{ "ticker": { "uuid": "a8371a7d-4290-4af0-88bd-d286bb6b167b", "symbol": "TFII", "name": "TFI International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Trucking", "page_url": "https://sharemaestro.com/factors/ticker/a8371a7d-4290-4af0-88bd-d286bb6b167b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a8371a7d-4290-4af0-88bd-d286bb6b167b/" }, "ticker_metadata": { "id": 3921, "uuid": "a8371a7d-4290-4af0-88bd-d286bb6b167b", "symbol": "TFII", "name": "TFI International Inc", "asset_type": "equity", "market_cap": 12562135000, "stock_exchange_id": 3, "industry": "Trucking", "sector": "Industrials", "description": "TFI International Inc. provides transportation and logistics services in the United States, Canada, and Mexico. The company is headquartered in Saint-Laurent, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a8371a7d-4290-4af0-88bd-d286bb6b167b", "symbol": "TFII", "name": "TFI International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Trucking", "page_url": "https://sharemaestro.com/factors/ticker/a8371a7d-4290-4af0-88bd-d286bb6b167b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a8371a7d-4290-4af0-88bd-d286bb6b167b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.49, "value": 0.17, "quality": 0.67, "momentum": 0.89, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 159.5, "market_cap": 13139723085.5, "pe_ratio": 40.2216, "earnings_yield": 0.0249, "ebitda_to_ev": 0.0803, "shareholder_yield": 0.0126, "roe": 0.1228, "piotroski_f_score": 6, "momentum_12_1": 0.6163, "volatility_252d": 0.3501 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:46.065951+00:00", "batch_id": "" }, "size": { "price_close": 159.5, "market_cap": 13139723085.5, "market_cap_usd": 13139723085.5, "enterprise_value": 15683389085.5, "shares_outstanding": 82380709, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 40.2216, "pb_ratio": 4.9395, "ptbv_ratio": null, "ps_ratio": 1.5219, "pcf_ratio": 12.8895, "pfcf_ratio": 9.9569, "ev_ebitda": 12.4541, "ev_ebit": 26.6086, "ev_sales": 1.8165, "ev_fcf": 11.8845, "earnings_yield": 0.0249, "fcf_yield": 0.0841, "price_to_sales": 1.5219, "price_to_book": 4.9395, "price_to_cashflow": 12.8895, "ebitda_to_ev": 0.0803, "sales_yield": 0.5505 }, "yield": { "dividend_yield": 0.0126, "buyback_yield": 0, "shareholder_yield": 0.0126, "debt_paydown_yield": null, "total_yield": 0.0126 }, "quality": { "gross_margin": 0.1202, "operating_margin": 0.0683, "net_margin": 0.0378, "ebitda_margin": 0.1459, "fcf_margin": 0.1528, "roe": 0.1228, "roa": 0.0436, "roic": 0.0883, "roc_greenblatt": null, "asset_turnover": 1.1535, "cash_conversion": 4.0396, "accruals_ratio": -0.0926, "sbc_to_revenue": 0.0019, "piotroski_f_score": 6, "altman_z_score": 3.3941, "earnings_stability_5y": 0.3212, "revenue_stability_5y": 0.3589, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1386, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8137, "net_debt_to_ebitda": 2.0199, "debt_to_assets": 0.3647, "interest_coverage": 3.3756, "current_ratio": 1.0735, "quick_ratio": 1.0568, "net_debt": 2543666000, "local_beta": 0.0017, "volatility_252d": 0.3501, "volatility_60d": 0.786, "max_drawdown_12m": -0.1867, "risk_adjusted_momentum": 1.7606 }, "growth": { "revenue_growth_1y": 0.0169, "revenue_growth_3y_cagr": 0.077, "revenue_growth_5y_cagr": 0.2383, "eps_growth_1y": -0.1483, "eps_growth_3y_cagr": -0.1924, "eps_growth_5y_cagr": 0.0948, "fcf_growth_1y": -0.0612, "book_value_growth_1y": 0.0209, "revenue_growth": 0.0169, "earnings_growth": -0.1483 }, "momentum": { "price_return_1m": 0.1464, "price_return_3m": 0.4485, "price_return_6m": 0.6545, "price_return_9m": 0.6766, "price_return_12m": 0.853, "price_return_12m_ex1m": 0.6163, "momentum_6m": 0.6545, "momentum_12m": 0.853, "momentum_12_1": 0.6163, "distance_from_52w_high": 0, "distance_from_52w_low": 0.8993, "relative_strength": 0.753 }, "raw_ttm": { "revenue_ttm": 8633759716, "gross_profit_ttm": 1037428093, "ebit_ttm": 589409746, "ebitda_ttm": 1259294934, "net_income_ttm": 326683228, "eps_diluted_ttm": 3.9655, "operating_cash_flow_ttm": 1019413791, "capital_expenditure_ttm": 300240496, "fcf_ttm": 1319654287, "dividends_paid_ttm": 165507348, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 174608294, "cash_and_equivalents": 185814000, "total_current_assets": 1290202000, "total_current_liabilities": 1201822000, "net_ppe": null, "total_assets": 7484877000, "total_debt": 2729480000, "total_equity": 2660154000, "net_working_capital": 284133000, "book_value_per_share": 32.291, "retained_earnings": 1777962000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -198137000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 80, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 57, "rank_ev_ebitda": 53, "rank_ev_ebit": 79, "rank_earnings_yield": 80, "rank_fcf_yield": 48, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 35, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 91, "rank_fcf_margin": 58, "rank_piotroski": 45, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 53, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 14 }, "composites": { "value_composite": 83, "quality_composite": 33, "momentum_composite": 11, "growth_composite": 90, "yield_composite": 29, "svqf_composite": 90, "vc1_composite": 79, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 51, "quality_value_composite": 0.3375, "os_score": 0.49, "value_percentile": 0.17, "quality_percentile": 0.67, "momentum_percentile": 0.89, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5038, "ticker_id": 3921, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:46.065951+00:00", "batch_id": "", "os_score_delta": null, "price_close": 159.5, "market_cap": 13139723085.5, "market_cap_usd": 13139723085.5, "enterprise_value": 15683389085.5, "shares_outstanding": 82380709, "fx_rate_to_usd": null, "pe_ratio": 40.22160295, "pb_ratio": 4.93945955, "ptbv_ratio": null, "ps_ratio": 1.52190048, "pcf_ratio": 12.88948924, "pfcf_ratio": 9.95694343, "ev_ebitda": 12.45410321, "ev_ebit": 26.60863549, "ev_sales": 1.81651906, "ev_fcf": 11.88446795, "earnings_yield": 0.02486226, "fcf_yield": 0.08414344, "dividend_yield": 0.01259595, "buyback_yield": 0, "shareholder_yield": 0.01259595, "debt_paydown_yield": null, "total_yield": 0.01259595, "gross_margin": 0.12015948, "operating_margin": 0.06826803, "net_margin": 0.03783789, "ebitda_margin": 0.14585707, "fcf_margin": 0.15284816, "roe": 0.12280613, "roa": 0.04364577, "roic": 0.08825312, "roc_greenblatt": null, "asset_turnover": 1.15349387, "cash_conversion": 4.03955322, "accruals_ratio": -0.09255069, "sbc_to_revenue": 0.00188655, "debt_to_equity": 1.81370064, "net_debt_to_ebitda": 2.01991283, "debt_to_assets": 0.36466598, "interest_coverage": 3.37561139, "current_ratio": 1.07353834, "quick_ratio": 1.05679876, "net_debt": 2543666000, "revenue_growth_1y": 0.01688468, "revenue_growth_3y_cagr": 0.07697505, "revenue_growth_5y_cagr": 0.23827958, "eps_growth_1y": -0.14826652, "eps_growth_3y_cagr": -0.19242691, "eps_growth_5y_cagr": 0.09479821, "fcf_growth_1y": -0.06117984, "book_value_growth_1y": 0.02089122, "piotroski_f_score": 6, "altman_z_score": 3.39413334, "earnings_stability_5y": 0.321205, "revenue_stability_5y": 0.358872, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14640983, "price_return_3m": 0.44850409, "price_return_6m": 0.65451969, "price_return_9m": 0.67664595, "price_return_12m": 0.85295119, "price_return_12m_ex1m": 0.61630783, "distance_from_52w_high": 0, "distance_from_52w_low": 0.89934541, "relative_strength": 0.75298761, "local_beta": 0.0017, "volatility_252d": 0.350055, "volatility_60d": 0.786003, "max_drawdown_12m": -0.18665831, "revenue_ttm": 8633759716, "gross_profit_ttm": 1037428093, "ebit_ttm": 589409746, "ebitda_ttm": 1259294934, "net_income_ttm": 326683228, "eps_diluted_ttm": 3.96553067, "operating_cash_flow_ttm": 1019413791, "capital_expenditure_ttm": 300240496, "fcf_ttm": 1319654287, "dividends_paid_ttm": 165507348, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 174608294, "cash_and_equivalents": 185814000, "total_current_assets": 1290202000, "total_current_liabilities": 1201822000, "net_ppe": null, "total_assets": 7484877000, "total_debt": 2729480000, "total_equity": 2660154000, "net_working_capital": 284133000, "book_value_per_share": 32.2909821, "retained_earnings": 1777962000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -198137000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 80, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 57, "rank_ev_ebitda": 53, "rank_ev_ebit": 79, "rank_earnings_yield": 80, "rank_fcf_yield": 48, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 35, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 91, "rank_fcf_margin": 58, "rank_piotroski": 45, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 53, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 14, "value_composite": 83, "quality_composite": 33, "momentum_composite": 11, "growth_composite": 90, "yield_composite": 29, "svqf_composite": 90, "vc1_composite": 79, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 159.5, "os": 0.49, "value": 0.17, "quality": 0.67, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.2216, "earnings_yield": 0.0249, "shareholder_yield": 0.0126, "roe": 0.1228, "momentum_12_1": 0.6163, "complete_fields": { "id": 5038, "ticker_id": 3921, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:46.065951+00:00", "batch_id": "", "os_score_delta": null, "price_close": 159.5, "market_cap": 13139723085.5, "market_cap_usd": 13139723085.5, "enterprise_value": 15683389085.5, "shares_outstanding": 82380709, "fx_rate_to_usd": null, "pe_ratio": 40.22160295, "pb_ratio": 4.93945955, "ptbv_ratio": null, "ps_ratio": 1.52190048, "pcf_ratio": 12.88948924, "pfcf_ratio": 9.95694343, "ev_ebitda": 12.45410321, "ev_ebit": 26.60863549, "ev_sales": 1.81651906, "ev_fcf": 11.88446795, "earnings_yield": 0.02486226, "fcf_yield": 0.08414344, "dividend_yield": 0.01259595, "buyback_yield": 0, "shareholder_yield": 0.01259595, "debt_paydown_yield": null, "total_yield": 0.01259595, "gross_margin": 0.12015948, "operating_margin": 0.06826803, "net_margin": 0.03783789, "ebitda_margin": 0.14585707, "fcf_margin": 0.15284816, "roe": 0.12280613, "roa": 0.04364577, "roic": 0.08825312, "roc_greenblatt": null, "asset_turnover": 1.15349387, "cash_conversion": 4.03955322, "accruals_ratio": -0.09255069, "sbc_to_revenue": 0.00188655, "debt_to_equity": 1.81370064, "net_debt_to_ebitda": 2.01991283, "debt_to_assets": 0.36466598, "interest_coverage": 3.37561139, "current_ratio": 1.07353834, "quick_ratio": 1.05679876, "net_debt": 2543666000, "revenue_growth_1y": 0.01688468, "revenue_growth_3y_cagr": 0.07697505, "revenue_growth_5y_cagr": 0.23827958, "eps_growth_1y": -0.14826652, "eps_growth_3y_cagr": -0.19242691, "eps_growth_5y_cagr": 0.09479821, "fcf_growth_1y": -0.06117984, "book_value_growth_1y": 0.02089122, "piotroski_f_score": 6, "altman_z_score": 3.39413334, "earnings_stability_5y": 0.321205, "revenue_stability_5y": 0.358872, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14640983, "price_return_3m": 0.44850409, "price_return_6m": 0.65451969, "price_return_9m": 0.67664595, "price_return_12m": 0.85295119, "price_return_12m_ex1m": 0.61630783, "distance_from_52w_high": 0, "distance_from_52w_low": 0.89934541, "relative_strength": 0.75298761, "local_beta": 0.0017, "volatility_252d": 0.350055, "volatility_60d": 0.786003, "max_drawdown_12m": -0.18665831, "revenue_ttm": 8633759716, "gross_profit_ttm": 1037428093, "ebit_ttm": 589409746, "ebitda_ttm": 1259294934, "net_income_ttm": 326683228, "eps_diluted_ttm": 3.96553067, "operating_cash_flow_ttm": 1019413791, "capital_expenditure_ttm": 300240496, "fcf_ttm": 1319654287, "dividends_paid_ttm": 165507348, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 174608294, "cash_and_equivalents": 185814000, "total_current_assets": 1290202000, "total_current_liabilities": 1201822000, "net_ppe": null, "total_assets": 7484877000, "total_debt": 2729480000, "total_equity": 2660154000, "net_working_capital": 284133000, "book_value_per_share": 32.2909821, "retained_earnings": 1777962000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -198137000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 80, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 57, "rank_ev_ebitda": 53, "rank_ev_ebit": 79, "rank_earnings_yield": 80, "rank_fcf_yield": 48, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 35, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 91, "rank_fcf_margin": 58, "rank_piotroski": 45, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 53, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 14, "value_composite": 83, "quality_composite": 33, "momentum_composite": 11, "growth_composite": 90, "yield_composite": 29, "svqf_composite": 90, "vc1_composite": 79, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 11008182374, "cost_of_revenue": 9663179060, "gross_profit": 1345003312, "ebit": 763867100, "ebitda": 1616222178, "pretax_income": 565943310, "tax_provision": 132364780, "net_income": 433578529, "net_income_to_common": 433578529, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209632516, "total_current_assets": 1205977911, "total_assets": 7489460923, "short_term_debt": 395002093, "long_term_debt": 2355477000, "total_debt": 2750479093, "total_liabilities": 4818884921, "total_equity": 2670576000, "shares_outstanding": 83414310, "goodwill_and_intangibles": 2856893075 }, "cash_flow": { "operating_cash_flow": 1365138586, "capital_expenditure": 381456067, "free_cash_flow": 1746594653, "dividends_paid": 210945678, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339181, "ticker_id": 3921, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "763867100", "ebitda": "1616222178", "netIncome": "433578529", "grossProfit": "1345003312", "depreciation": "None", "totalRevenue": "11008182374", "costOfRevenue": "9663179060", "interestIncome": "1795000", "incomeBeforeTax": "565943310", "interestExpense": "226019908", "operatingIncome": "763867099", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "132364780", "reportedCurrency": "USD", "netInterestIncome": "-160093000", "nonInterestIncome": "None", "operatingExpenses": "581136212", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9663179060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "852355078", "sellingGeneralAndAdministrative": "71595000", "netIncomeFromContinuingOperations": "310553000" }, "balance": { "goodwill": "2085486785", "inventory": "19477573", "commonStock": "1122146248", "currentDebt": "None", "investments": "None", "totalAssets": "7489460923", "longTermDebt": "2355477000", "shortTermDebt": "395002093", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "771406290", "reportedCurrency": "USD", "retainedEarnings": "1773301034", "totalLiabilities": "4818884921", "otherCurrentAssets": "71751556", "totalCurrentAssets": "1205977911", "currentLongTermDebt": "230754000", "longTermInvestments": "24954000", "shortTermInvestments": "None", "currentNetReceivables": "905116262", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6283483011", "currentAccountsPayable": "459777070", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3686734086", "totalShareholderEquity": "2670576000", "capitalLeaseObligations": "637764000", "otherCurrentLiabilities": "312615615", "totalCurrentLiabilities": "1167394781", "otherNonCurrentLiabilities": "97866000", "totalNonCurrentLiabilities": "3651490138", "cashAndShortTermInvestments": "209632516", "commonStockSharesOutstanding": "83414310", "intangibleAssetsExcludingGoodwill": "771406290", "cashAndCashEquivalentsAtCarryingValue": "209632516", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433578529", "profitLoss": "None", "dividendPayout": "210945678", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-425825", "operatingCashflow": "1365138586", "capitalExpenditures": "381456067", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-561955905", "cashflowFromInvestment": "-505234525", "stockBasedCompensation": "15148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210945678", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338855345", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "852355078", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11008182374, "cost_of_revenue": 9663179060, "gross_profit": 1345003312, "research_and_development": null, "selling_general_admin": 71595000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 763867100, "depreciation_amortisation": 852355078, "ebitda": 1616222178, "interest_expense": 226019908, "interest_income": null, "other_non_operating": null, "pretax_income": 565943310, "tax_provision": 132364780, "effective_tax_rate": null, "net_income": 433578529, "net_income_continuing_ops": 310553000, "net_income_to_common": 433578529, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209632516, "short_term_investments": null, "net_receivables": 905116262, "inventory": 19477573, "other_current_assets": null, "total_current_assets": 1205977911, "net_ppe": null, "goodwill": 2085486785, "intangible_assets": 771406290, "goodwill_and_intangibles": 2856893075, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6283483011, "total_assets": 7489460923, "short_term_debt": 395002093, "accounts_payable": 459777070, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1167394781, "long_term_debt": 2355477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3651490138, "total_liabilities": 4818884921, "total_debt": 2750479093, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1773301034, "total_equity": 2670576000, "shares_outstanding": 83414310, "operating_cash_flow": 1365138586, "stock_based_compensation": 15148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 381456067, "acquisitions": null, "other_investing": null, "investing_cash_flow": -505234525, "dividends_paid": 210945678, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -561955905, "free_cash_flow": 1746594653, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "763867100", "ebitda": "1616222178", "netIncome": "433578529", "grossProfit": "1345003312", "depreciation": "None", "totalRevenue": "11008182374", "costOfRevenue": "9663179060", "interestIncome": "1795000", "incomeBeforeTax": "565943310", "interestExpense": "226019908", "operatingIncome": "763867099", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "132364780", "reportedCurrency": "USD", "netInterestIncome": "-160093000", "nonInterestIncome": "None", "operatingExpenses": "581136212", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9663179060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "852355078", "sellingGeneralAndAdministrative": "71595000", "netIncomeFromContinuingOperations": "310553000" }, "balance": { "goodwill": "2085486785", "inventory": "19477573", "commonStock": "1122146248", "currentDebt": "None", "investments": "None", "totalAssets": "7489460923", "longTermDebt": "2355477000", "shortTermDebt": "395002093", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "771406290", "reportedCurrency": "USD", "retainedEarnings": "1773301034", "totalLiabilities": "4818884921", "otherCurrentAssets": "71751556", "totalCurrentAssets": "1205977911", "currentLongTermDebt": "230754000", "longTermInvestments": "24954000", "shortTermInvestments": "None", "currentNetReceivables": "905116262", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6283483011", "currentAccountsPayable": "459777070", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3686734086", "totalShareholderEquity": "2670576000", "capitalLeaseObligations": "637764000", "otherCurrentLiabilities": "312615615", "totalCurrentLiabilities": "1167394781", "otherNonCurrentLiabilities": "97866000", "totalNonCurrentLiabilities": "3651490138", "cashAndShortTermInvestments": "209632516", "commonStockSharesOutstanding": "83414310", "intangibleAssetsExcludingGoodwill": "771406290", "cashAndCashEquivalentsAtCarryingValue": "209632516", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433578529", "profitLoss": "None", "dividendPayout": "210945678", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-425825", "operatingCashflow": "1365138586", "capitalExpenditures": "381456067", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-561955905", "cashflowFromInvestment": "-505234525", "stockBasedCompensation": "15148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210945678", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338855345", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "852355078", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 8396830000, "cost_of_revenue": 7145453000, "gross_profit": 1251377000, "ebit": 712689000, "ebitda": 1294758000, "pretax_income": 560723000, "tax_provision": 138239000, "net_income": 422484000, "net_income_to_common": 422484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 1037049000, "total_assets": 7145844000, "short_term_debt": 252679000, "long_term_debt": 2309428000, "total_debt": 2562107000, "total_liabilities": 4472569000, "total_equity": 2673275000, "shares_outstanding": 85243000, "goodwill_and_intangibles": 2622951000 }, "cash_flow": { "operating_cash_flow": 1062651000, "capital_expenditure": 399093000, "free_cash_flow": 1461744000, "dividends_paid": 127498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339186, "ticker_id": 3921, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "712689000", "ebitda": "1294758000", "netIncome": "422484000", "grossProfit": "1251377000", "depreciation": "None", "totalRevenue": "8396830000", "costOfRevenue": "7145453000", "interestIncome": "7723000", "incomeBeforeTax": "560723000", "interestExpense": "160136000", "operatingIncome": "718962000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "138239000", "reportedCurrency": "USD", "netInterestIncome": "-160490000", "nonInterestIncome": "None", "operatingExpenses": "532415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7145453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "582069000", "sellingGeneralAndAdministrative": "76308000", "netIncomeFromContinuingOperations": "422484000" }, "balance": { "goodwill": "1921608000", "inventory": "17962000", "commonStock": "1135500000", "currentDebt": "None", "investments": "None", "totalAssets": "7145844000", "longTermDebt": "2309428000", "shortTermDebt": "252679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "701343000", "reportedCurrency": "USD", "retainedEarnings": "1838707000", "totalLiabilities": "4472569000", "otherCurrentAssets": "79437000", "totalCurrentAssets": "1037049000", "currentLongTermDebt": "100230000", "longTermInvestments": "22097000", "shortTermInvestments": "None", "currentNetReceivables": "939650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6108795000", "currentAccountsPayable": "430585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2983320000", "totalShareholderEquity": "2673275000", "capitalLeaseObligations": "573662000", "otherCurrentLiabilities": "311397000", "totalCurrentLiabilities": "1003650000", "otherNonCurrentLiabilities": "4466000", "totalNonCurrentLiabilities": "3468919000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "85243000", "intangibleAssetsExcludingGoodwill": "701343000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422484000", "profitLoss": "None", "dividendPayout": "127498000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8101000", "operatingCashflow": "1062651000", "capitalExpenditures": "399093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164439000", "cashflowFromInvestment": "-1244615000", "stockBasedCompensation": "11074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "582069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8396830000, "cost_of_revenue": 7145453000, "gross_profit": 1251377000, "research_and_development": null, "selling_general_admin": 76308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 712689000, "depreciation_amortisation": 582069000, "ebitda": 1294758000, "interest_expense": 160136000, "interest_income": null, "other_non_operating": null, "pretax_income": 560723000, "tax_provision": 138239000, "effective_tax_rate": null, "net_income": 422484000, "net_income_continuing_ops": 422484000, "net_income_to_common": 422484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 939650000, "inventory": 17962000, "other_current_assets": null, "total_current_assets": 1037049000, "net_ppe": null, "goodwill": 1921608000, "intangible_assets": 701343000, "goodwill_and_intangibles": 2622951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6108795000, "total_assets": 7145844000, "short_term_debt": 252679000, "accounts_payable": 430585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1003650000, "long_term_debt": 2309428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3468919000, "total_liabilities": 4472569000, "total_debt": 2562107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1838707000, "total_equity": 2673275000, "shares_outstanding": 85243000, "operating_cash_flow": 1062651000, "stock_based_compensation": 11074000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1244615000, "dividends_paid": 127498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164439000, "free_cash_flow": 1461744000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "712689000", "ebitda": "1294758000", "netIncome": "422484000", "grossProfit": "1251377000", "depreciation": "None", "totalRevenue": "8396830000", "costOfRevenue": "7145453000", "interestIncome": "7723000", "incomeBeforeTax": "560723000", "interestExpense": "160136000", "operatingIncome": "718962000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "138239000", "reportedCurrency": "USD", "netInterestIncome": "-160490000", "nonInterestIncome": "None", "operatingExpenses": "532415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7145453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "582069000", "sellingGeneralAndAdministrative": "76308000", "netIncomeFromContinuingOperations": "422484000" }, "balance": { "goodwill": "1921608000", "inventory": "17962000", "commonStock": "1135500000", "currentDebt": "None", "investments": "None", "totalAssets": "7145844000", "longTermDebt": "2309428000", "shortTermDebt": "252679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "701343000", "reportedCurrency": "USD", "retainedEarnings": "1838707000", "totalLiabilities": "4472569000", "otherCurrentAssets": "79437000", "totalCurrentAssets": "1037049000", "currentLongTermDebt": "100230000", "longTermInvestments": "22097000", "shortTermInvestments": "None", "currentNetReceivables": "939650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6108795000", "currentAccountsPayable": "430585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2983320000", "totalShareholderEquity": "2673275000", "capitalLeaseObligations": "573662000", "otherCurrentLiabilities": "311397000", "totalCurrentLiabilities": "1003650000", "otherNonCurrentLiabilities": "4466000", "totalNonCurrentLiabilities": "3468919000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "85243000", "intangibleAssetsExcludingGoodwill": "701343000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422484000", "profitLoss": "None", "dividendPayout": "127498000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8101000", "operatingCashflow": "1062651000", "capitalExpenditures": "399093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164439000", "cashflowFromInvestment": "-1244615000", "stockBasedCompensation": "11074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "582069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 7521167000, "cost_of_revenue": 6255775000, "gross_profit": 1265392000, "ebit": 752238000, "ebitda": 1194213000, "pretax_income": 676764000, "tax_provision": 171887000, "net_income": 504877000, "net_income_to_common": 504877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335556000, "total_current_assets": 1335999000, "total_assets": 6283620000, "short_term_debt": 301748000, "long_term_debt": 1709831000, "total_debt": 2011579000, "total_liabilities": 3692210000, "total_equity": 2591410000, "shares_outstanding": 87047759, "goodwill_and_intangibles": 2019301000 }, "cash_flow": { "operating_cash_flow": 1032431605, "capital_expenditure": 368193640, "free_cash_flow": 1400625245, "dividends_paid": 123315738, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339191, "ticker_id": 3921, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "752238000", "ebitda": "1194213000", "netIncome": "504877000", "grossProfit": "1265392000", "depreciation": "None", "totalRevenue": "7521167000", "costOfRevenue": "6255775000", "interestIncome": "8121000", "incomeBeforeTax": "676764000", "interestExpense": "90955986", "operatingIncome": "757635000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "171887000", "reportedCurrency": "USD", "netInterestIncome": "-81197000", "nonInterestIncome": "None", "operatingExpenses": "507757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6255775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441975000", "sellingGeneralAndAdministrative": "84925000", "netIncomeFromContinuingOperations": "504877000" }, "balance": { "goodwill": "1483077000", "inventory": "23964000", "commonStock": "1107290000", "currentDebt": "None", "investments": "None", "totalAssets": "6283620000", "longTermDebt": "1709831000", "shortTermDebt": "301748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "536224000", "reportedCurrency": "USD", "retainedEarnings": "1646975000", "totalLiabilities": "3692210000", "otherCurrentAssets": "58071000", "totalCurrentAssets": "1335999000", "currentLongTermDebt": "174351000", "longTermInvestments": "50209000", "shortTermInvestments": "None", "currentNetReceivables": "918408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4947621000", "currentAccountsPayable": "450638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2344340000", "totalShareholderEquity": "2591410000", "capitalLeaseObligations": "460158000", "otherCurrentLiabilities": "311283000", "totalCurrentLiabilities": "1066111000", "otherNonCurrentLiabilities": "3699000", "totalNonCurrentLiabilities": "2626099000", "cashAndShortTermInvestments": "335556000", "commonStockSharesOutstanding": "87047759", "intangibleAssetsExcludingGoodwill": "536224000", "cashAndCashEquivalentsAtCarryingValue": "335556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "514135845", "profitLoss": "None", "dividendPayout": "123315738", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6652807", "operatingCashflow": "1032431605", "capitalExpenditures": "368193640", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28582733", "cashflowFromInvestment": "-811954124", "stockBasedCompensation": "13451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123315738", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-340741259", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "450080297", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7521167000, "cost_of_revenue": 6255775000, "gross_profit": 1265392000, "research_and_development": null, "selling_general_admin": 84925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 752238000, "depreciation_amortisation": 441975000, "ebitda": 1194213000, "interest_expense": 90955986, "interest_income": null, "other_non_operating": null, "pretax_income": 676764000, "tax_provision": 171887000, "effective_tax_rate": null, "net_income": 504877000, "net_income_continuing_ops": 504877000, "net_income_to_common": 504877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335556000, "short_term_investments": null, "net_receivables": 918408000, "inventory": 23964000, "other_current_assets": null, "total_current_assets": 1335999000, "net_ppe": null, "goodwill": 1483077000, "intangible_assets": 536224000, "goodwill_and_intangibles": 2019301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4947621000, "total_assets": 6283620000, "short_term_debt": 301748000, "accounts_payable": 450638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1066111000, "long_term_debt": 1709831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2626099000, "total_liabilities": 3692210000, "total_debt": 2011579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1646975000, "total_equity": 2591410000, "shares_outstanding": 87047759, "operating_cash_flow": 1032431605, "stock_based_compensation": 13451000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 368193640, "acquisitions": null, "other_investing": null, "investing_cash_flow": -811954124, "dividends_paid": 123315738, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28582733, "free_cash_flow": 1400625245, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "752238000", "ebitda": "1194213000", "netIncome": "504877000", "grossProfit": "1265392000", "depreciation": "None", "totalRevenue": "7521167000", "costOfRevenue": "6255775000", "interestIncome": "8121000", "incomeBeforeTax": "676764000", "interestExpense": "90955986", "operatingIncome": "757635000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "171887000", "reportedCurrency": "USD", "netInterestIncome": "-81197000", "nonInterestIncome": "None", "operatingExpenses": "507757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6255775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441975000", "sellingGeneralAndAdministrative": "84925000", "netIncomeFromContinuingOperations": "504877000" }, "balance": { "goodwill": "1483077000", "inventory": "23964000", "commonStock": "1107290000", "currentDebt": "None", "investments": "None", "totalAssets": "6283620000", "longTermDebt": "1709831000", "shortTermDebt": "301748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "536224000", "reportedCurrency": "USD", "retainedEarnings": "1646975000", "totalLiabilities": "3692210000", "otherCurrentAssets": "58071000", "totalCurrentAssets": "1335999000", "currentLongTermDebt": "174351000", "longTermInvestments": "50209000", "shortTermInvestments": "None", "currentNetReceivables": "918408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4947621000", "currentAccountsPayable": "450638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2344340000", "totalShareholderEquity": "2591410000", "capitalLeaseObligations": "460158000", "otherCurrentLiabilities": "311283000", "totalCurrentLiabilities": "1066111000", "otherNonCurrentLiabilities": "3699000", "totalNonCurrentLiabilities": "2626099000", "cashAndShortTermInvestments": "335556000", "commonStockSharesOutstanding": "87047759", "intangibleAssetsExcludingGoodwill": "536224000", "cashAndCashEquivalentsAtCarryingValue": "335556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "514135845", "profitLoss": "None", "dividendPayout": "123315738", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6652807", "operatingCashflow": "1032431605", "capitalExpenditures": "368193640", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28582733", "cashflowFromInvestment": "-811954124", "stockBasedCompensation": "13451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123315738", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-340741259", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "450080297", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 8812491000, "cost_of_revenue": 7239553000, "gross_profit": 1572938000, "ebit": 1131135000, "ebitda": 1561728000, "pretax_income": 1065641000, "tax_provision": 242409000, "net_income": 823232000, "net_income_to_common": 823232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147117000, "total_current_assets": 1263563000, "total_assets": 5505830000, "short_term_debt": 153021000, "long_term_debt": 1278670000, "total_debt": 1431691000, "total_liabilities": 3042760000, "total_equity": 2463070000, "shares_outstanding": 91257679, "goodwill_and_intangibles": 1592110000 }, "cash_flow": { "operating_cash_flow": 971645000, "capital_expenditure": 356944000, "free_cash_flow": 1328589000, "dividends_paid": 97321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339196, "ticker_id": 3921, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1131135000", "ebitda": "1561728000", "netIncome": "823232000", "grossProfit": "1572938000", "depreciation": "None", "totalRevenue": "8812491000", "costOfRevenue": "7239553000", "interestIncome": "1750000", "incomeBeforeTax": "1065641000", "interestExpense": "78150704", "operatingIncome": "1146038000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "242409000", "reportedCurrency": "USD", "netInterestIncome": "-80397000", "nonInterestIncome": "None", "operatingExpenses": "426900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7239553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430593000", "sellingGeneralAndAdministrative": "139399000", "netIncomeFromContinuingOperations": "823232000" }, "balance": { "goodwill": "1281333000", "inventory": "24181000", "commonStock": "1089229000", "currentDebt": "None", "investments": "None", "totalAssets": "5505830000", "longTermDebt": "1278670000", "shortTermDebt": "153021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "310777000", "reportedCurrency": "USD", "retainedEarnings": "1565671000", "totalLiabilities": "3042760000", "otherCurrentAssets": "48751000", "totalCurrentAssets": "1263563000", "currentLongTermDebt": "37087000", "longTermInvestments": "85964000", "shortTermInvestments": "None", "currentNetReceivables": "1043514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4242267000", "currentAccountsPayable": "498777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2513595000", "shortLongTermDebtTotal": "1728796000", "totalShareholderEquity": "2463070000", "capitalLeaseObligations": "413039000", "otherCurrentLiabilities": "273169000", "totalCurrentLiabilities": "966681000", "otherNonCurrentLiabilities": "382000", "totalNonCurrentLiabilities": "2076079000", "cashAndShortTermInvestments": "147117000", "commonStockSharesOutstanding": "91257679", "intangibleAssetsExcludingGoodwill": "310777000", "cashAndCashEquivalentsAtCarryingValue": "147117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "823232000", "profitLoss": "None", "dividendPayout": "97321000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1498000", "operatingCashflow": "971645000", "capitalExpenditures": "356944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1067242000", "cashflowFromInvestment": "223422000", "stockBasedCompensation": "14648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-577169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8812491000, "cost_of_revenue": 7239553000, "gross_profit": 1572938000, "research_and_development": null, "selling_general_admin": 139399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1131135000, "depreciation_amortisation": 430593000, "ebitda": 1561728000, "interest_expense": 78150704, "interest_income": null, "other_non_operating": null, "pretax_income": 1065641000, "tax_provision": 242409000, "effective_tax_rate": null, "net_income": 823232000, "net_income_continuing_ops": 823232000, "net_income_to_common": 823232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147117000, "short_term_investments": null, "net_receivables": 1043514000, "inventory": 24181000, "other_current_assets": null, "total_current_assets": 1263563000, "net_ppe": null, "goodwill": 1281333000, "intangible_assets": 310777000, "goodwill_and_intangibles": 1592110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4242267000, "total_assets": 5505830000, "short_term_debt": 153021000, "accounts_payable": 498777000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 966681000, "long_term_debt": 1278670000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2076079000, "total_liabilities": 3042760000, "total_debt": 1431691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1565671000, "total_equity": 2463070000, "shares_outstanding": 91257679, "operating_cash_flow": 971645000, "stock_based_compensation": 14648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 356944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 223422000, "dividends_paid": 97321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1067242000, "free_cash_flow": 1328589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1131135000", "ebitda": "1561728000", "netIncome": "823232000", "grossProfit": "1572938000", "depreciation": "None", "totalRevenue": "8812491000", "costOfRevenue": "7239553000", "interestIncome": "1750000", "incomeBeforeTax": "1065641000", "interestExpense": "78150704", "operatingIncome": "1146038000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "242409000", "reportedCurrency": "USD", "netInterestIncome": "-80397000", "nonInterestIncome": "None", "operatingExpenses": "426900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7239553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430593000", "sellingGeneralAndAdministrative": "139399000", "netIncomeFromContinuingOperations": "823232000" }, "balance": { "goodwill": "1281333000", "inventory": "24181000", "commonStock": "1089229000", "currentDebt": "None", "investments": "None", "totalAssets": "5505830000", "longTermDebt": "1278670000", "shortTermDebt": "153021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "310777000", "reportedCurrency": "USD", "retainedEarnings": "1565671000", "totalLiabilities": "3042760000", "otherCurrentAssets": "48751000", "totalCurrentAssets": "1263563000", "currentLongTermDebt": "37087000", "longTermInvestments": "85964000", "shortTermInvestments": "None", "currentNetReceivables": "1043514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4242267000", "currentAccountsPayable": "498777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2513595000", "shortLongTermDebtTotal": "1728796000", "totalShareholderEquity": "2463070000", "capitalLeaseObligations": "413039000", "otherCurrentLiabilities": "273169000", "totalCurrentLiabilities": "966681000", "otherNonCurrentLiabilities": "382000", "totalNonCurrentLiabilities": "2076079000", "cashAndShortTermInvestments": "147117000", "commonStockSharesOutstanding": "91257679", "intangibleAssetsExcludingGoodwill": "310777000", "cashAndCashEquivalentsAtCarryingValue": "147117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "823232000", "profitLoss": "None", "dividendPayout": "97321000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1498000", "operatingCashflow": "971645000", "capitalExpenditures": "356944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1067242000", "cashflowFromInvestment": "223422000", "stockBasedCompensation": "14648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-577169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 7220429000, "cost_of_revenue": 6072392000, "gross_profit": 1148037000, "ebit": 965685000, "ebitda": 1358717000, "pretax_income": 906211000, "tax_provision": 151806000, "net_income": 754405000, "net_income_to_common": 754405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19292000, "total_current_assets": 1162258000, "total_assets": 5883663000, "short_term_debt": 478930000, "long_term_debt": 1244508000, "total_debt": 1723438000, "total_liabilities": 3573308000, "total_equity": 2310355000, "shares_outstanding": 95336023, "goodwill_and_intangibles": 1792921000 }, "cash_flow": { "operating_cash_flow": 855351000, "capital_expenditure": 275799000, "free_cash_flow": 1131150000, "dividends_paid": 85386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339201, "ticker_id": 3921, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "965685000", "ebitda": "1358717000", "netIncome": "754405000", "grossProfit": "1148037000", "depreciation": "None", "totalRevenue": "7220429000", "costOfRevenue": "6072392000", "interestIncome": "5127000", "incomeBeforeTax": "906211000", "interestExpense": "75542402", "operatingIncome": "979229000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "151806000", "reportedCurrency": "USD", "netInterestIncome": "-73018000", "nonInterestIncome": "None", "operatingExpenses": "168808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6072392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393032000", "sellingGeneralAndAdministrative": "104121000", "netIncomeFromContinuingOperations": "664361000" }, "balance": { "goodwill": "1424811000", "inventory": "24402000", "commonStock": "1133181000", "currentDebt": "None", "investments": "None", "totalAssets": "5883663000", "longTermDebt": "1244508000", "shortTermDebt": "478930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "368110000", "reportedCurrency": "USD", "retainedEarnings": "1282689000", "totalLiabilities": "3573308000", "otherCurrentAssets": "56461000", "totalCurrentAssets": "1162258000", "currentLongTermDebt": "363586000", "longTermInvestments": "31391000", "shortTermInvestments": "None", "currentNetReceivables": "1062103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4721405000", "currentAccountsPayable": "612092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2730407000", "shortLongTermDebtTotal": "2037300000", "totalShareholderEquity": "2310355000", "capitalLeaseObligations": "429206000", "otherCurrentLiabilities": "299394000", "totalCurrentLiabilities": "1406968000", "otherNonCurrentLiabilities": "8033000", "totalNonCurrentLiabilities": "2166340000", "cashAndShortTermInvestments": "19292000", "commonStockSharesOutstanding": "95336023", "intangibleAssetsExcludingGoodwill": "368110000", "cashAndCashEquivalentsAtCarryingValue": "19292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "664361000", "profitLoss": "None", "dividendPayout": "85386000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1233000", "operatingCashflow": "855351000", "capitalExpenditures": "275799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322301000", "cashflowFromInvestment": "-1162657000", "stockBasedCompensation": "15424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7220429000, "cost_of_revenue": 6072392000, "gross_profit": 1148037000, "research_and_development": null, "selling_general_admin": 104121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 965685000, "depreciation_amortisation": 393032000, "ebitda": 1358717000, "interest_expense": 75542402, "interest_income": null, "other_non_operating": null, "pretax_income": 906211000, "tax_provision": 151806000, "effective_tax_rate": null, "net_income": 754405000, "net_income_continuing_ops": 664361000, "net_income_to_common": 754405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19292000, "short_term_investments": null, "net_receivables": 1062103000, "inventory": 24402000, "other_current_assets": null, "total_current_assets": 1162258000, "net_ppe": null, "goodwill": 1424811000, "intangible_assets": 368110000, "goodwill_and_intangibles": 1792921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4721405000, "total_assets": 5883663000, "short_term_debt": 478930000, "accounts_payable": 612092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1406968000, "long_term_debt": 1244508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2166340000, "total_liabilities": 3573308000, "total_debt": 1723438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1282689000, "total_equity": 2310355000, "shares_outstanding": 95336023, "operating_cash_flow": 855351000, "stock_based_compensation": 15424000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 275799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1162657000, "dividends_paid": 85386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 322301000, "free_cash_flow": 1131150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "965685000", "ebitda": "1358717000", "netIncome": "754405000", "grossProfit": "1148037000", "depreciation": "None", "totalRevenue": "7220429000", "costOfRevenue": "6072392000", "interestIncome": "5127000", "incomeBeforeTax": "906211000", "interestExpense": "75542402", "operatingIncome": "979229000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "151806000", "reportedCurrency": "USD", "netInterestIncome": "-73018000", "nonInterestIncome": "None", "operatingExpenses": "168808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6072392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393032000", "sellingGeneralAndAdministrative": "104121000", "netIncomeFromContinuingOperations": "664361000" }, "balance": { "goodwill": "1424811000", "inventory": "24402000", "commonStock": "1133181000", "currentDebt": "None", "investments": "None", "totalAssets": "5883663000", "longTermDebt": "1244508000", "shortTermDebt": "478930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "368110000", "reportedCurrency": "USD", "retainedEarnings": "1282689000", "totalLiabilities": "3573308000", "otherCurrentAssets": "56461000", "totalCurrentAssets": "1162258000", "currentLongTermDebt": "363586000", "longTermInvestments": "31391000", "shortTermInvestments": "None", "currentNetReceivables": "1062103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4721405000", "currentAccountsPayable": "612092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2730407000", "shortLongTermDebtTotal": "2037300000", "totalShareholderEquity": "2310355000", "capitalLeaseObligations": "429206000", "otherCurrentLiabilities": "299394000", "totalCurrentLiabilities": "1406968000", "otherNonCurrentLiabilities": "8033000", "totalNonCurrentLiabilities": "2166340000", "cashAndShortTermInvestments": "19292000", "commonStockSharesOutstanding": "95336023", "intangibleAssetsExcludingGoodwill": "368110000", "cashAndCashEquivalentsAtCarryingValue": "19292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "664361000", "profitLoss": "None", "dividendPayout": "85386000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1233000", "operatingCashflow": "855351000", "capitalExpenditures": "275799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322301000", "cashflowFromInvestment": "-1162657000", "stockBasedCompensation": "15424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 3781134000, "cost_of_revenue": 3208281000, "gross_profit": 572853000, "ebit": 410067000, "ebitda": 709296000, "pretax_income": 362657000, "tax_provision": 86982000, "net_income": 275675000, "net_income_to_common": 275675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4297000, "total_current_assets": 652772000, "total_assets": 3847254000, "short_term_debt": 131519000, "long_term_debt": 829547000, "total_debt": 961066000, "total_liabilities": 2058642000, "total_equity": 1788612000, "shares_outstanding": 90934806, "goodwill_and_intangibles": 1747663000 }, "cash_flow": { "operating_cash_flow": 610862000, "capital_expenditure": 144375000, "free_cash_flow": 755237000, "dividends_paid": 67604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339206, "ticker_id": 3921, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "410067000", "ebitda": "709296000", "netIncome": "275675000", "grossProfit": "572853000", "depreciation": "None", "totalRevenue": "3781134000", "costOfRevenue": "3208281000", "interestIncome": "2776000", "incomeBeforeTax": "362657000", "interestExpense": "59444698", "operatingIncome": "416567000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "86982000", "reportedCurrency": "USD", "netInterestIncome": "-53910000", "nonInterestIncome": "None", "operatingExpenses": "156286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3208281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299229000", "sellingGeneralAndAdministrative": "23105000", "netIncomeFromContinuingOperations": "275675000" }, "balance": { "goodwill": "1375610000", "inventory": "8761000", "commonStock": "1120049000", "currentDebt": "None", "investments": "None", "totalAssets": "3847254000", "longTermDebt": "829547000", "shortTermDebt": "131519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "372053000", "reportedCurrency": "USD", "retainedEarnings": "803503000", "totalLiabilities": "2058642000", "otherCurrentAssets": "34235000", "totalCurrentAssets": "652772000", "currentLongTermDebt": "42997000", "longTermInvestments": "9727000", "shortTermInvestments": "None", "currentNetReceivables": "605479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3194482000", "currentAccountsPayable": "305919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1411713000", "shortLongTermDebtTotal": "1228530000", "totalShareholderEquity": "1788612000", "capitalLeaseObligations": "355986000", "otherCurrentLiabilities": "183802000", "totalCurrentLiabilities": "654460000", "otherNonCurrentLiabilities": "22699000", "totalNonCurrentLiabilities": "1404181999", "cashAndShortTermInvestments": "4297000", "commonStockSharesOutstanding": "90934806", "intangibleAssetsExcludingGoodwill": "372053000", "cashAndCashEquivalentsAtCarryingValue": "4297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275675000", "profitLoss": "None", "dividendPayout": "67604000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2200000", "operatingCashflow": "610862000", "capitalExpenditures": "144375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228084000", "cashflowFromInvestment": "-378481000", "stockBasedCompensation": "7046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3781134000, "cost_of_revenue": 3208281000, "gross_profit": 572853000, "research_and_development": null, "selling_general_admin": 23105000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 410067000, "depreciation_amortisation": 299229000, "ebitda": 709296000, "interest_expense": 59444698, "interest_income": null, "other_non_operating": null, "pretax_income": 362657000, "tax_provision": 86982000, "effective_tax_rate": null, "net_income": 275675000, "net_income_continuing_ops": 275675000, "net_income_to_common": 275675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4297000, "short_term_investments": null, "net_receivables": 605479000, "inventory": 8761000, "other_current_assets": null, "total_current_assets": 652772000, "net_ppe": null, "goodwill": 1375610000, "intangible_assets": 372053000, "goodwill_and_intangibles": 1747663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3194482000, "total_assets": 3847254000, "short_term_debt": 131519000, "accounts_payable": 305919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 654460000, "long_term_debt": 829547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1404181999, "total_liabilities": 2058642000, "total_debt": 961066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 803503000, "total_equity": 1788612000, "shares_outstanding": 90934806, "operating_cash_flow": 610862000, "stock_based_compensation": 7046000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378481000, "dividends_paid": 67604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -228084000, "free_cash_flow": 755237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "410067000", "ebitda": "709296000", "netIncome": "275675000", "grossProfit": "572853000", "depreciation": "None", "totalRevenue": "3781134000", "costOfRevenue": "3208281000", "interestIncome": "2776000", "incomeBeforeTax": "362657000", "interestExpense": "59444698", "operatingIncome": "416567000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "86982000", "reportedCurrency": "USD", "netInterestIncome": "-53910000", "nonInterestIncome": "None", "operatingExpenses": "156286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3208281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299229000", "sellingGeneralAndAdministrative": "23105000", "netIncomeFromContinuingOperations": "275675000" }, "balance": { "goodwill": "1375610000", "inventory": "8761000", "commonStock": "1120049000", "currentDebt": "None", "investments": "None", "totalAssets": "3847254000", "longTermDebt": "829547000", "shortTermDebt": "131519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "372053000", "reportedCurrency": "USD", "retainedEarnings": "803503000", "totalLiabilities": "2058642000", "otherCurrentAssets": "34235000", "totalCurrentAssets": "652772000", "currentLongTermDebt": "42997000", "longTermInvestments": "9727000", "shortTermInvestments": "None", "currentNetReceivables": "605479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3194482000", "currentAccountsPayable": "305919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1411713000", "shortLongTermDebtTotal": "1228530000", "totalShareholderEquity": "1788612000", "capitalLeaseObligations": "355986000", "otherCurrentLiabilities": "183802000", "totalCurrentLiabilities": "654460000", "otherNonCurrentLiabilities": "22699000", "totalNonCurrentLiabilities": "1404181999", "cashAndShortTermInvestments": "4297000", "commonStockSharesOutstanding": "90934806", "intangibleAssetsExcludingGoodwill": "372053000", "cashAndCashEquivalentsAtCarryingValue": "4297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275675000", "profitLoss": "None", "dividendPayout": "67604000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2200000", "operatingCashflow": "610862000", "capitalExpenditures": "144375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228084000", "cashflowFromInvestment": "-378481000", "stockBasedCompensation": "7046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 3993725853, "cost_of_revenue": 3487403894, "gross_profit": 506321958, "ebit": 393946404, "ebitda": 696465779, "pretax_income": 328497397, "tax_provision": 78274918, "net_income": 239277424, "net_income_to_common": 239277424, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -75890129.91, "total_current_assets": 523572462, "total_assets": 3488754239, "short_term_debt": 119868786, "long_term_debt": 2053749000, "total_debt": 2173617786, "total_liabilities": 2336091313, "total_equity": 1152662926, "shares_outstanding": 85364183, "goodwill_and_intangibles": 1496552779 }, "cash_flow": { "operating_cash_flow": 496923300.7, "capital_expenditure": 268810429.7, "free_cash_flow": 765733730.4, "dividends_paid": 61781255.02, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339211, "ticker_id": 3921, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393946404", "ebitda": "696465779", "netIncome": "239277424", "grossProfit": "506321958", "depreciation": "None", "totalRevenue": "3993725853", "costOfRevenue": "3487403894", "interestIncome": "3001000", "incomeBeforeTax": "328497397", "interestExpense": "65449007", "operatingIncome": "346802390", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "78274918", "reportedCurrency": "USD", "netInterestIncome": "-81870000", "nonInterestIncome": "None", "operatingExpenses": "159519568", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3487403894", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302519375", "sellingGeneralAndAdministrative": "1290365000", "netIncomeFromContinuingOperations": "324476000" }, "balance": { "goodwill": "1177467904", "inventory": "10598115", "commonStock": "520744562", "currentDebt": "None", "investments": "None", "totalAssets": "3488754239", "longTermDebt": "2053749000", "shortTermDebt": "119868786", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "319084875", "reportedCurrency": "USD", "retainedEarnings": "597058801", "totalLiabilities": "2336091313", "otherCurrentAssets": "18996072", "totalCurrentAssets": "523572462", "currentLongTermDebt": "57448000", "longTermInvestments": "1391000", "shortTermInvestments": "77909", "currentNetReceivables": "462789469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2965181777", "currentAccountsPayable": "237042112", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1459597000", "shortLongTermDebtTotal": "2173617786", "totalShareholderEquity": "1152662926", "capitalLeaseObligations": "99133000", "otherCurrentLiabilities": "2677089", "totalCurrentLiabilities": "484828557", "otherNonCurrentLiabilities": "3649000", "totalNonCurrentLiabilities": "1851262755", "cashAndShortTermInvestments": "-75890129.91", "commonStockSharesOutstanding": "85364183", "intangibleAssetsExcludingGoodwill": "319084875", "cashAndCashEquivalentsAtCarryingValue": "-75890129.91", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248398876.19", "profitLoss": "None", "dividendPayout": "61781255.02", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2321112.79", "operatingCashflow": "496923300.70", "capitalExpenditures": "268810429.7", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188431181.91", "cashflowFromInvestment": "-303857000", "stockBasedCompensation": "6330238.01", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61781255.02", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-197648265.67", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300314636.33", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3993725853, "cost_of_revenue": 3487403894, "gross_profit": 506321958, "research_and_development": null, "selling_general_admin": 1290365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393946404, "depreciation_amortisation": 302519375, "ebitda": 696465779, "interest_expense": 65449007, "interest_income": null, "other_non_operating": null, "pretax_income": 328497397, "tax_provision": 78274918, "effective_tax_rate": null, "net_income": 239277424, "net_income_continuing_ops": 324476000, "net_income_to_common": 239277424, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -75890129.91, "short_term_investments": 77909, "net_receivables": 462789469, "inventory": 10598115, "other_current_assets": null, "total_current_assets": 523572462, "net_ppe": null, "goodwill": 1177467904, "intangible_assets": 319084875, "goodwill_and_intangibles": 1496552779, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2965181777, "total_assets": 3488754239, "short_term_debt": 119868786, "accounts_payable": 237042112, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484828557, "long_term_debt": 2053749000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1851262755, "total_liabilities": 2336091313, "total_debt": 2173617786, "preferred_stock": null, "minority_interest": null, "retained_earnings": 597058801, "total_equity": 1152662926, "shares_outstanding": 85364183, "operating_cash_flow": 496923300.7, "stock_based_compensation": 6330238.01, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268810429.7, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303857000, "dividends_paid": 61781255.02, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188431181.91, "free_cash_flow": 765733730.4, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "393946404", "ebitda": "696465779", "netIncome": "239277424", "grossProfit": "506321958", "depreciation": "None", "totalRevenue": "3993725853", "costOfRevenue": "3487403894", "interestIncome": "3001000", "incomeBeforeTax": "328497397", "interestExpense": "65449007", "operatingIncome": "346802390", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "78274918", "reportedCurrency": "USD", "netInterestIncome": "-81870000", "nonInterestIncome": "None", "operatingExpenses": "159519568", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3487403894", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302519375", "sellingGeneralAndAdministrative": "1290365000", "netIncomeFromContinuingOperations": "324476000" }, "balance": { "goodwill": "1177467904", "inventory": "10598115", "commonStock": "520744562", "currentDebt": "None", "investments": "None", "totalAssets": "3488754239", "longTermDebt": "2053749000", "shortTermDebt": "119868786", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "319084875", "reportedCurrency": "USD", "retainedEarnings": "597058801", "totalLiabilities": "2336091313", "otherCurrentAssets": "18996072", "totalCurrentAssets": "523572462", "currentLongTermDebt": "57448000", "longTermInvestments": "1391000", "shortTermInvestments": "77909", "currentNetReceivables": "462789469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2965181777", "currentAccountsPayable": "237042112", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1459597000", "shortLongTermDebtTotal": "2173617786", "totalShareholderEquity": "1152662926", "capitalLeaseObligations": "99133000", "otherCurrentLiabilities": "2677089", "totalCurrentLiabilities": "484828557", "otherNonCurrentLiabilities": "3649000", "totalNonCurrentLiabilities": "1851262755", "cashAndShortTermInvestments": "-75890129.91", "commonStockSharesOutstanding": "85364183", "intangibleAssetsExcludingGoodwill": "319084875", "cashAndCashEquivalentsAtCarryingValue": "-75890129.91", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248398876.19", "profitLoss": "None", "dividendPayout": "61781255.02", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2321112.79", "operatingCashflow": "496923300.70", "capitalExpenditures": "268810429.7", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188431181.91", "cashflowFromInvestment": "-303857000", "stockBasedCompensation": "6330238.01", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61781255.02", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-197648265.67", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300314636.33", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 3761450188, "cost_of_revenue": 3251443800, "gross_profit": 510006388, "ebit": 329938401, "ebitda": 521265317, "pretax_income": 280623774, "tax_provision": 66242300, "net_income": 214381474, "net_income_to_common": 214381474, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -6728192.48, "total_current_assets": 520579576, "total_assets": 2973473418, "short_term_debt": 98877410, "long_term_debt": 1458408000, "total_debt": 1557285410, "total_liabilities": 1815750020, "total_equity": 1157723398, "shares_outstanding": 90803989, "goodwill_and_intangibles": 1396074241 }, "cash_flow": { "operating_cash_flow": 399038934, "capital_expenditure": 234004390.51, "free_cash_flow": 633043324.51, "dividends_paid": 54401151.22, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339216, "ticker_id": 3921, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "329938401", "ebitda": "521265317", "netIncome": "214381474", "grossProfit": "510006388", "depreciation": "None", "totalRevenue": "3761450188", "costOfRevenue": "3251443800", "interestIncome": "2807000", "incomeBeforeTax": "280623774", "interestExpense": "46148045", "operatingIncome": "316089953", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "66242300", "reportedCurrency": "USD", "netInterestIncome": "-60222000", "nonInterestIncome": "None", "operatingExpenses": "205470510", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3251443800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191326916", "sellingGeneralAndAdministrative": "1245003000", "netIncomeFromContinuingOperations": "291994000" }, "balance": { "goodwill": "1085415886", "inventory": "9364698", "commonStock": "517249987", "currentDebt": "None", "investments": "None", "totalAssets": "2973473418", "longTermDebt": "1458408000", "shortTermDebt": "98877410", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "310658355", "reportedCurrency": "USD", "retainedEarnings": "577891823", "totalLiabilities": "1815750020", "otherCurrentAssets": "37846449", "totalCurrentAssets": "520579576", "currentLongTermDebt": "129185000", "longTermInvestments": "1498000", "shortTermInvestments": "None", "currentNetReceivables": "473368428", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2452893842", "currentAccountsPayable": "247769872", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1396389000", "shortLongTermDebtTotal": "1560960410", "totalShareholderEquity": "1157723398", "capitalLeaseObligations": "9164000", "otherCurrentLiabilities": "1447841", "totalCurrentLiabilities": "481813910", "otherNonCurrentLiabilities": "5907000", "totalNonCurrentLiabilities": "1333936110", "cashAndShortTermInvestments": "-6728192.48", "commonStockSharesOutstanding": "90803989", "intangibleAssetsExcludingGoodwill": "310658355", "cashAndCashEquivalentsAtCarryingValue": "-6728192.48", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214381474", "profitLoss": "None", "dividendPayout": "54401151.22", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "318642", "operatingCashflow": "399038934", "capitalExpenditures": "234004390.51", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132897953.79", "cashflowFromInvestment": "-266140980.74", "stockBasedCompensation": "4350858", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54401151.22", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191326916", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3761450188, "cost_of_revenue": 3251443800, "gross_profit": 510006388, "research_and_development": null, "selling_general_admin": 1245003000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329938401, "depreciation_amortisation": 191326916, "ebitda": 521265317, "interest_expense": 46148045, "interest_income": null, "other_non_operating": null, "pretax_income": 280623774, "tax_provision": 66242300, "effective_tax_rate": null, "net_income": 214381474, "net_income_continuing_ops": 291994000, "net_income_to_common": 214381474, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -6728192.48, "short_term_investments": null, "net_receivables": 473368428, "inventory": 9364698, "other_current_assets": null, "total_current_assets": 520579576, "net_ppe": null, "goodwill": 1085415886, "intangible_assets": 310658355, "goodwill_and_intangibles": 1396074241, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2452893842, "total_assets": 2973473418, "short_term_debt": 98877410, "accounts_payable": 247769872, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481813910, "long_term_debt": 1458408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1333936110, "total_liabilities": 1815750020, "total_debt": 1557285410, "preferred_stock": null, "minority_interest": null, "retained_earnings": 577891823, "total_equity": 1157723398, "shares_outstanding": 90803989, "operating_cash_flow": 399038934, "stock_based_compensation": 4350858, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234004390.51, "acquisitions": null, "other_investing": null, "investing_cash_flow": -266140980.74, "dividends_paid": 54401151.22, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132897953.79, "free_cash_flow": 633043324.51, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "329938401", "ebitda": "521265317", "netIncome": "214381474", "grossProfit": "510006388", "depreciation": "None", "totalRevenue": "3761450188", "costOfRevenue": "3251443800", "interestIncome": "2807000", "incomeBeforeTax": "280623774", "interestExpense": "46148045", "operatingIncome": "316089953", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "66242300", "reportedCurrency": "USD", "netInterestIncome": "-60222000", "nonInterestIncome": "None", "operatingExpenses": "205470510", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3251443800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191326916", "sellingGeneralAndAdministrative": "1245003000", "netIncomeFromContinuingOperations": "291994000" }, "balance": { "goodwill": "1085415886", "inventory": "9364698", "commonStock": "517249987", "currentDebt": "None", "investments": "None", "totalAssets": "2973473418", "longTermDebt": "1458408000", "shortTermDebt": "98877410", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "310658355", "reportedCurrency": "USD", "retainedEarnings": "577891823", "totalLiabilities": "1815750020", "otherCurrentAssets": "37846449", "totalCurrentAssets": "520579576", "currentLongTermDebt": "129185000", "longTermInvestments": "1498000", "shortTermInvestments": "None", "currentNetReceivables": "473368428", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2452893842", "currentAccountsPayable": "247769872", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1396389000", "shortLongTermDebtTotal": "1560960410", "totalShareholderEquity": "1157723398", "capitalLeaseObligations": "9164000", "otherCurrentLiabilities": "1447841", "totalCurrentLiabilities": "481813910", "otherNonCurrentLiabilities": "5907000", "totalNonCurrentLiabilities": "1333936110", "cashAndShortTermInvestments": "-6728192.48", "commonStockSharesOutstanding": "90803989", "intangibleAssetsExcludingGoodwill": "310658355", "cashAndCashEquivalentsAtCarryingValue": "-6728192.48", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214381474", "profitLoss": "None", "dividendPayout": "54401151.22", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "318642", "operatingCashflow": "399038934", "capitalExpenditures": "234004390.51", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132897953.79", "cashflowFromInvestment": "-266140980.74", "stockBasedCompensation": "4350858", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54401151.22", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191326916", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 1949103000, "cost_of_revenue": 1749023000, "gross_profit": 200080000, "ebit": 89369000, "ebitda": 240257000, "pretax_income": 52429000, "tax_provision": 9121000, "net_income": 43308000, "net_income_to_common": 43308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185814000, "total_current_assets": 1290202000, "total_assets": 7484877000, "short_term_debt": 381567000, "long_term_debt": 2347913000, "total_debt": 2729480000, "total_liabilities": 4824723000, "total_equity": 2660154000, "shares_outstanding": 82380709, "goodwill_and_intangibles": 2858291000 }, "cash_flow": { "operating_cash_flow": 121516000, "capital_expenditure": 27264000, "free_cash_flow": 148780000, "dividends_paid": 37980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339179, "ticker_id": 3921, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89369000", "ebitda": "240257000", "netIncome": "43308000", "grossProfit": "200080000", "depreciation": "None", "totalRevenue": "1949103000", "costOfRevenue": "1749023000", "interestIncome": "502000", "incomeBeforeTax": "52429000", "interestExpense": "36940000", "operatingIncome": "86236000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9121000", "reportedCurrency": "USD", "netInterestIncome": "-39794000", "nonInterestIncome": "None", "operatingExpenses": "113844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1749023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150888000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "43308000" }, "balance": { "goodwill": "2097989000", "inventory": "20118000", "commonStock": "1131802000", "currentDebt": "None", "investments": "None", "totalAssets": "7484877000", "longTermDebt": "2347913000", "shortTermDebt": "381567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "760302000", "reportedCurrency": "USD", "retainedEarnings": "1777962000", "totalLiabilities": "4824723000", "otherCurrentAssets": "75692000", "totalCurrentAssets": "1290202000", "currentLongTermDebt": "217710000", "longTermInvestments": "19802000", "shortTermInvestments": "None", "currentNetReceivables": "1008578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6194675000", "currentAccountsPayable": "717165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3180718000", "totalShareholderEquity": "2660154000", "capitalLeaseObligations": "615095000", "otherCurrentLiabilities": "100997000", "totalCurrentLiabilities": "1201822000", "otherNonCurrentLiabilities": "100311000", "totalNonCurrentLiabilities": "3622901000", "cashAndShortTermInvestments": "185814000", "commonStockSharesOutstanding": "82380709", "intangibleAssetsExcludingGoodwill": "760302000", "cashAndCashEquivalentsAtCarryingValue": "185814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43308000", "profitLoss": "None", "dividendPayout": "37980000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-622000", "operatingCashflow": "121516000", "capitalExpenditures": "27264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101423000", "cashflowFromInvestment": "-47512000", "stockBasedCompensation": "4285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1949103000, "cost_of_revenue": 1749023000, "gross_profit": 200080000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89369000, "depreciation_amortisation": 150888000, "ebitda": 240257000, "interest_expense": 36940000, "interest_income": null, "other_non_operating": null, "pretax_income": 52429000, "tax_provision": 9121000, "effective_tax_rate": null, "net_income": 43308000, "net_income_continuing_ops": 43308000, "net_income_to_common": 43308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185814000, "short_term_investments": null, "net_receivables": 1008578000, "inventory": 20118000, "other_current_assets": null, "total_current_assets": 1290202000, "net_ppe": null, "goodwill": 2097989000, "intangible_assets": 760302000, "goodwill_and_intangibles": 2858291000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6194675000, "total_assets": 7484877000, "short_term_debt": 381567000, "accounts_payable": 717165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1201822000, "long_term_debt": 2347913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3622901000, "total_liabilities": 4824723000, "total_debt": 2729480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1777962000, "total_equity": 2660154000, "shares_outstanding": 82380709, "operating_cash_flow": 121516000, "stock_based_compensation": 4285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47512000, "dividends_paid": 37980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101423000, "free_cash_flow": 148780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89369000", "ebitda": "240257000", "netIncome": "43308000", "grossProfit": "200080000", "depreciation": "None", "totalRevenue": "1949103000", "costOfRevenue": "1749023000", "interestIncome": "502000", "incomeBeforeTax": "52429000", "interestExpense": "36940000", "operatingIncome": "86236000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9121000", "reportedCurrency": "USD", "netInterestIncome": "-39794000", "nonInterestIncome": "None", "operatingExpenses": "113844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1749023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150888000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "43308000" }, "balance": { "goodwill": "2097989000", "inventory": "20118000", "commonStock": "1131802000", "currentDebt": "None", "investments": "None", "totalAssets": "7484877000", "longTermDebt": "2347913000", "shortTermDebt": "381567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "760302000", "reportedCurrency": "USD", "retainedEarnings": "1777962000", "totalLiabilities": "4824723000", "otherCurrentAssets": "75692000", "totalCurrentAssets": "1290202000", "currentLongTermDebt": "217710000", "longTermInvestments": "19802000", "shortTermInvestments": "None", "currentNetReceivables": "1008578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6194675000", "currentAccountsPayable": "717165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3180718000", "totalShareholderEquity": "2660154000", "capitalLeaseObligations": "615095000", "otherCurrentLiabilities": "100997000", "totalCurrentLiabilities": "1201822000", "otherNonCurrentLiabilities": "100311000", "totalNonCurrentLiabilities": "3622901000", "cashAndShortTermInvestments": "185814000", "commonStockSharesOutstanding": "82380709", "intangibleAssetsExcludingGoodwill": "760302000", "cashAndCashEquivalentsAtCarryingValue": "185814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43308000", "profitLoss": "None", "dividendPayout": "37980000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-622000", "operatingCashflow": "121516000", "capitalExpenditures": "27264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101423000", "cashflowFromInvestment": "-47512000", "stockBasedCompensation": "4285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 2666614579, "cost_of_revenue": 2351038790, "gross_profit": 315575787, "ebit": 175311832, "ebitda": 384019181, "pretax_income": 123656756, "tax_provision": 23829658, "net_income": 99827098, "net_income_to_common": 99827098, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209632516, "total_current_assets": 1205977911, "total_assets": 7489460923, "short_term_debt": 395002093, "long_term_debt": 2355477000, "total_debt": 2750479093, "total_liabilities": 4818884921, "total_equity": 2670576000, "shares_outstanding": 82421000, "goodwill_and_intangibles": 2856893075 }, "cash_flow": { "operating_cash_flow": 393301860, "capital_expenditure": 115441343, "free_cash_flow": 508743203, "dividends_paid": 51177571, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339180, "ticker_id": 3921, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175311832", "ebitda": "384019181", "netIncome": "99827098", "grossProfit": "315575787", "depreciation": "None", "totalRevenue": "2666614579", "costOfRevenue": "2351038790", "interestIncome": "744000", "incomeBeforeTax": "123656756", "interestExpense": "56121742", "operatingIncome": "175311831", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23829658", "reportedCurrency": "USD", "netInterestIncome": "-39538000", "nonInterestIncome": "None", "operatingExpenses": "140263955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2351038790", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208707349", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "71652000" }, "balance": { "goodwill": "2085486785", "inventory": "19477573", "commonStock": "1122146248", "currentDebt": "None", "investments": "None", "totalAssets": "7489460923", "longTermDebt": "2355477000", "shortTermDebt": "395002093", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "771406290", "reportedCurrency": "USD", "retainedEarnings": "1773301034", "totalLiabilities": "4818884921", "otherCurrentAssets": "71751556", "totalCurrentAssets": "1205977911", "currentLongTermDebt": "230754000", "longTermInvestments": "24954000", "shortTermInvestments": "None", "currentNetReceivables": "905116262", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6283483011", "currentAccountsPayable": "665488939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3686734086", "totalShareholderEquity": "2670576000", "capitalLeaseObligations": "637764000", "otherCurrentLiabilities": "106903746", "totalCurrentLiabilities": "1167394781", "otherNonCurrentLiabilities": "97866000", "totalNonCurrentLiabilities": "3651490138", "cashAndShortTermInvestments": "209632516", "commonStockSharesOutstanding": "82421000", "intangibleAssetsExcludingGoodwill": "771406290", "cashAndCashEquivalentsAtCarryingValue": "209632516", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99827098", "profitLoss": "None", "dividendPayout": "51177571", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2225336.90", "operatingCashflow": "393301860", "capitalExpenditures": "115441343", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122876919", "cashflowFromInvestment": "-263408420", "stockBasedCompensation": "3876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51177571", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24014906", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208707349", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2666614579, "cost_of_revenue": 2351038790, "gross_profit": 315575787, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175311832, "depreciation_amortisation": 208707349, "ebitda": 384019181, "interest_expense": 56121742, "interest_income": null, "other_non_operating": null, "pretax_income": 123656756, "tax_provision": 23829658, "effective_tax_rate": null, "net_income": 99827098, "net_income_continuing_ops": 71652000, "net_income_to_common": 99827098, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209632516, "short_term_investments": null, "net_receivables": 905116262, "inventory": 19477573, "other_current_assets": null, "total_current_assets": 1205977911, "net_ppe": null, "goodwill": 2085486785, "intangible_assets": 771406290, "goodwill_and_intangibles": 2856893075, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6283483011, "total_assets": 7489460923, "short_term_debt": 395002093, "accounts_payable": 665488939, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1167394781, "long_term_debt": 2355477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3651490138, "total_liabilities": 4818884921, "total_debt": 2750479093, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1773301034, "total_equity": 2670576000, "shares_outstanding": 82421000, "operating_cash_flow": 393301860, "stock_based_compensation": 3876000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115441343, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263408420, "dividends_paid": 51177571, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 122876919, "free_cash_flow": 508743203, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175311832", "ebitda": "384019181", "netIncome": "99827098", "grossProfit": "315575787", "depreciation": "None", "totalRevenue": "2666614579", "costOfRevenue": "2351038790", "interestIncome": "744000", "incomeBeforeTax": "123656756", "interestExpense": "56121742", "operatingIncome": "175311831", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23829658", "reportedCurrency": "USD", "netInterestIncome": "-39538000", "nonInterestIncome": "None", "operatingExpenses": "140263955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2351038790", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208707349", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "71652000" }, "balance": { "goodwill": "2085486785", "inventory": "19477573", "commonStock": "1122146248", "currentDebt": "None", "investments": "None", "totalAssets": "7489460923", "longTermDebt": "2355477000", "shortTermDebt": "395002093", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "771406290", "reportedCurrency": "USD", "retainedEarnings": "1773301034", "totalLiabilities": "4818884921", "otherCurrentAssets": "71751556", "totalCurrentAssets": "1205977911", "currentLongTermDebt": "230754000", "longTermInvestments": "24954000", "shortTermInvestments": "None", "currentNetReceivables": "905116262", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6283483011", "currentAccountsPayable": "665488939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3686734086", "totalShareholderEquity": "2670576000", "capitalLeaseObligations": "637764000", "otherCurrentLiabilities": "106903746", "totalCurrentLiabilities": "1167394781", "otherNonCurrentLiabilities": "97866000", "totalNonCurrentLiabilities": "3651490138", "cashAndShortTermInvestments": "209632516", "commonStockSharesOutstanding": "82421000", "intangibleAssetsExcludingGoodwill": "771406290", "cashAndCashEquivalentsAtCarryingValue": "209632516", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99827098", "profitLoss": "None", "dividendPayout": "51177571", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2225336.90", "operatingCashflow": "393301860", "capitalExpenditures": "115441343", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122876919", "cashflowFromInvestment": "-263408420", "stockBasedCompensation": "3876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51177571", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24014906", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208707349", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 1946846137, "cost_of_revenue": 1695409830, "gross_profit": 251436306, "ebit": 150760914, "ebitda": 302063753, "pretax_income": 110490362, "tax_provision": 26740232, "net_income": 83750130, "net_income_to_common": 83750130, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31582183, "total_current_assets": 1072736276, "total_assets": 7105225068, "short_term_debt": 233487174, "long_term_debt": 2313366000, "total_debt": 2546853174, "total_liabilities": 4469163208, "total_equity": 2636061859, "shares_outstanding": 82746488, "goodwill_and_intangibles": 2640642389 }, "cash_flow": { "operating_cash_flow": 252922931, "capital_expenditure": 71429153, "free_cash_flow": 324352084, "dividends_paid": 36894777, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339182, "ticker_id": 3921, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150760914", "ebitda": "302063753", "netIncome": "83750130", "grossProfit": "251436306", "depreciation": "None", "totalRevenue": "1946846137", "costOfRevenue": "1695409830", "interestIncome": "518000", "incomeBeforeTax": "110490362", "interestExpense": "40270552", "operatingIncome": "148682217", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26740232", "reportedCurrency": "USD", "netInterestIncome": "-40204000", "nonInterestIncome": "None", "operatingExpenses": "102754088", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1695409830", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151302839", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "84689000" }, "balance": { "goodwill": "1983537560", "inventory": "17267151", "commonStock": "1124105153", "currentDebt": "None", "investments": "None", "totalAssets": "7105225068", "longTermDebt": "2313366000", "shortTermDebt": "233487174", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "657104829", "reportedCurrency": "USD", "retainedEarnings": "1762034692", "totalLiabilities": "4469163208", "otherCurrentAssets": "112564167", "totalCurrentAssets": "1072736276", "currentLongTermDebt": "78486000", "longTermInvestments": "25074000", "shortTermInvestments": "None", "currentNetReceivables": "911322775", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6032488792", "currentAccountsPayable": "677673759", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2991293242", "totalShareholderEquity": "2636061859", "capitalLeaseObligations": "602360000", "otherCurrentLiabilities": "96819528", "totalCurrentLiabilities": "1007980461", "otherNonCurrentLiabilities": "2662000", "totalNonCurrentLiabilities": "3461182746", "cashAndShortTermInvestments": "31582183", "commonStockSharesOutstanding": "82746488", "intangibleAssetsExcludingGoodwill": "657104829", "cashAndCashEquivalentsAtCarryingValue": "31582183", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83750130", "profitLoss": "None", "dividendPayout": "36894777", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1057", "operatingCashflow": "252922931", "capitalExpenditures": "71429153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193024160", "cashflowFromInvestment": "-56512265", "stockBasedCompensation": "4015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36894777", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66485476", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151302839", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1946846137, "cost_of_revenue": 1695409830, "gross_profit": 251436306, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150760914, "depreciation_amortisation": 151302839, "ebitda": 302063753, "interest_expense": 40270552, "interest_income": null, "other_non_operating": null, "pretax_income": 110490362, "tax_provision": 26740232, "effective_tax_rate": null, "net_income": 83750130, "net_income_continuing_ops": 84689000, "net_income_to_common": 83750130, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31582183, "short_term_investments": null, "net_receivables": 911322775, "inventory": 17267151, "other_current_assets": null, "total_current_assets": 1072736276, "net_ppe": null, "goodwill": 1983537560, "intangible_assets": 657104829, "goodwill_and_intangibles": 2640642389, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6032488792, "total_assets": 7105225068, "short_term_debt": 233487174, "accounts_payable": 677673759, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1007980461, "long_term_debt": 2313366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3461182746, "total_liabilities": 4469163208, "total_debt": 2546853174, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1762034692, "total_equity": 2636061859, "shares_outstanding": 82746488, "operating_cash_flow": 252922931, "stock_based_compensation": 4015000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71429153, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56512265, "dividends_paid": 36894777, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193024160, "free_cash_flow": 324352084, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150760914", "ebitda": "302063753", "netIncome": "83750130", "grossProfit": "251436306", "depreciation": "None", "totalRevenue": "1946846137", "costOfRevenue": "1695409830", "interestIncome": "518000", "incomeBeforeTax": "110490362", "interestExpense": "40270552", "operatingIncome": "148682217", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26740232", "reportedCurrency": "USD", "netInterestIncome": "-40204000", "nonInterestIncome": "None", "operatingExpenses": "102754088", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1695409830", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151302839", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "84689000" }, "balance": { "goodwill": "1983537560", "inventory": "17267151", "commonStock": "1124105153", "currentDebt": "None", "investments": "None", "totalAssets": "7105225068", "longTermDebt": "2313366000", "shortTermDebt": "233487174", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "657104829", "reportedCurrency": "USD", "retainedEarnings": "1762034692", "totalLiabilities": "4469163208", "otherCurrentAssets": "112564167", "totalCurrentAssets": "1072736276", "currentLongTermDebt": "78486000", "longTermInvestments": "25074000", "shortTermInvestments": "None", "currentNetReceivables": "911322775", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6032488792", "currentAccountsPayable": "677673759", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2991293242", "totalShareholderEquity": "2636061859", "capitalLeaseObligations": "602360000", "otherCurrentLiabilities": "96819528", "totalCurrentLiabilities": "1007980461", "otherNonCurrentLiabilities": "2662000", "totalNonCurrentLiabilities": "3461182746", "cashAndShortTermInvestments": "31582183", "commonStockSharesOutstanding": "82746488", "intangibleAssetsExcludingGoodwill": "657104829", "cashAndCashEquivalentsAtCarryingValue": "31582183", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83750130", "profitLoss": "None", "dividendPayout": "36894777", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1057", "operatingCashflow": "252922931", "capitalExpenditures": "71429153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193024160", "cashflowFromInvestment": "-56512265", "stockBasedCompensation": "4015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36894777", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66485476", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151302839", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 2071196000, "cost_of_revenue": 1800859000, "gross_profit": 270336000, "ebit": 173968000, "ebitda": 332955000, "pretax_income": 132692000, "tax_provision": 32894000, "net_income": 99798000, "net_income_to_common": 99798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28000000, "total_current_assets": 1086049000, "total_assets": 7225502000, "short_term_debt": 243675000, "long_term_debt": 2363431000, "total_debt": 2607106000, "total_liabilities": 4541924000, "total_equity": 2683577000, "shares_outstanding": 83655000, "goodwill_and_intangibles": 2686660000 }, "cash_flow": { "operating_cash_flow": 251673000, "capital_expenditure": 86106000, "free_cash_flow": 337779000, "dividends_paid": 39455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339183, "ticker_id": 3921, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173968000", "ebitda": "332955000", "netIncome": "99798000", "grossProfit": "270336000", "depreciation": "None", "totalRevenue": "2071196000", "costOfRevenue": "1800859000", "interestIncome": "305000", "incomeBeforeTax": "132692000", "interestExpense": "41276000", "operatingIncome": "169349000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "32894000", "reportedCurrency": "USD", "netInterestIncome": "-40302000", "nonInterestIncome": "None", "operatingExpenses": "100987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158987000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "98180000" }, "balance": { "goodwill": "2003864000", "inventory": "17424000", "commonStock": "1135809000", "currentDebt": "None", "investments": "None", "totalAssets": "7225502000", "longTermDebt": "2363431000", "shortTermDebt": "243675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "682796000", "reportedCurrency": "USD", "retainedEarnings": "1780753000", "totalLiabilities": "4541924000", "otherCurrentAssets": "88678000", "totalCurrentAssets": "1086049000", "currentLongTermDebt": "86418000", "longTermInvestments": "25526000", "shortTermInvestments": "None", "currentNetReceivables": "951947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6139452000", "currentAccountsPayable": "684073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3027894000", "totalShareholderEquity": "2683577000", "capitalLeaseObligations": "571322000", "otherCurrentLiabilities": "108293000", "totalCurrentLiabilities": "1036041000", "otherNonCurrentLiabilities": "2652000", "totalNonCurrentLiabilities": "3505883000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "83655000", "intangibleAssetsExcludingGoodwill": "682796000", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99798000", "profitLoss": "None", "dividendPayout": "39455000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "460714", "operatingCashflow": "251673000", "capitalExpenditures": "86106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129581000", "cashflowFromInvestment": "-109758000", "stockBasedCompensation": "4112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2071196000, "cost_of_revenue": 1800859000, "gross_profit": 270336000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173968000, "depreciation_amortisation": 158987000, "ebitda": 332955000, "interest_expense": 41276000, "interest_income": null, "other_non_operating": null, "pretax_income": 132692000, "tax_provision": 32894000, "effective_tax_rate": null, "net_income": 99798000, "net_income_continuing_ops": 98180000, "net_income_to_common": 99798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28000000, "short_term_investments": null, "net_receivables": 951947000, "inventory": 17424000, "other_current_assets": null, "total_current_assets": 1086049000, "net_ppe": null, "goodwill": 2003864000, "intangible_assets": 682796000, "goodwill_and_intangibles": 2686660000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6139452000, "total_assets": 7225502000, "short_term_debt": 243675000, "accounts_payable": 684073000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1036041000, "long_term_debt": 2363431000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3505883000, "total_liabilities": 4541924000, "total_debt": 2607106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1780753000, "total_equity": 2683577000, "shares_outstanding": 83655000, "operating_cash_flow": 251673000, "stock_based_compensation": 4112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109758000, "dividends_paid": 39455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129581000, "free_cash_flow": 337779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173968000", "ebitda": "332955000", "netIncome": "99798000", "grossProfit": "270336000", "depreciation": "None", "totalRevenue": "2071196000", "costOfRevenue": "1800859000", "interestIncome": "305000", "incomeBeforeTax": "132692000", "interestExpense": "41276000", "operatingIncome": "169349000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "32894000", "reportedCurrency": "USD", "netInterestIncome": "-40302000", "nonInterestIncome": "None", "operatingExpenses": "100987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158987000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "98180000" }, "balance": { "goodwill": "2003864000", "inventory": "17424000", "commonStock": "1135809000", "currentDebt": "None", "investments": "None", "totalAssets": "7225502000", "longTermDebt": "2363431000", "shortTermDebt": "243675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "682796000", "reportedCurrency": "USD", "retainedEarnings": "1780753000", "totalLiabilities": "4541924000", "otherCurrentAssets": "88678000", "totalCurrentAssets": "1086049000", "currentLongTermDebt": "86418000", "longTermInvestments": "25526000", "shortTermInvestments": "None", "currentNetReceivables": "951947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6139452000", "currentAccountsPayable": "684073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3027894000", "totalShareholderEquity": "2683577000", "capitalLeaseObligations": "571322000", "otherCurrentLiabilities": "108293000", "totalCurrentLiabilities": "1036041000", "otherNonCurrentLiabilities": "2652000", "totalNonCurrentLiabilities": "3505883000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "83655000", "intangibleAssetsExcludingGoodwill": "682796000", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99798000", "profitLoss": "None", "dividendPayout": "39455000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "460714", "operatingCashflow": "251673000", "capitalExpenditures": "86106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129581000", "cashflowFromInvestment": "-109758000", "stockBasedCompensation": "4112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 1964387000, "cost_of_revenue": 1747738000, "gross_profit": 216649000, "ebit": 111097000, "ebitda": 262390000, "pretax_income": 74334000, "tax_provision": 18302000, "net_income": 56032000, "net_income_to_common": 56032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16433000, "total_current_assets": 1080615000, "total_assets": 7116955000, "short_term_debt": 240464000, "long_term_debt": 2309270000, "total_debt": 2549734000, "total_liabilities": 4485695000, "total_equity": 2631260000, "shares_outstanding": 84524000, "goodwill_and_intangibles": 2634214000 }, "cash_flow": { "operating_cash_flow": 193558000, "capital_expenditure": 40710000, "free_cash_flow": 234268000, "dividends_paid": 38190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339184, "ticker_id": 3921, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111097000", "ebitda": "262390000", "netIncome": "56032000", "grossProfit": "216649000", "depreciation": "None", "totalRevenue": "1964387000", "costOfRevenue": "1747738000", "interestIncome": "228000", "incomeBeforeTax": "74334000", "interestExpense": "40155000", "operatingIncome": "114643000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18302000", "reportedCurrency": "USD", "netInterestIncome": "-40049000", "nonInterestIncome": "None", "operatingExpenses": "102006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1747738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151293000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "56032000" }, "balance": { "goodwill": "1946962000", "inventory": "17187000", "commonStock": "1142125000", "currentDebt": "None", "investments": "None", "totalAssets": "7116955000", "longTermDebt": "2309270000", "shortTermDebt": "240464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "687252000", "reportedCurrency": "USD", "retainedEarnings": "1792193000", "totalLiabilities": "4485695000", "otherCurrentAssets": "75924000", "totalCurrentAssets": "1080615000", "currentLongTermDebt": "90623000", "longTermInvestments": "23962000", "shortTermInvestments": "None", "currentNetReceivables": "971071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6036340000", "currentAccountsPayable": "677131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2954896000", "totalShareholderEquity": "2631260000", "capitalLeaseObligations": "555003000", "otherCurrentLiabilities": "110426000", "totalCurrentLiabilities": "1045477000", "otherNonCurrentLiabilities": "1488000", "totalNonCurrentLiabilities": "3440218000", "cashAndShortTermInvestments": "16433000", "commonStockSharesOutstanding": "84524000", "intangibleAssetsExcludingGoodwill": "687252000", "cashAndCashEquivalentsAtCarryingValue": "16433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55863000", "profitLoss": "None", "dividendPayout": "38190000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "817000", "operatingCashflow": "193558000", "capitalExpenditures": "40710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167361000", "cashflowFromInvestment": "-9676000", "stockBasedCompensation": "3145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72946000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1964387000, "cost_of_revenue": 1747738000, "gross_profit": 216649000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111097000, "depreciation_amortisation": 151293000, "ebitda": 262390000, "interest_expense": 40155000, "interest_income": null, "other_non_operating": null, "pretax_income": 74334000, "tax_provision": 18302000, "effective_tax_rate": null, "net_income": 56032000, "net_income_continuing_ops": 56032000, "net_income_to_common": 56032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16433000, "short_term_investments": null, "net_receivables": 971071000, "inventory": 17187000, "other_current_assets": null, "total_current_assets": 1080615000, "net_ppe": null, "goodwill": 1946962000, "intangible_assets": 687252000, "goodwill_and_intangibles": 2634214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6036340000, "total_assets": 7116955000, "short_term_debt": 240464000, "accounts_payable": 677131000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1045477000, "long_term_debt": 2309270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3440218000, "total_liabilities": 4485695000, "total_debt": 2549734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1792193000, "total_equity": 2631260000, "shares_outstanding": 84524000, "operating_cash_flow": 193558000, "stock_based_compensation": 3145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9676000, "dividends_paid": 38190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167361000, "free_cash_flow": 234268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111097000", "ebitda": "262390000", "netIncome": "56032000", "grossProfit": "216649000", "depreciation": "None", "totalRevenue": "1964387000", "costOfRevenue": "1747738000", "interestIncome": "228000", "incomeBeforeTax": "74334000", "interestExpense": "40155000", "operatingIncome": "114643000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18302000", "reportedCurrency": "USD", "netInterestIncome": "-40049000", "nonInterestIncome": "None", "operatingExpenses": "102006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1747738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151293000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "56032000" }, "balance": { "goodwill": "1946962000", "inventory": "17187000", "commonStock": "1142125000", "currentDebt": "None", "investments": "None", "totalAssets": "7116955000", "longTermDebt": "2309270000", "shortTermDebt": "240464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "687252000", "reportedCurrency": "USD", "retainedEarnings": "1792193000", "totalLiabilities": "4485695000", "otherCurrentAssets": "75924000", "totalCurrentAssets": "1080615000", "currentLongTermDebt": "90623000", "longTermInvestments": "23962000", "shortTermInvestments": "None", "currentNetReceivables": "971071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6036340000", "currentAccountsPayable": "677131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2954896000", "totalShareholderEquity": "2631260000", "capitalLeaseObligations": "555003000", "otherCurrentLiabilities": "110426000", "totalCurrentLiabilities": "1045477000", "otherNonCurrentLiabilities": "1488000", "totalNonCurrentLiabilities": "3440218000", "cashAndShortTermInvestments": "16433000", "commonStockSharesOutstanding": "84524000", "intangibleAssetsExcludingGoodwill": "687252000", "cashAndCashEquivalentsAtCarryingValue": "16433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55863000", "profitLoss": "None", "dividendPayout": "38190000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "817000", "operatingCashflow": "193558000", "capitalExpenditures": "40710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167361000", "cashflowFromInvestment": "-9676000", "stockBasedCompensation": "3145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72946000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 2076887000, "cost_of_revenue": 1706159000, "gross_profit": 370728000, "ebit": 151742000, "ebitda": 310535000, "pretax_income": 112508000, "tax_provision": 28629000, "net_income": 83879000, "net_income_to_common": 83879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 1037049000, "total_assets": 7145844000, "short_term_debt": 252679000, "long_term_debt": 2309428000, "total_debt": 2562107000, "total_liabilities": 4472569000, "total_equity": 2673275000, "shares_outstanding": 85243000, "goodwill_and_intangibles": 2622951000 }, "cash_flow": { "operating_cash_flow": 255074140, "capital_expenditure": 71376748, "free_cash_flow": 326450888, "dividends_paid": 32221941, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339185, "ticker_id": 3921, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151742000", "ebitda": "310535000", "netIncome": "83879000", "grossProfit": "370728000", "depreciation": "None", "totalRevenue": "2076887000", "costOfRevenue": "1706159000", "interestIncome": "772000", "incomeBeforeTax": "112508000", "interestExpense": "42302000", "operatingIncome": "155997000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28629000", "reportedCurrency": "USD", "netInterestIncome": "-42758000", "nonInterestIncome": "None", "operatingExpenses": "214731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1706159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158793000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "83879000" }, "balance": { "goodwill": "1921608000", "inventory": "17962000", "commonStock": "1135500000", "currentDebt": "None", "investments": "None", "totalAssets": "7145844000", "longTermDebt": "2309428000", "shortTermDebt": "252679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "701343000", "reportedCurrency": "USD", "retainedEarnings": "1838707000", "totalLiabilities": "4472569000", "otherCurrentAssets": "79437000", "totalCurrentAssets": "1037049000", "currentLongTermDebt": "100230000", "longTermInvestments": "22097000", "shortTermInvestments": "None", "currentNetReceivables": "939650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6108795000", "currentAccountsPayable": "430585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2983320000", "totalShareholderEquity": "2673275000", "capitalLeaseObligations": "573662000", "otherCurrentLiabilities": "311397000", "totalCurrentLiabilities": "1003650000", "otherNonCurrentLiabilities": "4466000", "totalNonCurrentLiabilities": "3468919000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "85243000", "intangibleAssetsExcludingGoodwill": "701343000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81511864", "profitLoss": "None", "dividendPayout": "32221941", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4644365", "operatingCashflow": "255074140", "capitalExpenditures": "71376748", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235623539", "cashflowFromInvestment": "-75300268", "stockBasedCompensation": "1852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32221941", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40980915", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154311728", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2076887000, "cost_of_revenue": 1706159000, "gross_profit": 370728000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151742000, "depreciation_amortisation": 158793000, "ebitda": 310535000, "interest_expense": 42302000, "interest_income": null, "other_non_operating": null, "pretax_income": 112508000, "tax_provision": 28629000, "effective_tax_rate": null, "net_income": 83879000, "net_income_continuing_ops": 83879000, "net_income_to_common": 83879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 939650000, "inventory": 17962000, "other_current_assets": null, "total_current_assets": 1037049000, "net_ppe": null, "goodwill": 1921608000, "intangible_assets": 701343000, "goodwill_and_intangibles": 2622951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6108795000, "total_assets": 7145844000, "short_term_debt": 252679000, "accounts_payable": 430585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1003650000, "long_term_debt": 2309428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3468919000, "total_liabilities": 4472569000, "total_debt": 2562107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1838707000, "total_equity": 2673275000, "shares_outstanding": 85243000, "operating_cash_flow": 255074140, "stock_based_compensation": 1852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71376748, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75300268, "dividends_paid": 32221941, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235623539, "free_cash_flow": 326450888, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151742000", "ebitda": "310535000", "netIncome": "83879000", "grossProfit": "370728000", "depreciation": "None", "totalRevenue": "2076887000", "costOfRevenue": "1706159000", "interestIncome": "772000", "incomeBeforeTax": "112508000", "interestExpense": "42302000", "operatingIncome": "155997000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28629000", "reportedCurrency": "USD", "netInterestIncome": "-42758000", "nonInterestIncome": "None", "operatingExpenses": "214731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1706159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158793000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "83879000" }, "balance": { "goodwill": "1921608000", "inventory": "17962000", "commonStock": "1135500000", "currentDebt": "None", "investments": "None", "totalAssets": "7145844000", "longTermDebt": "2309428000", "shortTermDebt": "252679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "701343000", "reportedCurrency": "USD", "retainedEarnings": "1838707000", "totalLiabilities": "4472569000", "otherCurrentAssets": "79437000", "totalCurrentAssets": "1037049000", "currentLongTermDebt": "100230000", "longTermInvestments": "22097000", "shortTermInvestments": "None", "currentNetReceivables": "939650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6108795000", "currentAccountsPayable": "430585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2983320000", "totalShareholderEquity": "2673275000", "capitalLeaseObligations": "573662000", "otherCurrentLiabilities": "311397000", "totalCurrentLiabilities": "1003650000", "otherNonCurrentLiabilities": "4466000", "totalNonCurrentLiabilities": "3468919000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "85243000", "intangibleAssetsExcludingGoodwill": "701343000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81511864", "profitLoss": "None", "dividendPayout": "32221941", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4644365", "operatingCashflow": "255074140", "capitalExpenditures": "71376748", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235623539", "cashflowFromInvestment": "-75300268", "stockBasedCompensation": "1852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32221941", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40980915", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154311728", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 2184583000, "cost_of_revenue": 1883423000, "gross_profit": 301160000, "ebit": 205519000, "ebitda": 359246000, "pretax_income": 163286000, "tax_provision": 35297000, "net_income": 127989000, "net_income_to_common": 127989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55218000, "total_current_assets": 1225767000, "total_assets": 7499854000, "short_term_debt": 409262000, "long_term_debt": 2309470000, "total_debt": 2718732000, "total_liabilities": 4747966000, "total_equity": 2751888000, "shares_outstanding": 85123000, "goodwill_and_intangibles": 2619198000 }, "cash_flow": { "operating_cash_flow": 353566202, "capital_expenditure": 124607972, "free_cash_flow": 478174174, "dividends_paid": 34153148, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339187, "ticker_id": 3921, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205519000", "ebitda": "359246000", "netIncome": "127989000", "grossProfit": "301160000", "depreciation": "None", "totalRevenue": "2184583000", "costOfRevenue": "1883423000", "interestIncome": "727000", "incomeBeforeTax": "163286000", "interestExpense": "46917000", "operatingIncome": "203294000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35297000", "reportedCurrency": "USD", "netInterestIncome": "-45816000", "nonInterestIncome": "None", "operatingExpenses": "97866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1883423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153727000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "127989000" }, "balance": { "goodwill": "2026703000", "inventory": "25177000", "commonStock": "1136247000", "currentDebt": "None", "investments": "None", "totalAssets": "7499854000", "longTermDebt": "2309470000", "shortTermDebt": "409262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "592495000", "reportedCurrency": "USD", "retainedEarnings": "1815535000", "totalLiabilities": "4747966000", "otherCurrentAssets": "105956000", "totalCurrentAssets": "1225767000", "currentLongTermDebt": "249622000", "longTermInvestments": "23450000", "shortTermInvestments": "-37061", "currentNetReceivables": "1039416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6274087000", "currentAccountsPayable": "733352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3169435000", "totalShareholderEquity": "2751888000", "capitalLeaseObligations": "610343000", "otherCurrentLiabilities": "100294000", "totalCurrentLiabilities": "1248107000", "otherNonCurrentLiabilities": "5123000", "totalNonCurrentLiabilities": "3499859000", "cashAndShortTermInvestments": "55218000", "commonStockSharesOutstanding": "85123000", "intangibleAssetsExcludingGoodwill": "592495000", "cashAndCashEquivalentsAtCarryingValue": "55218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126883511", "profitLoss": "None", "dividendPayout": "34153148", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1102839", "operatingCashflow": "353566202", "capitalExpenditures": "124607972", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209387378", "cashflowFromInvestment": "-115271742", "stockBasedCompensation": "3219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34153148", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-682511", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157098624", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2184583000, "cost_of_revenue": 1883423000, "gross_profit": 301160000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205519000, "depreciation_amortisation": 153727000, "ebitda": 359246000, "interest_expense": 46917000, "interest_income": null, "other_non_operating": null, "pretax_income": 163286000, "tax_provision": 35297000, "effective_tax_rate": null, "net_income": 127989000, "net_income_continuing_ops": 127989000, "net_income_to_common": 127989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55218000, "short_term_investments": -37061, "net_receivables": 1039416000, "inventory": 25177000, "other_current_assets": null, "total_current_assets": 1225767000, "net_ppe": null, "goodwill": 2026703000, "intangible_assets": 592495000, "goodwill_and_intangibles": 2619198000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6274087000, "total_assets": 7499854000, "short_term_debt": 409262000, "accounts_payable": 733352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1248107000, "long_term_debt": 2309470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3499859000, "total_liabilities": 4747966000, "total_debt": 2718732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1815535000, "total_equity": 2751888000, "shares_outstanding": 85123000, "operating_cash_flow": 353566202, "stock_based_compensation": 3219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124607972, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115271742, "dividends_paid": 34153148, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209387378, "free_cash_flow": 478174174, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "205519000", "ebitda": "359246000", "netIncome": "127989000", "grossProfit": "301160000", "depreciation": "None", "totalRevenue": "2184583000", "costOfRevenue": "1883423000", "interestIncome": "727000", "incomeBeforeTax": "163286000", "interestExpense": "46917000", "operatingIncome": "203294000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35297000", "reportedCurrency": "USD", "netInterestIncome": "-45816000", "nonInterestIncome": "None", "operatingExpenses": "97866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1883423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153727000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "127989000" }, "balance": { "goodwill": "2026703000", "inventory": "25177000", "commonStock": "1136247000", "currentDebt": "None", "investments": "None", "totalAssets": "7499854000", "longTermDebt": "2309470000", "shortTermDebt": "409262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "592495000", "reportedCurrency": "USD", "retainedEarnings": "1815535000", "totalLiabilities": "4747966000", "otherCurrentAssets": "105956000", "totalCurrentAssets": "1225767000", "currentLongTermDebt": "249622000", "longTermInvestments": "23450000", "shortTermInvestments": "-37061", "currentNetReceivables": "1039416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6274087000", "currentAccountsPayable": "733352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3169435000", "totalShareholderEquity": "2751888000", "capitalLeaseObligations": "610343000", "otherCurrentLiabilities": "100294000", "totalCurrentLiabilities": "1248107000", "otherNonCurrentLiabilities": "5123000", "totalNonCurrentLiabilities": "3499859000", "cashAndShortTermInvestments": "55218000", "commonStockSharesOutstanding": "85123000", "intangibleAssetsExcludingGoodwill": "592495000", "cashAndCashEquivalentsAtCarryingValue": "55218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126883511", "profitLoss": "None", "dividendPayout": "34153148", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1102839", "operatingCashflow": "353566202", "capitalExpenditures": "124607972", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209387378", "cashflowFromInvestment": "-115271742", "stockBasedCompensation": "3219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34153148", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-682511", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157098624", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 2264545000, "cost_of_revenue": 1939592000, "gross_profit": 324953000, "ebit": 201577000, "ebitda": 356235000, "pretax_income": 158584000, "tax_provision": 42933000, "net_income": 115651000, "net_income_to_common": 115651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26602098, "total_current_assets": 1268892883, "total_assets": 7448021550, "short_term_debt": 511745938, "long_term_debt": null, "total_debt": 511745938, "total_liabilities": 4818687211, "total_equity": 2629334338, "shares_outstanding": 85124441, "goodwill_and_intangibles": 2610754063 }, "cash_flow": { "operating_cash_flow": 248197244, "capital_expenditure": 118561536, "free_cash_flow": 366758780, "dividends_paid": 33275239, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339188, "ticker_id": 3921, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201577000", "ebitda": "356235000", "netIncome": "115651000", "grossProfit": "324953000", "depreciation": "None", "totalRevenue": "2264545000", "costOfRevenue": "1939592000", "interestIncome": "1072000", "incomeBeforeTax": "158584000", "interestExpense": "46948315", "operatingIncome": "205997000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "42933000", "reportedCurrency": "USD", "netInterestIncome": "-45886000", "nonInterestIncome": "None", "operatingExpenses": "118956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1939592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154658000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "117800000" }, "balance": { "goodwill": "2007722514", "inventory": "25942194", "commonStock": "1134990523", "currentDebt": "None", "investments": "None", "totalAssets": "7448021550", "longTermDebt": "None", "shortTermDebt": "511745938", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "603031549", "reportedCurrency": "None", "retainedEarnings": "1719889732", "totalLiabilities": "4818687211", "otherCurrentAssets": "116259946", "totalCurrentAssets": "1268892883", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1100088642", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6179128666", "currentAccountsPayable": "725401600", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3245145013", "totalShareholderEquity": "2629334338", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112152549", "totalCurrentLiabilities": "1353403487", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3465283724", "cashAndShortTermInvestments": "26602098", "commonStockSharesOutstanding": "85124441", "intangibleAssetsExcludingGoodwill": "603031549", "cashAndCashEquivalentsAtCarryingValue": "26602098", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115627148", "profitLoss": "None", "dividendPayout": "33275239", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1399229", "operatingCashflow": "248197244", "capitalExpenditures": "118561536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214021703", "cashflowFromInvestment": "-902000794", "stockBasedCompensation": "3215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33275239", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35194701", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154626104", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2264545000, "cost_of_revenue": 1939592000, "gross_profit": 324953000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201577000, "depreciation_amortisation": 154658000, "ebitda": 356235000, "interest_expense": 46948315, "interest_income": null, "other_non_operating": null, "pretax_income": 158584000, "tax_provision": 42933000, "effective_tax_rate": null, "net_income": 115651000, "net_income_continuing_ops": 117800000, "net_income_to_common": 115651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26602098, "short_term_investments": null, "net_receivables": 1100088642, "inventory": 25942194, "other_current_assets": null, "total_current_assets": 1268892883, "net_ppe": null, "goodwill": 2007722514, "intangible_assets": 603031549, "goodwill_and_intangibles": 2610754063, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6179128666, "total_assets": 7448021550, "short_term_debt": 511745938, "accounts_payable": 725401600, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1353403487, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3465283724, "total_liabilities": 4818687211, "total_debt": 511745938, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1719889732, "total_equity": 2629334338, "shares_outstanding": 85124441, "operating_cash_flow": 248197244, "stock_based_compensation": 3215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118561536, "acquisitions": null, "other_investing": null, "investing_cash_flow": -902000794, "dividends_paid": 33275239, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214021703, "free_cash_flow": 366758780, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201577000", "ebitda": "356235000", "netIncome": "115651000", "grossProfit": "324953000", "depreciation": "None", "totalRevenue": "2264545000", "costOfRevenue": "1939592000", "interestIncome": "1072000", "incomeBeforeTax": "158584000", "interestExpense": "46948315", "operatingIncome": "205997000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "42933000", "reportedCurrency": "USD", "netInterestIncome": "-45886000", "nonInterestIncome": "None", "operatingExpenses": "118956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1939592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154658000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "117800000" }, "balance": { "goodwill": "2007722514", "inventory": "25942194", "commonStock": "1134990523", "currentDebt": "None", "investments": "None", "totalAssets": "7448021550", "longTermDebt": "None", "shortTermDebt": "511745938", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "603031549", "reportedCurrency": "None", "retainedEarnings": "1719889732", "totalLiabilities": "4818687211", "otherCurrentAssets": "116259946", "totalCurrentAssets": "1268892883", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1100088642", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6179128666", "currentAccountsPayable": "725401600", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3245145013", "totalShareholderEquity": "2629334338", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112152549", "totalCurrentLiabilities": "1353403487", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3465283724", "cashAndShortTermInvestments": "26602098", "commonStockSharesOutstanding": "85124441", "intangibleAssetsExcludingGoodwill": "603031549", "cashAndCashEquivalentsAtCarryingValue": "26602098", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115627148", "profitLoss": "None", "dividendPayout": "33275239", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1399229", "operatingCashflow": "248197244", "capitalExpenditures": "118561536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214021703", "cashflowFromInvestment": "-902000794", "stockBasedCompensation": "3215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33275239", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35194701", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154626104", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 1870815000, "cost_of_revenue": 1618397000, "gross_profit": 252418000, "ebit": 151733000, "ebitda": 268742000, "pretax_income": 124227000, "tax_provision": 31380000, "net_income": 92847000, "net_income_to_common": 92847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 901441789, "total_current_assets": 1938552580, "total_assets": 6893758236, "short_term_debt": 396796000, "long_term_debt": 2219189000, "total_debt": 2615985000, "total_liabilities": 4308981502, "total_equity": 2584776733, "shares_outstanding": 85348043, "goodwill_and_intangibles": 2074075040 }, "cash_flow": { "operating_cash_flow": 199792523, "capital_expenditure": 77652569, "free_cash_flow": 277445092, "dividends_paid": 33481766, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339189, "ticker_id": 3921, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151733000", "ebitda": "268742000", "netIncome": "92847000", "grossProfit": "252418000", "depreciation": "None", "totalRevenue": "1870815000", "costOfRevenue": "1618397000", "interestIncome": "5152000", "incomeBeforeTax": "124227000", "interestExpense": "31042710", "operatingIncome": "151556000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31380000", "reportedCurrency": "USD", "netInterestIncome": "-26030000", "nonInterestIncome": "None", "operatingExpenses": "100862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1618397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117009000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "92847000" }, "balance": { "goodwill": "1520437040", "inventory": "22889380", "commonStock": "1126392659", "currentDebt": "None", "investments": "None", "totalAssets": "6893758236", "longTermDebt": "2219189000", "shortTermDebt": "396796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "553638000", "reportedCurrency": "USD", "retainedEarnings": "1666880922", "totalLiabilities": "4308981502", "otherCurrentAssets": "74957411", "totalCurrentAssets": "1938552580", "currentLongTermDebt": "268172000", "longTermInvestments": "22829000", "shortTermInvestments": "None", "currentNetReceivables": "939264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4955205655", "currentAccountsPayable": "673160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2941469657", "totalShareholderEquity": "2584776733", "capitalLeaseObligations": "457144000", "otherCurrentLiabilities": "81836449", "totalCurrentLiabilities": "1169084605", "otherNonCurrentLiabilities": "3043000", "totalNonCurrentLiabilities": "3139896897", "cashAndShortTermInvestments": "901441789", "commonStockSharesOutstanding": "85348043", "intangibleAssetsExcludingGoodwill": "553638000", "cashAndCashEquivalentsAtCarryingValue": "901441789", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92432252", "profitLoss": "None", "dividendPayout": "33481766", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "743663", "operatingCashflow": "199792523", "capitalExpenditures": "77652569", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "509372426", "cashflowFromInvestment": "-152295643", "stockBasedCompensation": "2788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33481766", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116486321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1870815000, "cost_of_revenue": 1618397000, "gross_profit": 252418000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151733000, "depreciation_amortisation": 117009000, "ebitda": 268742000, "interest_expense": 31042710, "interest_income": null, "other_non_operating": null, "pretax_income": 124227000, "tax_provision": 31380000, "effective_tax_rate": null, "net_income": 92847000, "net_income_continuing_ops": 92847000, "net_income_to_common": 92847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 901441789, "short_term_investments": null, "net_receivables": 939264000, "inventory": 22889380, "other_current_assets": null, "total_current_assets": 1938552580, "net_ppe": null, "goodwill": 1520437040, "intangible_assets": 553638000, "goodwill_and_intangibles": 2074075040, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4955205655, "total_assets": 6893758236, "short_term_debt": 396796000, "accounts_payable": 673160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1169084605, "long_term_debt": 2219189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3139896897, "total_liabilities": 4308981502, "total_debt": 2615985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1666880922, "total_equity": 2584776733, "shares_outstanding": 85348043, "operating_cash_flow": 199792523, "stock_based_compensation": 2788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77652569, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152295643, "dividends_paid": 33481766, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 509372426, "free_cash_flow": 277445092, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151733000", "ebitda": "268742000", "netIncome": "92847000", "grossProfit": "252418000", "depreciation": "None", "totalRevenue": "1870815000", "costOfRevenue": "1618397000", "interestIncome": "5152000", "incomeBeforeTax": "124227000", "interestExpense": "31042710", "operatingIncome": "151556000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31380000", "reportedCurrency": "USD", "netInterestIncome": "-26030000", "nonInterestIncome": "None", "operatingExpenses": "100862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1618397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117009000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "92847000" }, "balance": { "goodwill": "1520437040", "inventory": "22889380", "commonStock": "1126392659", "currentDebt": "None", "investments": "None", "totalAssets": "6893758236", "longTermDebt": "2219189000", "shortTermDebt": "396796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "553638000", "reportedCurrency": "USD", "retainedEarnings": "1666880922", "totalLiabilities": "4308981502", "otherCurrentAssets": "74957411", "totalCurrentAssets": "1938552580", "currentLongTermDebt": "268172000", "longTermInvestments": "22829000", "shortTermInvestments": "None", "currentNetReceivables": "939264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4955205655", "currentAccountsPayable": "673160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2941469657", "totalShareholderEquity": "2584776733", "capitalLeaseObligations": "457144000", "otherCurrentLiabilities": "81836449", "totalCurrentLiabilities": "1169084605", "otherNonCurrentLiabilities": "3043000", "totalNonCurrentLiabilities": "3139896897", "cashAndShortTermInvestments": "901441789", "commonStockSharesOutstanding": "85348043", "intangibleAssetsExcludingGoodwill": "553638000", "cashAndCashEquivalentsAtCarryingValue": "901441789", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92432252", "profitLoss": "None", "dividendPayout": "33481766", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "743663", "operatingCashflow": "199792523", "capitalExpenditures": "77652569", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "509372426", "cashflowFromInvestment": "-152295643", "stockBasedCompensation": "2788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33481766", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116486321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 2023089171, "cost_of_revenue": 1701553438, "gross_profit": 321535733, "ebit": 209313507, "ebitda": 328165029, "pretax_income": 179830559, "tax_provision": 44813256, "net_income": 135017302, "net_income_to_common": 135017302, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335556000, "total_current_assets": 1335999000, "total_assets": 6283620000, "short_term_debt": 301748000, "long_term_debt": 1709831000, "total_debt": 2011579000, "total_liabilities": 3692210000, "total_equity": 2591410000, "shares_outstanding": 85873202, "goodwill_and_intangibles": 2019301000 }, "cash_flow": { "operating_cash_flow": 309624318, "capital_expenditure": 82712510, "free_cash_flow": 392336828, "dividends_paid": 30724407, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339190, "ticker_id": 3921, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209313507", "ebitda": "328165029", "netIncome": "135017302", "grossProfit": "321535733", "depreciation": "None", "totalRevenue": "2023089171", "costOfRevenue": "1701553438", "interestIncome": "3838000", "incomeBeforeTax": "179830559", "interestExpense": "29482946", "operatingIncome": "208360885", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44813256", "reportedCurrency": "USD", "netInterestIncome": "-24852000", "nonInterestIncome": "None", "operatingExpenses": "113174848", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1701553438", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118851522", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "131386000" }, "balance": { "goodwill": "1483077000", "inventory": "23964000", "commonStock": "1107290000", "currentDebt": "None", "investments": "None", "totalAssets": "6283620000", "longTermDebt": "1709831000", "shortTermDebt": "301748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "536224000", "reportedCurrency": "USD", "retainedEarnings": "1646975000", "totalLiabilities": "3692210000", "otherCurrentAssets": "58071000", "totalCurrentAssets": "1335999000", "currentLongTermDebt": "174351000", "longTermInvestments": "50209000", "shortTermInvestments": "None", "currentNetReceivables": "918408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4947621000", "currentAccountsPayable": "450638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2344340000", "totalShareholderEquity": "2591410000", "capitalLeaseObligations": "460158000", "otherCurrentLiabilities": "310323581", "totalCurrentLiabilities": "1066111000", "otherNonCurrentLiabilities": "3699000", "totalNonCurrentLiabilities": "2626099000", "cashAndShortTermInvestments": "335556000", "commonStockSharesOutstanding": "85873202", "intangibleAssetsExcludingGoodwill": "536224000", "cashAndCashEquivalentsAtCarryingValue": "335556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135017302", "profitLoss": "None", "dividendPayout": "30724407", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3362234", "operatingCashflow": "309624318", "capitalExpenditures": "82712510", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28017568", "cashflowFromInvestment": "-85938578", "stockBasedCompensation": "3508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30724407", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172639498", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118851522", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2023089171, "cost_of_revenue": 1701553438, "gross_profit": 321535733, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209313507, "depreciation_amortisation": 118851522, "ebitda": 328165029, "interest_expense": 29482946, "interest_income": null, "other_non_operating": null, "pretax_income": 179830559, "tax_provision": 44813256, "effective_tax_rate": null, "net_income": 135017302, "net_income_continuing_ops": 131386000, "net_income_to_common": 135017302, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335556000, "short_term_investments": null, "net_receivables": 918408000, "inventory": 23964000, "other_current_assets": null, "total_current_assets": 1335999000, "net_ppe": null, "goodwill": 1483077000, "intangible_assets": 536224000, "goodwill_and_intangibles": 2019301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4947621000, "total_assets": 6283620000, "short_term_debt": 301748000, "accounts_payable": 450638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1066111000, "long_term_debt": 1709831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2626099000, "total_liabilities": 3692210000, "total_debt": 2011579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1646975000, "total_equity": 2591410000, "shares_outstanding": 85873202, "operating_cash_flow": 309624318, "stock_based_compensation": 3508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82712510, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85938578, "dividends_paid": 30724407, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28017568, "free_cash_flow": 392336828, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209313507", "ebitda": "328165029", "netIncome": "135017302", "grossProfit": "321535733", "depreciation": "None", "totalRevenue": "2023089171", "costOfRevenue": "1701553438", "interestIncome": "3838000", "incomeBeforeTax": "179830559", "interestExpense": "29482946", "operatingIncome": "208360885", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44813256", "reportedCurrency": "USD", "netInterestIncome": "-24852000", "nonInterestIncome": "None", "operatingExpenses": "113174848", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1701553438", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118851522", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "131386000" }, "balance": { "goodwill": "1483077000", "inventory": "23964000", "commonStock": "1107290000", "currentDebt": "None", "investments": "None", "totalAssets": "6283620000", "longTermDebt": "1709831000", "shortTermDebt": "301748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "536224000", "reportedCurrency": "USD", "retainedEarnings": "1646975000", "totalLiabilities": "3692210000", "otherCurrentAssets": "58071000", "totalCurrentAssets": "1335999000", "currentLongTermDebt": "174351000", "longTermInvestments": "50209000", "shortTermInvestments": "None", "currentNetReceivables": "918408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4947621000", "currentAccountsPayable": "450638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2344340000", "totalShareholderEquity": "2591410000", "capitalLeaseObligations": "460158000", "otherCurrentLiabilities": "310323581", "totalCurrentLiabilities": "1066111000", "otherNonCurrentLiabilities": "3699000", "totalNonCurrentLiabilities": "2626099000", "cashAndShortTermInvestments": "335556000", "commonStockSharesOutstanding": "85873202", "intangibleAssetsExcludingGoodwill": "536224000", "cashAndCashEquivalentsAtCarryingValue": "335556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135017302", "profitLoss": "None", "dividendPayout": "30724407", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3362234", "operatingCashflow": "309624318", "capitalExpenditures": "82712510", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28017568", "cashflowFromInvestment": "-85938578", "stockBasedCompensation": "3508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30724407", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172639498", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118851522", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 1911046000, "cost_of_revenue": 1616807000, "gross_profit": 294239000, "ebit": 197097000, "ebitda": 311188000, "pretax_income": 178810000, "tax_provision": 45471000, "net_income": 133339000, "net_income_to_common": 133339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88264000, "total_current_assets": 1175694000, "total_assets": 6055551000, "short_term_debt": 151495000, "long_term_debt": 1584272000, "total_debt": 1735767000, "total_liabilities": 3432721000, "total_equity": 2622830000, "shares_outstanding": 86851619, "goodwill_and_intangibles": 2017288000 }, "cash_flow": { "operating_cash_flow": 278739000, "capital_expenditure": 121149000, "free_cash_flow": 399888000, "dividends_paid": 30156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339192, "ticker_id": 3921, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197097000", "ebitda": "311188000", "netIncome": "133339000", "grossProfit": "294239000", "depreciation": "None", "totalRevenue": "1911046000", "costOfRevenue": "1616807000", "interestIncome": "1702000", "incomeBeforeTax": "178810000", "interestExpense": "21567600", "operatingIncome": "200559000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "45471000", "reportedCurrency": "USD", "netInterestIncome": "-20143000", "nonInterestIncome": "None", "operatingExpenses": "93680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1616807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114091000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "133339000" }, "balance": { "goodwill": "1424057000", "inventory": "27247000", "commonStock": "1123099000", "currentDebt": "None", "investments": "None", "totalAssets": "6055551000", "longTermDebt": "1584272000", "shortTermDebt": "151495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "593231000", "reportedCurrency": "USD", "retainedEarnings": "1700300000", "totalLiabilities": "3432721000", "otherCurrentAssets": "67475000", "totalCurrentAssets": "1175694000", "currentLongTermDebt": "26132000", "longTermInvestments": "18300000", "shortTermInvestments": "None", "currentNetReceivables": "992708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4879857000", "currentAccountsPayable": "719722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2789300000", "shortLongTermDebtTotal": "2025643000", "totalShareholderEquity": "2622830000", "capitalLeaseObligations": "415239000", "otherCurrentLiabilities": "81340000", "totalCurrentLiabilities": "955709000", "otherNonCurrentLiabilities": "3653000", "totalNonCurrentLiabilities": "2477012000", "cashAndShortTermInvestments": "88264000", "commonStockSharesOutstanding": "86851619", "intangibleAssetsExcludingGoodwill": "593231000", "cashAndCashEquivalentsAtCarryingValue": "88264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133339000", "profitLoss": "None", "dividendPayout": "30156000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2150000", "operatingCashflow": "278739000", "capitalExpenditures": "121149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "214627000", "cashflowFromInvestment": "-583236000", "stockBasedCompensation": "3294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "109957", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1911046000, "cost_of_revenue": 1616807000, "gross_profit": 294239000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197097000, "depreciation_amortisation": 114091000, "ebitda": 311188000, "interest_expense": 21567600, "interest_income": null, "other_non_operating": null, "pretax_income": 178810000, "tax_provision": 45471000, "effective_tax_rate": null, "net_income": 133339000, "net_income_continuing_ops": 133339000, "net_income_to_common": 133339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88264000, "short_term_investments": null, "net_receivables": 992708000, "inventory": 27247000, "other_current_assets": null, "total_current_assets": 1175694000, "net_ppe": null, "goodwill": 1424057000, "intangible_assets": 593231000, "goodwill_and_intangibles": 2017288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4879857000, "total_assets": 6055551000, "short_term_debt": 151495000, "accounts_payable": 719722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 955709000, "long_term_debt": 1584272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2477012000, "total_liabilities": 3432721000, "total_debt": 1735767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1700300000, "total_equity": 2622830000, "shares_outstanding": 86851619, "operating_cash_flow": 278739000, "stock_based_compensation": 3294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -583236000, "dividends_paid": 30156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 214627000, "free_cash_flow": 399888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197097000", "ebitda": "311188000", "netIncome": "133339000", "grossProfit": "294239000", "depreciation": "None", "totalRevenue": "1911046000", "costOfRevenue": "1616807000", "interestIncome": "1702000", "incomeBeforeTax": "178810000", "interestExpense": "21567600", "operatingIncome": "200559000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "45471000", "reportedCurrency": "USD", "netInterestIncome": "-20143000", "nonInterestIncome": "None", "operatingExpenses": "93680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1616807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114091000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "133339000" }, "balance": { "goodwill": "1424057000", "inventory": "27247000", "commonStock": "1123099000", "currentDebt": "None", "investments": "None", "totalAssets": "6055551000", "longTermDebt": "1584272000", "shortTermDebt": "151495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "593231000", "reportedCurrency": "USD", "retainedEarnings": "1700300000", "totalLiabilities": "3432721000", "otherCurrentAssets": "67475000", "totalCurrentAssets": "1175694000", "currentLongTermDebt": "26132000", "longTermInvestments": "18300000", "shortTermInvestments": "None", "currentNetReceivables": "992708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4879857000", "currentAccountsPayable": "719722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2789300000", "shortLongTermDebtTotal": "2025643000", "totalShareholderEquity": "2622830000", "capitalLeaseObligations": "415239000", "otherCurrentLiabilities": "81340000", "totalCurrentLiabilities": "955709000", "otherNonCurrentLiabilities": "3653000", "totalNonCurrentLiabilities": "2477012000", "cashAndShortTermInvestments": "88264000", "commonStockSharesOutstanding": "86851619", "intangibleAssetsExcludingGoodwill": "593231000", "cashAndCashEquivalentsAtCarryingValue": "88264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133339000", "profitLoss": "None", "dividendPayout": "30156000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2150000", "operatingCashflow": "278739000", "capitalExpenditures": "121149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "214627000", "cashflowFromInvestment": "-583236000", "stockBasedCompensation": "3294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "109957", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "income_statement": { "revenue": 1791266000, "cost_of_revenue": 1498239000, "gross_profit": 293027000, "ebit": 189994000, "ebitda": 298168000, "pretax_income": 173687000, "tax_provision": 45453000, "net_income": 128234000, "net_income_to_common": 128234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177824011, "total_current_assets": 1198203251, "total_assets": 5481864829, "short_term_debt": 148501127, "long_term_debt": 1306237000, "total_debt": 1454738127, "total_liabilities": 2939561657, "total_equity": 2542303171, "shares_outstanding": 87124817, "goodwill_and_intangibles": 1672476482 }, "cash_flow": { "operating_cash_flow": 200386000, "capital_expenditure": 84807000, "free_cash_flow": 285193000, "dividends_paid": 30637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339193, "ticker_id": 3921, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:39.251169+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189994000", "ebitda": "298168000", "netIncome": "128234000", "grossProfit": "293027000", "depreciation": "None", "totalRevenue": "1791266000", "costOfRevenue": "1498239000", "interestIncome": "1219000", "incomeBeforeTax": "173687000", "interestExpense": "20257953", "operatingIncome": "192417000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "45453000", "reportedCurrency": "USD", "netInterestIncome": "-18775000", "nonInterestIncome": "None", "operatingExpenses": "100610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1498239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108174000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "128234000" }, "balance": { "goodwill": "1346795221", "inventory": "23611839", "commonStock": "1116480713", "currentDebt": "None", "investments": "None", "totalAssets": "5481864829", "longTermDebt": "1306237000", "shortTermDebt": "148501127", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "325681261", "reportedCurrency": "USD", "retainedEarnings": "1594258834", "totalLiabilities": "2939561657", "otherCurrentAssets": "70387297", "totalCurrentAssets": "1198203251", "currentLongTermDebt": "30565000", "longTermInvestments": "18471000", "shortTermInvestments": "None", "currentNetReceivables": "926380103", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4283661577", "currentAccountsPayable": "608674937", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2560349000", "shortLongTermDebtTotal": "1734059129", "totalShareholderEquity": "2542303171", "capitalLeaseObligations": "400280000", "otherCurrentLiabilities": "92520714", "totalCurrentLiabilities": "852404060", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "2087157596", "cashAndShortTermInvestments": "177824011", "commonStockSharesOutstanding": "87124817", "intangibleAssetsExcludingGoodwill": "325681261", "cashAndCashEquivalentsAtCarryingValue": "177824011", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128234000", "profitLoss": "None", "dividendPayout": "30637000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1764000", "operatingCashflow": "200386000", "capitalExpenditures": "84807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146264000", "cashflowFromInvestment": "-12348000", "stockBasedCompensation": "3306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1791266000, "cost_of_revenue": 1498239000, "gross_profit": 293027000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189994000, "depreciation_amortisation": 108174000, "ebitda": 298168000, "interest_expense": 20257953, "interest_income": null, "other_non_operating": null, "pretax_income": 173687000, "tax_provision": 45453000, "effective_tax_rate": null, "net_income": 128234000, "net_income_continuing_ops": 128234000, "net_income_to_common": 128234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177824011, "short_term_investments": null, "net_receivables": 926380103, "inventory": 23611839, "other_current_assets": null, "total_current_assets": 1198203251, "net_ppe": null, "goodwill": 1346795221, "intangible_assets": 325681261, "goodwill_and_intangibles": 1672476482, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4283661577, "total_assets": 5481864829, "short_term_debt": 148501127, "accounts_payable": 608674937, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 852404060, "long_term_debt": 1306237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2087157596, "total_liabilities": 2939561657, "total_debt": 1454738127, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1594258834, "total_equity": 2542303171, "shares_outstanding": 87124817, "operating_cash_flow": 200386000, "stock_based_compensation": 3306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12348000, "dividends_paid": 30637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146264000, "free_cash_flow": 285193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189994000", "ebitda": "298168000", "netIncome": "128234000", "grossProfit": "293027000", "depreciation": "None", "totalRevenue": "1791266000", "costOfRevenue": "1498239000", "interestIncome": "1219000", "incomeBeforeTax": "173687000", "interestExpense": "20257953", "operatingIncome": "192417000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "45453000", "reportedCurrency": "USD", "netInterestIncome": "-18775000", "nonInterestIncome": "None", "operatingExpenses": "100610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1498239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108174000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "128234000" }, "balance": { "goodwill": "1346795221", "inventory": "23611839", "commonStock": "1116480713", "currentDebt": "None", "investments": "None", "totalAssets": "5481864829", "longTermDebt": "1306237000", "shortTermDebt": "148501127", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "325681261", "reportedCurrency": "USD", "retainedEarnings": "1594258834", "totalLiabilities": "2939561657", "otherCurrentAssets": "70387297", "totalCurrentAssets": "1198203251", "currentLongTermDebt": "30565000", "longTermInvestments": "18471000", "shortTermInvestments": "None", "currentNetReceivables": "926380103", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4283661577", "currentAccountsPayable": "608674937", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2560349000", "shortLongTermDebtTotal": "1734059129", "totalShareholderEquity": "2542303171", "capitalLeaseObligations": "400280000", "otherCurrentLiabilities": "92520714", "totalCurrentLiabilities": "852404060", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "2087157596", "cashAndShortTermInvestments": "177824011", "commonStockSharesOutstanding": "87124817", "intangibleAssetsExcludingGoodwill": "325681261", "cashAndCashEquivalentsAtCarryingValue": "177824011", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128234000", "profitLoss": "None", "dividendPayout": "30637000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1764000", "operatingCashflow": "200386000", "capitalExpenditures": "84807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146264000", "cashflowFromInvestment": "-12348000", "stockBasedCompensation": "3306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }