": "5234978000", "otherCurrentAssets": "25261000", "totalCurrentAssets": "325099000", "currentLongTermDebt": "152000000", "longTermInvestments": "422597000", "shortTermInvestments": "14213000", "currentNetReceivables": "214867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12101814000", "currentAccountsPayable": "358612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4798314000", "totalShareholderEquity": "7032687000", "capitalLeaseObligations": "246063000", "otherCurrentLiabilities": "-41954000", "totalCurrentLiabilities": "510612000", "otherNonCurrentLiabilities": "476354000", "totalNonCurrentLiabilities": "4724366000", "cashAndShortTermInvestments": "84971000", "commonStockSharesOutstanding": "184963000", "intangibleAssetsExcludingGoodwill": "283375000", "cashAndCashEquivalentsAtCarryingValue": "84971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92034000", "profitLoss": "None", "dividendPayout": "123851000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10810000", "operatingCashflow": "171906000", "capitalExpenditures": "115685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51171000", "cashflowFromInvestment": "-110451000", "stockBasedCompensation": "5872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123851000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370682000, "cost_of_revenue": 112969000, "gross_profit": 257713000, "research_and_development": 1173000, "selling_general_admin": 26558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128400000, "depreciation_amortisation": 91352000, "ebitda": 219752000, "interest_expense": 42812000, "interest_income": null, "other_non_operating": null, "pretax_income": 92929000, "tax_provision": 895000, "effective_tax_rate": null, "net_income": 89774000, "net_income_continuing_ops": 92034000, "net_income_to_common": 89774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84971000, "short_term_investments": 14213000, "net_receivables": 214867000, "inventory": 322777000, "other_current_assets": null, "total_current_assets": 325099000, "net_ppe": null, "goodwill": 167062000, "intangible_assets": 283375000, "goodwill_and_intangibles": 450437000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12101814000, "total_assets": 12426913000, "short_term_debt": 152000000, "accounts_payable": 358612000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 510612000, "long_term_debt": 4001949000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4724366000, "total_liabilities": 5234978000, "total_debt": 4153949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1871603000, "total_equity": 7032687000, "shares_outstanding": 184963000, "operating_cash_flow": 171906000, "stock_based_compensation": 5872000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110451000, "dividends_paid": 123851000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51171000, "free_cash_flow": 287591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128400000", "ebitda": "219752000", "netIncome": "89774000", "grossProfit": "257713000", "depreciation": "None", "totalRevenue": "370682000", "costOfRevenue": "112969000", "interestIncome": "829000", "incomeBeforeTax": "92929000", "interestExpense": "42812000", "operatingIncome": "231155000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "895000", "reportedCurrency": "USD", "netInterestIncome": "-41983000", "nonInterestIncome": "None", "operatingExpenses": "26558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1173000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91352000", "sellingGeneralAndAdministrative": "26558000", "netIncomeFromContinuingOperations": "92034000" }, "balance": { "goodwill": "167062000", "inventory": "322777000", "commonStock": "1846000", "currentDebt": "None", "investments": "None", "totalAssets": "12426913000", "longTermDebt": "4001949000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "283375000", "reportedCurrency": "USD", "retainedEarnings": "-1871603000", "totalLiabilities": "5234978000", "otherCurrentAssets": "25261000", "totalCurrentAssets": "325099000", "currentLongTermDebt": "152000000", "longTermInvestments": "422597000", "shortTermInvestments": "14213000", "currentNetReceivables": "214867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12101814000", "currentAccountsPayable": "358612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4798314000", "totalShareholderEquity": "7032687000", "capitalLeaseObligations": "246063000", "otherCurrentLiabilities": "-41954000", "totalCurrentLiabilities": "510612000", "otherNonCurrentLiabilities": "476354000", "totalNonCurrentLiabilities": "4724366000", "cashAndShortTermInvestments": "84971000", "commonStockSharesOutstanding": "184963000", "intangibleAssetsExcludingGoodwill": "283375000", "cashAndCashEquivalentsAtCarryingValue": "84971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92034000", "profitLoss": "None", "dividendPayout": "123851000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10810000", "operatingCashflow": "171906000", "capitalExpenditures": "115685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51171000", "cashflowFromInvestment": "-110451000", "stockBasedCompensation": "5872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123851000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91352000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 343155000, "cost_of_revenue": 99398000, "gross_profit": 243757000, "ebit": 131816000, "ebitda": 211590000, "pretax_income": 92173000, "tax_provision": 51032000, "net_income": 90720000, "net_income_to_common": 90720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74360000, "total_current_assets": 289067000, "total_assets": 12381414000, "short_term_debt": 77000000, "long_term_debt": 3992093000, "total_debt": 4069093000, "total_liabilities": 5149887000, "total_equity": 7060914000, "shares_outstanding": 178231000, "goodwill_and_intangibles": 462409000 }, "cash_flow": { "operating_cash_flow": 213008000, "capital_expenditure": 57801000, "free_cash_flow": 270809000, "dividends_paid": 110352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158011, "ticker_id": 7983, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131816000", "ebitda": "211590000", "netIncome": "90720000", "grossProfit": "243757000", "depreciation": "None", "totalRevenue": "343155000", "costOfRevenue": "99398000", "interestIncome": "385000", "incomeBeforeTax": "92173000", "interestExpense": "39082000", "operatingIncome": "222854000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51032000", "reportedCurrency": "USD", "netInterestIncome": "-38066000", "nonInterestIncome": "None", "operatingExpenses": "20903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79774000", "sellingGeneralAndAdministrative": "20903000", "netIncomeFromContinuingOperations": "92173000" }, "balance": { "goodwill": "167062000", "inventory": "-21328000", "commonStock": "1846000", "currentDebt": "None", "investments": "None", "totalAssets": "12381414000", "longTermDebt": "3992093000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "295347000", "reportedCurrency": "USD", "retainedEarnings": "-1834298000", "totalLiabilities": "5149887000", "otherCurrentAssets": "6710000", "totalCurrentAssets": "289067000", "currentLongTermDebt": "77000000", "longTermInvestments": "382300000", "shortTermInvestments": "21328000", "currentNetReceivables": "207997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12092347000", "currentAccountsPayable": "360102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4707910000", "totalShareholderEquity": "7060914000", "capitalLeaseObligations": "242394000", "otherCurrentLiabilities": "4154000", "totalCurrentLiabilities": "437102000", "otherNonCurrentLiabilities": "478298000", "totalNonCurrentLiabilities": "4712785000", "cashAndShortTermInvestments": "74360000", "commonStockSharesOutstanding": "178231000", "intangibleAssetsExcludingGoodwill": "295347000", "cashAndCashEquivalentsAtCarryingValue": "74360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90720000", "profitLoss": "None", "dividendPayout": "110352000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7233000", "operatingCashflow": "213008000", "capitalExpenditures": "57801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34930000", "cashflowFromInvestment": "-140116000", "stockBasedCompensation": "5349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343155000, "cost_of_revenue": 99398000, "gross_profit": 243757000, "research_and_development": 297000, "selling_general_admin": 20903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131816000, "depreciation_amortisation": 79774000, "ebitda": 211590000, "interest_expense": 39082000, "interest_income": null, "other_non_operating": null, "pretax_income": 92173000, "tax_provision": 51032000, "effective_tax_rate": null, "net_income": 90720000, "net_income_continuing_ops": 92173000, "net_income_to_common": 90720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74360000, "short_term_investments": 21328000, "net_receivables": 207997000, "inventory": -21328000, "other_current_assets": null, "total_current_assets": 289067000, "net_ppe": null, "goodwill": 167062000, "intangible_assets": 295347000, "goodwill_and_intangibles": 462409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12092347000, "total_assets": 12381414000, "short_term_debt": 77000000, "accounts_payable": 360102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437102000, "long_term_debt": 3992093000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4712785000, "total_liabilities": 5149887000, "total_debt": 4069093000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1834298000, "total_equity": 7060914000, "shares_outstanding": 178231000, "operating_cash_flow": 213008000, "stock_based_compensation": 5349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140116000, "dividends_paid": 110352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34930000, "free_cash_flow": 270809000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131816000", "ebitda": "211590000", "netIncome": "90720000", "grossProfit": "243757000", "depreciation": "None", "totalRevenue": "343155000", "costOfRevenue": "99398000", "interestIncome": "385000", "incomeBeforeTax": "92173000", "interestExpense": "39082000", "operatingIncome": "222854000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51032000", "reportedCurrency": "USD", "netInterestIncome": "-38066000", "nonInterestIncome": "None", "operatingExpenses": "20903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79774000", "sellingGeneralAndAdministrative": "20903000", "netIncomeFromContinuingOperations": "92173000" }, "balance": { "goodwill": "167062000", "inventory": "-21328000", "commonStock": "1846000", "currentDebt": "None", "investments": "None", "totalAssets": "12381414000", "longTermDebt": "3992093000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "295347000", "reportedCurrency": "USD", "retainedEarnings": "-1834298000", "totalLiabilities": "5149887000", "otherCurrentAssets": "6710000", "totalCurrentAssets": "289067000", "currentLongTermDebt": "77000000", "longTermInvestments": "382300000", "shortTermInvestments": "21328000", "currentNetReceivables": "207997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12092347000", "currentAccountsPayable": "360102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4707910000", "totalShareholderEquity": "7060914000", "capitalLeaseObligations": "242394000", "otherCurrentLiabilities": "4154000", "totalCurrentLiabilities": "437102000", "otherNonCurrentLiabilities": "478298000", "totalNonCurrentLiabilities": "4712785000", "cashAndShortTermInvestments": "74360000", "commonStockSharesOutstanding": "178231000", "intangibleAssetsExcludingGoodwill": "295347000", "cashAndCashEquivalentsAtCarryingValue": "74360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90720000", "profitLoss": "None", "dividendPayout": "110352000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7233000", "operatingCashflow": "213008000", "capitalExpenditures": "57801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34930000", "cashflowFromInvestment": "-140116000", "stockBasedCompensation": "5349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79774000", "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": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "income_statement": { "revenue": 326116000, "cost_of_revenue": 92903000, "gross_profit": 233213000, "ebit": 123305000, "ebitda": 198102000, "pretax_income": 88172000, "tax_provision": 50215000, "net_income": 86782000, "net_income_to_common": 86782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39849000, "total_current_assets": 249161000, "total_assets": 10827945000, "short_term_debt": 35082000, "long_term_debt": 3709074000, "total_debt": 3744156000, "total_liabilities": 4684159000, "total_equity": 6040213000, "shares_outstanding": 171275000, "goodwill_and_intangibles": 345911000 }, "cash_flow": { "operating_cash_flow": 172578000, "capital_expenditure": 41107000, "free_cash_flow": 213685000, "dividends_paid": 111190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158012, "ticker_id": 7983, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:06.211251+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123305000", "ebitda": "198102000", "netIncome": "86782000", "grossProfit": "233213000", "depreciation": "None", "totalRevenue": "326116000", "costOfRevenue": "92903000", "interestIncome": "None", "incomeBeforeTax": "88172000", "interestExpense": "36956000", "operatingIncome": "208148000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "50215000", "reportedCurrency": "USD", "netInterestIncome": "-36956000", "nonInterestIncome": "None", "operatingExpenses": "25065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74797000", "sellingGeneralAndAdministrative": "25065000", "netIncomeFromContinuingOperations": "88172000" }, "balance": { "goodwill": "167062000", "inventory": "-5915000", "commonStock": "1710000", "currentDebt": "None", "investments": "None", "totalAssets": "10827945000", "longTermDebt": "3709074000", "shortTermDebt": "35082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "178849000", "reportedCurrency": "USD", "retainedEarnings": "-1803406000", "totalLiabilities": "4684159000", "otherCurrentAssets": "3259000", "totalCurrentAssets": "249161000", "currentLongTermDebt": "None", "longTermInvestments": "342439000", "shortTermInvestments": "5915000", "currentNetReceivables": "206053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10578784000", "currentAccountsPayable": "317894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9706865000", "shortLongTermDebtTotal": "4289172000", "totalShareholderEquity": "6040213000", "capitalLeaseObligations": "243462000", "otherCurrentLiabilities": "-25000", "totalCurrentLiabilities": "317894000", "otherNonCurrentLiabilities": "413729000", "totalNonCurrentLiabilities": "4366265000", "cashAndShortTermInvestments": "39849000", "commonStockSharesOutstanding": "171275000", "intangibleAssetsExcludingGoodwill": "178849000", "cashAndCashEquivalentsAtCarryingValue": "39849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88172000", "profitLoss": "None", "dividendPayout": "111190000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "21259000", "operatingCashflow": "172578000", "capitalExpenditures": "41107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145252000", "cashflowFromInvestment": "-52361000", "stockBasedCompensation": "4044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326116000, "cost_of_revenue": 92903000, "gross_profit": 233213000, "research_and_development": null, "selling_general_admin": 25065000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123305000, "depreciation_amortisation": 74797000, "ebitda": 198102000, "interest_expense": 36956000, "interest_income": null, "other_non_operating": null, "pretax_income": 88172000, "tax_provision": 50215000, "effective_tax_rate": null, "net_income": 86782000, "net_income_continuing_ops": 88172000, "net_income_to_common": 86782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39849000, "short_term_investments": 5915000, "net_receivables": 206053000, "inventory": -5915000, "other_current_assets": null, "total_current_assets": 249161000, "net_ppe": null, "goodwill": 167062000, "intangible_assets": 178849000, "goodwill_and_intangibles": 345911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10578784000, "total_assets": 10827945000, "short_term_debt": 35082000, "accounts_payable": 317894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317894000, "long_term_debt": 3709074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4366265000, "total_liabilities": 4684159000, "total_debt": 3744156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1803406000, "total_equity": 6040213000, "shares_outstanding": 171275000, "operating_cash_flow": 172578000, "stock_based_compensation": 4044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52361000, "dividends_paid": 111190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145252000, "free_cash_flow": 213685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123305000", "ebitda": "198102000", "netIncome": "86782000", "grossProfit": "233213000", "depreciation": "None", "totalRevenue": "326116000", "costOfRevenue": "92903000", "interestIncome": "None", "incomeBeforeTax": "88172000", "interestExpense": "36956000", "operatingIncome": "208148000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "50215000", "reportedCurrency": "USD", "netInterestIncome": "-36956000", "nonInterestIncome": "None", "operatingExpenses": "25065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74797000", "sellingGeneralAndAdministrative": "25065000", "netIncomeFromContinuingOperations": "88172000" }, "balance": { "goodwill": "167062000", "inventory": "-5915000", "commonStock": "1710000", "currentDebt": "None", "investments": "None", "totalAssets": "10827945000", "longTermDebt": "3709074000", "shortTermDebt": "35082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "178849000", "reportedCurrency": "USD", "retainedEarnings": "-1803406000", "totalLiabilities": "4684159000", "otherCurrentAssets": "3259000", "totalCurrentAssets": "249161000", "currentLongTermDebt": "None", "longTermInvestments": "342439000", "shortTermInvestments": "5915000", "currentNetReceivables": "206053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10578784000", "currentAccountsPayable": "317894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9706865000", "shortLongTermDebtTotal": "4289172000", "totalShareholderEquity": "6040213000", "capitalLeaseObligations": "243462000", "otherCurrentLiabilities": "-25000", "totalCurrentLiabilities": "317894000", "otherNonCurrentLiabilities": "413729000", "totalNonCurrentLiabilities": "4366265000", "cashAndShortTermInvestments": "39849000", "commonStockSharesOutstanding": "171275000", "intangibleAssetsExcludingGoodwill": "178849000", "cashAndCashEquivalentsAtCarryingValue": "39849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88172000", "profitLoss": "None", "dividendPayout": "111190000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "21259000", "operatingCashflow": "172578000", "capitalExpenditures": "41107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145252000", "cashflowFromInvestment": "-52361000", "stockBasedCompensation": "4044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74797000", "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": "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" ] } } }