{ "ticker": { "uuid": "a91882a3-a0ac-458a-baa2-33a9e4f2378b", "symbol": "EXR", "name": "Extra Space Storage Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/a91882a3-a0ac-458a-baa2-33a9e4f2378b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a91882a3-a0ac-458a-baa2-33a9e4f2378b/" }, "ticker_metadata": { "id": 1414, "uuid": "a91882a3-a0ac-458a-baa2-33a9e4f2378b", "symbol": "EXR", "name": "Extra Space Storage Inc", "asset_type": "equity", "market_cap": 31848339000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "Extra Space Storage is a real estate investment trust headquartered in Cottonwood Heights, Utah that invests in self storage units.", "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": "a91882a3-a0ac-458a-baa2-33a9e4f2378b", "symbol": "EXR", "name": "Extra Space Storage Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/a91882a3-a0ac-458a-baa2-33a9e4f2378b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a91882a3-a0ac-458a-baa2-33a9e4f2378b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.12, "quality": 0.66, "momentum": 0.24, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 145.31, "market_cap": 32015116530.32, "pe_ratio": 33.9107, "earnings_yield": 0.0295, "ebitda_to_ev": 0.0727, "shareholder_yield": 0.0429, "roe": 0.0708, "piotroski_f_score": 5, "momentum_12_1": 0.0011, "volatility_252d": 0.2643 }, "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": "2026-06-07T06:53:00.374921+00:00", "batch_id": "" }, "size": { "price_close": 145.31, "market_cap": 32015116530.32, "market_cap_usd": 32015116530.32, "enterprise_value": 43894155530.32, "shares_outstanding": 220322872, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 33.9107, "pb_ratio": 2.4013, "ptbv_ratio": 2.4942, "ps_ratio": 9.4339, "pcf_ratio": 17.225, "pfcf_ratio": 16.1663, "ev_ebitda": 13.75, "ev_ebit": 17.7588, "ev_sales": 12.9342, "ev_fcf": 22.1648, "earnings_yield": 0.0295, "fcf_yield": 0.0451, "price_to_sales": 9.4339, "price_to_book": 2.4013, "price_to_cashflow": 17.225, "ebitda_to_ev": 0.0727, "sales_yield": 0.0773 }, "yield": { "dividend_yield": 0.0429, "buyback_yield": 0, "shareholder_yield": 0.0429, "debt_paydown_yield": null, "total_yield": 0.0429 }, "quality": { "gross_margin": 0.2787, "operating_margin": 0.7283, "net_margin": 0.2782, "ebitda_margin": 0.9407, "fcf_margin": 0.5835, "roe": 0.0708, "roa": 0.0324, "roic": 0.0939, "roc_greenblatt": null, "asset_turnover": 0.1166, "cash_conversion": 2.0976, "accruals_ratio": -0.0314, "sbc_to_revenue": 0.0106, "piotroski_f_score": 5, "altman_z_score": 1.6028, "earnings_stability_5y": 0.1857, "revenue_stability_5y": 0.3971, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0325, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1166, "net_debt_to_ebitda": 3.7212, "debt_to_assets": 0.413, "interest_coverage": 1.6546, "current_ratio": 0.3708, "quick_ratio": 0.3708, "net_debt": 11879039000, "local_beta": 0.0011, "volatility_252d": 0.2643, "volatility_60d": 0.6125, "max_drawdown_12m": -0.1459, "risk_adjusted_momentum": 0.0041 }, "growth": { "revenue_growth_1y": 0.009, "revenue_growth_3y_cagr": 0.1978, "revenue_growth_5y_cagr": 0.1963, "eps_growth_1y": 0.0351, "eps_growth_3y_cagr": 0.0421, "eps_growth_5y_cagr": 0.1512, "fcf_growth_1y": 0.0307, "book_value_growth_1y": -0.0381, "revenue_growth": 0.009, "earnings_growth": 0.0351 }, "momentum": { "price_return_1m": 0.014, "price_return_3m": 0.0026, "price_return_6m": 0.1484, "price_return_9m": 0.0216, "price_return_12m": 0.0151, "price_return_12m_ex1m": 0.0011, "momentum_6m": 0.1484, "momentum_12m": 0.0151, "momentum_12_1": 0.0011, "distance_from_52w_high": -0.0377, "distance_from_52w_low": 0.1484, "relative_strength": -0.0848 }, "raw_ttm": { "revenue_ttm": 3393641000, "gross_profit_ttm": 945644000, "ebit_ttm": 2471684000, "ebitda_ttm": 3192300000, "net_income_ttm": 944101000, "eps_diluted_ttm": 4.2851, "operating_cash_flow_ttm": 1858644000, "capital_expenditure_ttm": 121713000, "fcf_ttm": 1980357000, "dividends_paid_ttm": 1372848000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1493804000, "cash_and_equivalents": 138986000, "total_current_assets": 138986000, "total_current_liabilities": 374814000, "net_ppe": null, "total_assets": 29099370000, "total_debt": 12018025000, "total_equity": 13332480000, "net_working_capital": 1018299000, "book_value_per_share": 60.5134, "retained_earnings": -1552391000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12836055000, "tangible_book_per_share": 58.2602 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 74, "rank_pb": 56, "rank_ptbv": 50, "rank_ps": 89, "rank_pcf": 71, "rank_ev_ebitda": 59, "rank_ev_ebit": 64, "rank_earnings_yield": 74, "rank_fcf_yield": 70, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 54, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 73, "rank_fcf_margin": 12, "rank_piotroski": 60, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 61 }, "composites": { "value_composite": 88, "quality_composite": 34, "momentum_composite": 76, "growth_composite": 75, "yield_composite": 12, "svqf_composite": 87, "vc1_composite": 88, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.2814, "os_score": 0.1, "value_percentile": 0.12, "quality_percentile": 0.66, "momentum_percentile": 0.24, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4080, "ticker_id": 1414, "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": "2026-06-07T06:53:00.374921+00:00", "batch_id": "", "os_score_delta": null, "price_close": 145.31, "market_cap": 32015116530.32, "market_cap_usd": 32015116530.32, "enterprise_value": 43894155530.32, "shares_outstanding": 220322872, "fx_rate_to_usd": null, "pe_ratio": 33.9106902, "pb_ratio": 2.40128742, "ptbv_ratio": 2.49415545, "ps_ratio": 9.43385483, "pcf_ratio": 17.22498581, "pfcf_ratio": 16.16633593, "ev_ebitda": 13.75000956, "ev_ebit": 17.75880555, "ev_sales": 12.93423657, "ev_fcf": 22.16476904, "earnings_yield": 0.02948923, "fcf_yield": 0.04511664, "dividend_yield": 0.04288124, "buyback_yield": 0, "shareholder_yield": 0.04288124, "debt_paydown_yield": null, "total_yield": 0.04288124, "gross_margin": 0.27865175, "operating_margin": 0.72832807, "net_margin": 0.27819708, "ebitda_margin": 0.9406711, "fcf_margin": 0.58354935, "roe": 0.07081211, "roa": 0.03244404, "roic": 0.0939246, "roc_greenblatt": null, "asset_turnover": 0.11662249, "cash_conversion": 2.09761138, "accruals_ratio": -0.03142827, "sbc_to_revenue": 0.010601, "debt_to_equity": 1.11658656, "net_debt_to_ebitda": 3.72115371, "debt_to_assets": 0.41299949, "interest_coverage": 1.65462403, "current_ratio": 0.37081326, "quick_ratio": 0.37081326, "net_debt": 11879039000, "revenue_growth_1y": 0.0090254, "revenue_growth_3y_cagr": 0.19775691, "revenue_growth_5y_cagr": 0.19628373, "eps_growth_1y": 0.03513944, "eps_growth_3y_cagr": 0.04208766, "eps_growth_5y_cagr": 0.15117707, "fcf_growth_1y": 0.03065275, "book_value_growth_1y": -0.03811779, "piotroski_f_score": 5, "altman_z_score": 1.602847, "earnings_stability_5y": 0.185717, "revenue_stability_5y": 0.39707, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01402652, "price_return_3m": 0.00257422, "price_return_6m": 0.14837883, "price_return_9m": 0.0215976, "price_return_12m": 0.01513091, "price_return_12m_ex1m": 0.00108911, "distance_from_52w_high": -0.03765981, "distance_from_52w_low": 0.14837883, "relative_strength": -0.08483267, "local_beta": 0.0011, "volatility_252d": 0.264348, "volatility_60d": 0.612455, "max_drawdown_12m": -0.14594047, "revenue_ttm": 3393641000, "gross_profit_ttm": 945644000, "ebit_ttm": 2471684000, "ebitda_ttm": 3192300000, "net_income_ttm": 944101000, "eps_diluted_ttm": 4.2850794, "operating_cash_flow_ttm": 1858644000, "capital_expenditure_ttm": 121713000, "fcf_ttm": 1980357000, "dividends_paid_ttm": 1372848000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1493804000, "cash_and_equivalents": 138986000, "total_current_assets": 138986000, "total_current_liabilities": 374814000, "net_ppe": null, "total_assets": 29099370000, "total_debt": 12018025000, "total_equity": 13332480000, "net_working_capital": 1018299000, "book_value_per_share": 60.51337239, "retained_earnings": -1552391000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12836055000, "tangible_book_per_share": 58.26020187, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 74, "rank_pb": 56, "rank_ptbv": 50, "rank_ps": 89, "rank_pcf": 71, "rank_ev_ebitda": 59, "rank_ev_ebit": 64, "rank_earnings_yield": 74, "rank_fcf_yield": 70, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 54, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 73, "rank_fcf_margin": 12, "rank_piotroski": 60, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 61, "value_composite": 88, "quality_composite": 34, "momentum_composite": 76, "growth_composite": 75, "yield_composite": 12, "svqf_composite": 87, "vc1_composite": 88, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 145.31, "os": 0.1, "value": 0.12, "quality": 0.66, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 33.9107, "earnings_yield": 0.0295, "shareholder_yield": 0.0429, "roe": 0.0708, "momentum_12_1": 0.0011, "complete_fields": { "id": 4080, "ticker_id": 1414, "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": "2026-06-07T06:53:00.374921+00:00", "batch_id": "", "os_score_delta": null, "price_close": 145.31, "market_cap": 32015116530.32, "market_cap_usd": 32015116530.32, "enterprise_value": 43894155530.32, "shares_outstanding": 220322872, "fx_rate_to_usd": null, "pe_ratio": 33.9106902, "pb_ratio": 2.40128742, "ptbv_ratio": 2.49415545, "ps_ratio": 9.43385483, "pcf_ratio": 17.22498581, "pfcf_ratio": 16.16633593, "ev_ebitda": 13.75000956, "ev_ebit": 17.75880555, "ev_sales": 12.93423657, "ev_fcf": 22.16476904, "earnings_yield": 0.02948923, "fcf_yield": 0.04511664, "dividend_yield": 0.04288124, "buyback_yield": 0, "shareholder_yield": 0.04288124, "debt_paydown_yield": null, "total_yield": 0.04288124, "gross_margin": 0.27865175, "operating_margin": 0.72832807, "net_margin": 0.27819708, "ebitda_margin": 0.9406711, "fcf_margin": 0.58354935, "roe": 0.07081211, "roa": 0.03244404, "roic": 0.0939246, "roc_greenblatt": null, "asset_turnover": 0.11662249, "cash_conversion": 2.09761138, "accruals_ratio": -0.03142827, "sbc_to_revenue": 0.010601, "debt_to_equity": 1.11658656, "net_debt_to_ebitda": 3.72115371, "debt_to_assets": 0.41299949, "interest_coverage": 1.65462403, "current_ratio": 0.37081326, "quick_ratio": 0.37081326, "net_debt": 11879039000, "revenue_growth_1y": 0.0090254, "revenue_growth_3y_cagr": 0.19775691, "revenue_growth_5y_cagr": 0.19628373, "eps_growth_1y": 0.03513944, "eps_growth_3y_cagr": 0.04208766, "eps_growth_5y_cagr": 0.15117707, "fcf_growth_1y": 0.03065275, "book_value_growth_1y": -0.03811779, "piotroski_f_score": 5, "altman_z_score": 1.602847, "earnings_stability_5y": 0.185717, "revenue_stability_5y": 0.39707, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01402652, "price_return_3m": 0.00257422, "price_return_6m": 0.14837883, "price_return_9m": 0.0215976, "price_return_12m": 0.01513091, "price_return_12m_ex1m": 0.00108911, "distance_from_52w_high": -0.03765981, "distance_from_52w_low": 0.14837883, "relative_strength": -0.08483267, "local_beta": 0.0011, "volatility_252d": 0.264348, "volatility_60d": 0.612455, "max_drawdown_12m": -0.14594047, "revenue_ttm": 3393641000, "gross_profit_ttm": 945644000, "ebit_ttm": 2471684000, "ebitda_ttm": 3192300000, "net_income_ttm": 944101000, "eps_diluted_ttm": 4.2850794, "operating_cash_flow_ttm": 1858644000, "capital_expenditure_ttm": 121713000, "fcf_ttm": 1980357000, "dividends_paid_ttm": 1372848000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1493804000, "cash_and_equivalents": 138986000, "total_current_assets": 138986000, "total_current_liabilities": 374814000, "net_ppe": null, "total_assets": 29099370000, "total_debt": 12018025000, "total_equity": 13332480000, "net_working_capital": 1018299000, "book_value_per_share": 60.51337239, "retained_earnings": -1552391000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12836055000, "tangible_book_per_share": 58.26020187, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 74, "rank_pb": 56, "rank_ptbv": 50, "rank_ps": 89, "rank_pcf": 71, "rank_ev_ebitda": 59, "rank_ev_ebit": 64, "rank_earnings_yield": 74, "rank_fcf_yield": 70, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 54, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 73, "rank_fcf_margin": 12, "rank_piotroski": 60, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 61, "value_composite": 88, "quality_composite": 34, "momentum_composite": 76, "growth_composite": 75, "yield_composite": 12, "svqf_composite": 87, "vc1_composite": 88, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 3377542000, "cost_of_revenue": 2417375000, "gross_profit": 960167000, "ebit": 1699229000, "ebitda": 2414406000, "pretax_income": 1064097000, "tax_provision": 41559000, "net_income": 973999000, "net_income_to_common": 973999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138920000, "total_current_assets": 1787566000, "total_assets": 29264046000, "short_term_debt": 1393113000, "long_term_debt": 12006651000, "total_debt": 13399764000, "total_liabilities": 14940010000, "total_equity": 13433166000, "shares_outstanding": 211850521, "goodwill_and_intangibles": 353215000 }, "cash_flow": { "operating_cash_flow": 1850193000, "capital_expenditure": 21139000, "free_cash_flow": 1871332000, "dividends_paid": 1374298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260428, "ticker_id": 1414, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1699229000", "ebitda": "2414406000", "netIncome": "973999000", "grossProfit": "960167000", "depreciation": "None", "totalRevenue": "3377542000", "costOfRevenue": "2417375000", "interestIncome": "163202000", "incomeBeforeTax": "1064097000", "interestExpense": "635132000", "operatingIncome": "1489001000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "41559000", "reportedCurrency": "USD", "netInterestIncome": "-471930000", "nonInterestIncome": "None", "operatingExpenses": "-528834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2417375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "715177000", "sellingGeneralAndAdministrative": "186343000", "netIncomeFromContinuingOperations": "1022538000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2112000", "currentDebt": "None", "investments": "None", "totalAssets": "29264046000", "longTermDebt": "12006651000", "shortTermDebt": "1393113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182404000", "reportedCurrency": "USD", "retainedEarnings": "-1449172000", "totalLiabilities": "14940010000", "otherCurrentAssets": "None", "totalCurrentAssets": "1787566000", "currentLongTermDebt": "1224000000", "longTermInvestments": "1366783000", "shortTermInvestments": "None", "currentNetReceivables": "1648646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27476480000", "currentAccountsPayable": "357583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25801680000", "shortLongTermDebtTotal": "14971748000", "totalShareholderEquity": "13433166000", "capitalLeaseObligations": "761106000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1393113000", "otherNonCurrentLiabilities": "516969000", "totalNonCurrentLiabilities": "13546897000", "cashAndShortTermInvestments": "138920000", "commonStockSharesOutstanding": "211850521", "intangibleAssetsExcludingGoodwill": "182404000", "cashAndCashEquivalentsAtCarryingValue": "138920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1022538000", "profitLoss": "None", "dividendPayout": "1374298000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1850193000", "capitalExpenditures": "21139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1036103000", "cashflowFromInvestment": "-814213000", "stockBasedCompensation": "35537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1374298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "715177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3377542000, "cost_of_revenue": 2417375000, "gross_profit": 960167000, "research_and_development": null, "selling_general_admin": 186343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1699229000, "depreciation_amortisation": 715177000, "ebitda": 2414406000, "interest_expense": 635132000, "interest_income": null, "other_non_operating": null, "pretax_income": 1064097000, "tax_provision": 41559000, "effective_tax_rate": null, "net_income": 973999000, "net_income_continuing_ops": 1022538000, "net_income_to_common": 973999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138920000, "short_term_investments": null, "net_receivables": 1648646000, "inventory": null, "other_current_assets": null, "total_current_assets": 1787566000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 182404000, "goodwill_and_intangibles": 353215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27476480000, "total_assets": 29264046000, "short_term_debt": 1393113000, "accounts_payable": 357583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1393113000, "long_term_debt": 12006651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13546897000, "total_liabilities": 14940010000, "total_debt": 13399764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1449172000, "total_equity": 13433166000, "shares_outstanding": 211850521, "operating_cash_flow": 1850193000, "stock_based_compensation": 35537000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -814213000, "dividends_paid": 1374298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1036103000, "free_cash_flow": 1871332000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1699229000", "ebitda": "2414406000", "netIncome": "973999000", "grossProfit": "960167000", "depreciation": "None", "totalRevenue": "3377542000", "costOfRevenue": "2417375000", "interestIncome": "163202000", "incomeBeforeTax": "1064097000", "interestExpense": "635132000", "operatingIncome": "1489001000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "41559000", "reportedCurrency": "USD", "netInterestIncome": "-471930000", "nonInterestIncome": "None", "operatingExpenses": "-528834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2417375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "715177000", "sellingGeneralAndAdministrative": "186343000", "netIncomeFromContinuingOperations": "1022538000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2112000", "currentDebt": "None", "investments": "None", "totalAssets": "29264046000", "longTermDebt": "12006651000", "shortTermDebt": "1393113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182404000", "reportedCurrency": "USD", "retainedEarnings": "-1449172000", "totalLiabilities": "14940010000", "otherCurrentAssets": "None", "totalCurrentAssets": "1787566000", "currentLongTermDebt": "1224000000", "longTermInvestments": "1366783000", "shortTermInvestments": "None", "currentNetReceivables": "1648646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27476480000", "currentAccountsPayable": "357583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25801680000", "shortLongTermDebtTotal": "14971748000", "totalShareholderEquity": "13433166000", "capitalLeaseObligations": "761106000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1393113000", "otherNonCurrentLiabilities": "516969000", "totalNonCurrentLiabilities": "13546897000", "cashAndShortTermInvestments": "138920000", "commonStockSharesOutstanding": "211850521", "intangibleAssetsExcludingGoodwill": "182404000", "cashAndCashEquivalentsAtCarryingValue": "138920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1022538000", "profitLoss": "None", "dividendPayout": "1374298000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1850193000", "capitalExpenditures": "21139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1036103000", "cashflowFromInvestment": "-814213000", "stockBasedCompensation": "35537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1374298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "715177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 3337904000, "cost_of_revenue": 790787000, "gross_profit": 2547117000, "ebit": 1482031000, "ebitda": 2259747000, "pretax_income": 933710000, "tax_provision": 33478000, "net_income": 854681000, "net_income_to_common": 854681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138222000, "total_current_assets": 1661495000, "total_assets": 28847926000, "short_term_debt": 1362000000, "long_term_debt": 10960016000, "total_debt": 12322016000, "total_liabilities": 13988564000, "total_equity": 13947535000, "shares_outstanding": 211578000, "goodwill_and_intangibles": 193284000 }, "cash_flow": { "operating_cash_flow": 1887430000, "capital_expenditure": 20514000, "free_cash_flow": 1907944000, "dividends_paid": 1375003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260433, "ticker_id": 1414, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1482031000", "ebitda": "2259747000", "netIncome": "854681000", "grossProfit": "2547117000", "depreciation": "None", "totalRevenue": "3337904000", "costOfRevenue": "790787000", "interestIncome": "124422000", "incomeBeforeTax": "933710000", "interestExpense": "595074000", "operatingIncome": "1323360000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33478000", "reportedCurrency": "USD", "netInterestIncome": "-470652000", "nonInterestIncome": "None", "operatingExpenses": "1223757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "777716000", "sellingGeneralAndAdministrative": "167398000", "netIncomeFromContinuingOperations": "900232000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2120000", "currentDebt": "None", "investments": "None", "totalAssets": "28847926000", "longTermDebt": "10960016000", "shortTermDebt": "1362000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22473000", "reportedCurrency": "USD", "retainedEarnings": "-899337000", "totalLiabilities": "13988564000", "otherCurrentAssets": "142575000", "totalCurrentAssets": "1661495000", "currentLongTermDebt": "1362000000", "longTermInvestments": "1632338000", "shortTermInvestments": "None", "currentNetReceivables": "1380698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27186431000", "currentAccountsPayable": "346519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25327795000", "shortLongTermDebtTotal": "13027861000", "totalShareholderEquity": "13947535000", "capitalLeaseObligations": "705845000", "otherCurrentLiabilities": "75319000", "totalCurrentLiabilities": "1783838000", "otherNonCurrentLiabilities": "538865000", "totalNonCurrentLiabilities": "12204726000", "cashAndShortTermInvestments": "138222000", "commonStockSharesOutstanding": "211578000", "intangibleAssetsExcludingGoodwill": "22473000", "cashAndCashEquivalentsAtCarryingValue": "138222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "900232000", "profitLoss": "None", "dividendPayout": "1375003000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1887430000", "capitalExpenditures": "20514000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202290000", "cashflowFromInvestment": "-1646920000", "stockBasedCompensation": "22906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1375003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "783023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3337904000, "cost_of_revenue": 790787000, "gross_profit": 2547117000, "research_and_development": null, "selling_general_admin": 167398000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1482031000, "depreciation_amortisation": 777716000, "ebitda": 2259747000, "interest_expense": 595074000, "interest_income": null, "other_non_operating": null, "pretax_income": 933710000, "tax_provision": 33478000, "effective_tax_rate": null, "net_income": 854681000, "net_income_continuing_ops": 900232000, "net_income_to_common": 854681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138222000, "short_term_investments": null, "net_receivables": 1380698000, "inventory": null, "other_current_assets": null, "total_current_assets": 1661495000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 22473000, "goodwill_and_intangibles": 193284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27186431000, "total_assets": 28847926000, "short_term_debt": 1362000000, "accounts_payable": 346519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1783838000, "long_term_debt": 10960016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12204726000, "total_liabilities": 13988564000, "total_debt": 12322016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -899337000, "total_equity": 13947535000, "shares_outstanding": 211578000, "operating_cash_flow": 1887430000, "stock_based_compensation": 22906000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20514000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1646920000, "dividends_paid": 1375003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202290000, "free_cash_flow": 1907944000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1482031000", "ebitda": "2259747000", "netIncome": "854681000", "grossProfit": "2547117000", "depreciation": "None", "totalRevenue": "3337904000", "costOfRevenue": "790787000", "interestIncome": "124422000", "incomeBeforeTax": "933710000", "interestExpense": "595074000", "operatingIncome": "1323360000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33478000", "reportedCurrency": "USD", "netInterestIncome": "-470652000", "nonInterestIncome": "None", "operatingExpenses": "1223757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "777716000", "sellingGeneralAndAdministrative": "167398000", "netIncomeFromContinuingOperations": "900232000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2120000", "currentDebt": "None", "investments": "None", "totalAssets": "28847926000", "longTermDebt": "10960016000", "shortTermDebt": "1362000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22473000", "reportedCurrency": "USD", "retainedEarnings": "-899337000", "totalLiabilities": "13988564000", "otherCurrentAssets": "142575000", "totalCurrentAssets": "1661495000", "currentLongTermDebt": "1362000000", "longTermInvestments": "1632338000", "shortTermInvestments": "None", "currentNetReceivables": "1380698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27186431000", "currentAccountsPayable": "346519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25327795000", "shortLongTermDebtTotal": "13027861000", "totalShareholderEquity": "13947535000", "capitalLeaseObligations": "705845000", "otherCurrentLiabilities": "75319000", "totalCurrentLiabilities": "1783838000", "otherNonCurrentLiabilities": "538865000", "totalNonCurrentLiabilities": "12204726000", "cashAndShortTermInvestments": "138222000", "commonStockSharesOutstanding": "211578000", "intangibleAssetsExcludingGoodwill": "22473000", "cashAndCashEquivalentsAtCarryingValue": "138222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "900232000", "profitLoss": "None", "dividendPayout": "1375003000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1887430000", "capitalExpenditures": "20514000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202290000", "cashflowFromInvestment": "-1646920000", "stockBasedCompensation": "22906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1375003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "783023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 2615079000, "cost_of_revenue": 593998000, "gross_profit": 2021081000, "ebit": 1291708000, "ebitda": 1792384000, "pretax_income": 872012000, "tax_provision": 21559000, "net_income": 803198000, "net_income_to_common": 803198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99062000, "total_current_assets": 929721000, "total_assets": 27456262000, "short_term_debt": 682000000, "long_term_debt": 10334748000, "total_debt": 11016748000, "total_liabilities": 12042313000, "total_equity": 14390921000, "shares_outstanding": 169220882, "goodwill_and_intangibles": 318394000 }, "cash_flow": { "operating_cash_flow": 1402474000, "capital_expenditure": 116175000, "free_cash_flow": 1518649000, "dividends_paid": 1046341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260438, "ticker_id": 1414, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1291708000", "ebitda": "1792384000", "netIncome": "803198000", "grossProfit": "2021081000", "depreciation": "None", "totalRevenue": "2615079000", "costOfRevenue": "593998000", "interestIncome": "79855000", "incomeBeforeTax": "872012000", "interestExpense": "437821000", "operatingIncome": "1170141000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21559000", "reportedCurrency": "USD", "netInterestIncome": "-290665000", "nonInterestIncome": "None", "operatingExpenses": "850940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "500676000", "sellingGeneralAndAdministrative": "146408000", "netIncomeFromContinuingOperations": "842525000" }, "balance": { "goodwill": "170811000", "inventory": "26183000", "commonStock": "2113000", "currentDebt": "None", "investments": "None", "totalAssets": "27456262000", "longTermDebt": "10334748000", "shortTermDebt": "682000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "147583000", "reportedCurrency": "USD", "retainedEarnings": "-379015000", "totalLiabilities": "12042313000", "otherCurrentAssets": "91174000", "totalCurrentAssets": "929721000", "currentLongTermDebt": "682000000", "longTermInvestments": "1371617000", "shortTermInvestments": "26183000", "currentNetReceivables": "739485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26526541000", "currentAccountsPayable": "334518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24831811000", "shortLongTermDebtTotal": "11253263000", "totalShareholderEquity": "14390921000", "capitalLeaseObligations": "236515000", "otherCurrentLiabilities": "71069000", "totalCurrentLiabilities": "1087587000", "otherNonCurrentLiabilities": "383463000", "totalNonCurrentLiabilities": "10954726000", "cashAndShortTermInvestments": "99062000", "commonStockSharesOutstanding": "169220882", "intangibleAssetsExcludingGoodwill": "147583000", "cashAndCashEquivalentsAtCarryingValue": "99062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "801968000", "profitLoss": "None", "dividendPayout": "1046341000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1402474000", "capitalExpenditures": "116175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "423130000", "cashflowFromInvestment": "-1818256000", "stockBasedCompensation": "26638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1046341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2615079000, "cost_of_revenue": 593998000, "gross_profit": 2021081000, "research_and_development": 0.34, "selling_general_admin": 146408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1291708000, "depreciation_amortisation": 500676000, "ebitda": 1792384000, "interest_expense": 437821000, "interest_income": null, "other_non_operating": null, "pretax_income": 872012000, "tax_provision": 21559000, "effective_tax_rate": null, "net_income": 803198000, "net_income_continuing_ops": 842525000, "net_income_to_common": 803198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99062000, "short_term_investments": 26183000, "net_receivables": 739485000, "inventory": 26183000, "other_current_assets": null, "total_current_assets": 929721000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 147583000, "goodwill_and_intangibles": 318394000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26526541000, "total_assets": 27456262000, "short_term_debt": 682000000, "accounts_payable": 334518000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1087587000, "long_term_debt": 10334748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10954726000, "total_liabilities": 12042313000, "total_debt": 11016748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -379015000, "total_equity": 14390921000, "shares_outstanding": 169220882, "operating_cash_flow": 1402474000, "stock_based_compensation": 26638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1818256000, "dividends_paid": 1046341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 423130000, "free_cash_flow": 1518649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1291708000", "ebitda": "1792384000", "netIncome": "803198000", "grossProfit": "2021081000", "depreciation": "None", "totalRevenue": "2615079000", "costOfRevenue": "593998000", "interestIncome": "79855000", "incomeBeforeTax": "872012000", "interestExpense": "437821000", "operatingIncome": "1170141000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21559000", "reportedCurrency": "USD", "netInterestIncome": "-290665000", "nonInterestIncome": "None", "operatingExpenses": "850940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "500676000", "sellingGeneralAndAdministrative": "146408000", "netIncomeFromContinuingOperations": "842525000" }, "balance": { "goodwill": "170811000", "inventory": "26183000", "commonStock": "2113000", "currentDebt": "None", "investments": "None", "totalAssets": "27456262000", "longTermDebt": "10334748000", "shortTermDebt": "682000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "147583000", "reportedCurrency": "USD", "retainedEarnings": "-379015000", "totalLiabilities": "12042313000", "otherCurrentAssets": "91174000", "totalCurrentAssets": "929721000", "currentLongTermDebt": "682000000", "longTermInvestments": "1371617000", "shortTermInvestments": "26183000", "currentNetReceivables": "739485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26526541000", "currentAccountsPayable": "334518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24831811000", "shortLongTermDebtTotal": "11253263000", "totalShareholderEquity": "14390921000", "capitalLeaseObligations": "236515000", "otherCurrentLiabilities": "71069000", "totalCurrentLiabilities": "1087587000", "otherNonCurrentLiabilities": "383463000", "totalNonCurrentLiabilities": "10954726000", "cashAndShortTermInvestments": "99062000", "commonStockSharesOutstanding": "169220882", "intangibleAssetsExcludingGoodwill": "147583000", "cashAndCashEquivalentsAtCarryingValue": "99062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "801968000", "profitLoss": "None", "dividendPayout": "1046341000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1402474000", "capitalExpenditures": "116175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "423130000", "cashflowFromInvestment": "-1818256000", "stockBasedCompensation": "26638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1046341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 1965598000, "cost_of_revenue": 423351000, "gross_profit": 1542247000, "ebit": 1079046000, "ebitda": 1367362000, "pretax_income": 942081000, "tax_provision": 20925000, "net_income": 860688000, "net_income_to_common": 860688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92868000, "total_current_assets": 92868000, "total_assets": 12167458000, "short_term_debt": 945000000, "long_term_debt": 7331462000, "total_debt": 8276462000, "total_liabilities": 8089184000, "total_equity": 4078274000, "shares_outstanding": 141681388, "goodwill_and_intangibles": 192385000 }, "cash_flow": { "operating_cash_flow": 1238139000, "capital_expenditure": 22832000, "free_cash_flow": 1260971000, "dividends_paid": 805311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260443, "ticker_id": 1414, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1079046000", "ebitda": "1367362000", "netIncome": "860688000", "grossProfit": "1542247000", "depreciation": "None", "totalRevenue": "1965598000", "costOfRevenue": "423351000", "interestIncome": "108321000", "incomeBeforeTax": "942081000", "interestExpense": "219171000", "operatingIncome": "1050402000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "20925000", "reportedCurrency": "USD", "netInterestIncome": "-149749000", "nonInterestIncome": "None", "operatingExpenses": "491845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.49", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288316000", "sellingGeneralAndAdministrative": "129251000", "netIncomeFromContinuingOperations": "921156000" }, "balance": { "goodwill": "170811000", "inventory": "-699171000", "commonStock": "1339000", "currentDebt": "None", "investments": "None", "totalAssets": "12167458000", "longTermDebt": "7331462000", "shortTermDebt": "945000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "21574000", "reportedCurrency": "USD", "retainedEarnings": "-135872000", "totalLiabilities": "8089184000", "otherCurrentAssets": "55185000", "totalCurrentAssets": "92868000", "currentLongTermDebt": "945000000", "longTermInvestments": "882412000", "shortTermInvestments": "-558049000", "currentNetReceivables": "643986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12074590000", "currentAccountsPayable": "171680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10262511000", "shortLongTermDebtTotal": "8422015000", "totalShareholderEquity": "4078274000", "capitalLeaseObligations": "229035000", "otherCurrentLiabilities": "67352000", "totalCurrentLiabilities": "1184032000", "otherNonCurrentLiabilities": "289655000", "totalNonCurrentLiabilities": "6905152000", "cashAndShortTermInvestments": "92868000", "commonStockSharesOutstanding": "141681388", "intangibleAssetsExcludingGoodwill": "21574000", "cashAndCashEquivalentsAtCarryingValue": "92868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "921156000", "profitLoss": "None", "dividendPayout": "805311000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1238139000", "capitalExpenditures": "22832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "431861000", "cashflowFromInvestment": "-1648459000", "stockBasedCompensation": "21386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "805311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1965598000, "cost_of_revenue": 423351000, "gross_profit": 1542247000, "research_and_development": 0.49, "selling_general_admin": 129251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1079046000, "depreciation_amortisation": 288316000, "ebitda": 1367362000, "interest_expense": 219171000, "interest_income": null, "other_non_operating": null, "pretax_income": 942081000, "tax_provision": 20925000, "effective_tax_rate": null, "net_income": 860688000, "net_income_continuing_ops": 921156000, "net_income_to_common": 860688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92868000, "short_term_investments": -558049000, "net_receivables": 643986000, "inventory": -699171000, "other_current_assets": null, "total_current_assets": 92868000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 21574000, "goodwill_and_intangibles": 192385000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12074590000, "total_assets": 12167458000, "short_term_debt": 945000000, "accounts_payable": 171680000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1184032000, "long_term_debt": 7331462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6905152000, "total_liabilities": 8089184000, "total_debt": 8276462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135872000, "total_equity": 4078274000, "shares_outstanding": 141681388, "operating_cash_flow": 1238139000, "stock_based_compensation": 21386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22832000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1648459000, "dividends_paid": 805311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 431861000, "free_cash_flow": 1260971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1079046000", "ebitda": "1367362000", "netIncome": "860688000", "grossProfit": "1542247000", "depreciation": "None", "totalRevenue": "1965598000", "costOfRevenue": "423351000", "interestIncome": "108321000", "incomeBeforeTax": "942081000", "interestExpense": "219171000", "operatingIncome": "1050402000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "20925000", "reportedCurrency": "USD", "netInterestIncome": "-149749000", "nonInterestIncome": "None", "operatingExpenses": "491845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.49", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288316000", "sellingGeneralAndAdministrative": "129251000", "netIncomeFromContinuingOperations": "921156000" }, "balance": { "goodwill": "170811000", "inventory": "-699171000", "commonStock": "1339000", "currentDebt": "None", "investments": "None", "totalAssets": "12167458000", "longTermDebt": "7331462000", "shortTermDebt": "945000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "21574000", "reportedCurrency": "USD", "retainedEarnings": "-135872000", "totalLiabilities": "8089184000", "otherCurrentAssets": "55185000", "totalCurrentAssets": "92868000", "currentLongTermDebt": "945000000", "longTermInvestments": "882412000", "shortTermInvestments": "-558049000", "currentNetReceivables": "643986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12074590000", "currentAccountsPayable": "171680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10262511000", "shortLongTermDebtTotal": "8422015000", "totalShareholderEquity": "4078274000", "capitalLeaseObligations": "229035000", "otherCurrentLiabilities": "67352000", "totalCurrentLiabilities": "1184032000", "otherNonCurrentLiabilities": "289655000", "totalNonCurrentLiabilities": "6905152000", "cashAndShortTermInvestments": "92868000", "commonStockSharesOutstanding": "141681388", "intangibleAssetsExcludingGoodwill": "21574000", "cashAndCashEquivalentsAtCarryingValue": "92868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "921156000", "profitLoss": "None", "dividendPayout": "805311000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1238139000", "capitalExpenditures": "22832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "431861000", "cashflowFromInvestment": "-1648459000", "stockBasedCompensation": "21386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "805311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 1609720000, "cost_of_revenue": 379303000, "gross_profit": 1230417000, "ebit": 867551000, "ebitda": 1109430000, "pretax_income": 898082000, "tax_provision": 20324000, "net_income": 827649000, "net_income_to_common": 827649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71126000, "total_current_assets": 76194000, "total_assets": 10474477000, "short_term_debt": 535000000, "long_term_debt": 5422747000, "total_debt": 5957747000, "total_liabilities": 6688501000, "total_equity": 3785976000, "shares_outstanding": 140016028, "goodwill_and_intangibles": 147020000 }, "cash_flow": { "operating_cash_flow": 952436000, "capital_expenditure": 3659000, "free_cash_flow": 956095000, "dividends_paid": 600994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260448, "ticker_id": 1414, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "867551000", "ebitda": "1109430000", "netIncome": "827649000", "grossProfit": "1230417000", "depreciation": "None", "totalRevenue": "1609720000", "costOfRevenue": "379303000", "interestIncome": "49703000", "incomeBeforeTax": "898082000", "interestExpense": "166183000", "operatingIncome": "975953000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "20324000", "reportedCurrency": "USD", "netInterestIncome": "-116480000", "nonInterestIncome": "None", "operatingExpenses": "254464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.55", "otherNonOperatingIncome": "49703000", "costofGoodsAndServicesSold": "379303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241879000", "sellingGeneralAndAdministrative": "102194000", "netIncomeFromContinuingOperations": "877758000" }, "balance": { "goodwill": "0", "inventory": "81262000", "commonStock": "1339000", "currentDebt": "None", "investments": "None", "totalAssets": "10474477000", "longTermDebt": "5422747000", "shortTermDebt": "535000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "147020000", "reportedCurrency": "USD", "retainedEarnings": "-128245000", "totalLiabilities": "6688501000", "otherCurrentAssets": "-495381000", "totalCurrentAssets": "76194000", "currentLongTermDebt": "535000000", "longTermInvestments": "1176513000", "shortTermInvestments": "270000", "currentNetReceivables": "419187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10398283000", "currentAccountsPayable": "142285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9062598000", "shortLongTermDebtTotal": "6560661000", "totalShareholderEquity": "3785976000", "capitalLeaseObligations": "233356000", "otherCurrentLiabilities": "63582000", "totalCurrentLiabilities": "740867000", "otherNonCurrentLiabilities": "291531000", "totalNonCurrentLiabilities": "5947634000", "cashAndShortTermInvestments": "71126000", "commonStockSharesOutstanding": "140016028", "intangibleAssetsExcludingGoodwill": "147020000", "cashAndCashEquivalentsAtCarryingValue": "71126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "877758000", "profitLoss": "None", "dividendPayout": "600994000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "952436000", "capitalExpenditures": "3659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166711000", "cashflowFromInvestment": "-837540000", "stockBasedCompensation": "17303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51815000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5711553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1609720000, "cost_of_revenue": 379303000, "gross_profit": 1230417000, "research_and_development": 0.55, "selling_general_admin": 102194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 867551000, "depreciation_amortisation": 241879000, "ebitda": 1109430000, "interest_expense": 166183000, "interest_income": null, "other_non_operating": null, "pretax_income": 898082000, "tax_provision": 20324000, "effective_tax_rate": null, "net_income": 827649000, "net_income_continuing_ops": 877758000, "net_income_to_common": 827649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71126000, "short_term_investments": 270000, "net_receivables": 419187000, "inventory": 81262000, "other_current_assets": null, "total_current_assets": 76194000, "net_ppe": null, "goodwill": 0, "intangible_assets": 147020000, "goodwill_and_intangibles": 147020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10398283000, "total_assets": 10474477000, "short_term_debt": 535000000, "accounts_payable": 142285000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740867000, "long_term_debt": 5422747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5947634000, "total_liabilities": 6688501000, "total_debt": 5957747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128245000, "total_equity": 3785976000, "shares_outstanding": 140016028, "operating_cash_flow": 952436000, "stock_based_compensation": 17303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -837540000, "dividends_paid": 600994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166711000, "free_cash_flow": 956095000, "net_change_in_cash": -51815000 }, "raw_data": { "income": { "ebit": "867551000", "ebitda": "1109430000", "netIncome": "827649000", "grossProfit": "1230417000", "depreciation": "None", "totalRevenue": "1609720000", "costOfRevenue": "379303000", "interestIncome": "49703000", "incomeBeforeTax": "898082000", "interestExpense": "166183000", "operatingIncome": "975953000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "20324000", "reportedCurrency": "USD", "netInterestIncome": "-116480000", "nonInterestIncome": "None", "operatingExpenses": "254464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.55", "otherNonOperatingIncome": "49703000", "costofGoodsAndServicesSold": "379303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241879000", "sellingGeneralAndAdministrative": "102194000", "netIncomeFromContinuingOperations": "877758000" }, "balance": { "goodwill": "0", "inventory": "81262000", "commonStock": "1339000", "currentDebt": "None", "investments": "None", "totalAssets": "10474477000", "longTermDebt": "5422747000", "shortTermDebt": "535000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "147020000", "reportedCurrency": "USD", "retainedEarnings": "-128245000", "totalLiabilities": "6688501000", "otherCurrentAssets": "-495381000", "totalCurrentAssets": "76194000", "currentLongTermDebt": "535000000", "longTermInvestments": "1176513000", "shortTermInvestments": "270000", "currentNetReceivables": "419187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10398283000", "currentAccountsPayable": "142285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9062598000", "shortLongTermDebtTotal": "6560661000", "totalShareholderEquity": "3785976000", "capitalLeaseObligations": "233356000", "otherCurrentLiabilities": "63582000", "totalCurrentLiabilities": "740867000", "otherNonCurrentLiabilities": "291531000", "totalNonCurrentLiabilities": "5947634000", "cashAndShortTermInvestments": "71126000", "commonStockSharesOutstanding": "140016028", "intangibleAssetsExcludingGoodwill": "147020000", "cashAndCashEquivalentsAtCarryingValue": "71126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "877758000", "profitLoss": "None", "dividendPayout": "600994000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "952436000", "capitalExpenditures": "3659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166711000", "cashflowFromInvestment": "-837540000", "stockBasedCompensation": "17303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51815000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5711553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 1378573000, "cost_of_revenue": 358773000, "gross_profit": 1019800000, "ebit": 670426000, "ebitda": 894870000, "pretax_income": 531392000, "tax_provision": 13810000, "net_income": 481779000, "net_income_to_common": 481779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109124000, "total_current_assets": 421819000, "total_assets": 9395848000, "short_term_debt": 949000000, "long_term_debt": 4797303000, "total_debt": 5746303000, "total_liabilities": 6459724000, "total_equity": 2547779000, "shares_outstanding": 129584829, "goodwill_and_intangibles": 137138000 }, "cash_flow": { "operating_cash_flow": 771232000, "capital_expenditure": 7093000, "free_cash_flow": 778325000, "dividends_paid": 467765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260453, "ticker_id": 1414, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "670426000", "ebitda": "894870000", "netIncome": "481779000", "grossProfit": "1019800000", "depreciation": "None", "totalRevenue": "1378573000", "costOfRevenue": "358773000", "interestIncome": "15192000", "incomeBeforeTax": "531392000", "interestExpense": "172301000", "operatingIncome": "666140000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13810000", "reportedCurrency": "USD", "netInterestIncome": "-157109000", "nonInterestIncome": "None", "operatingExpenses": "353660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "11517000", "costofGoodsAndServicesSold": "358773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224444000", "sellingGeneralAndAdministrative": "96594000", "netIncomeFromContinuingOperations": "495221000" }, "balance": { "goodwill": "None", "inventory": "-146916000", "commonStock": "1314000", "currentDebt": "None", "investments": "None", "totalAssets": "9395848000", "longTermDebt": "4797303000", "shortTermDebt": "949000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "137138000", "reportedCurrency": "USD", "retainedEarnings": "-354900000", "totalLiabilities": "6459724000", "otherCurrentAssets": "18885000", "totalCurrentAssets": "421819000", "currentLongTermDebt": "949000000", "longTermInvestments": "991254000", "shortTermInvestments": "None", "currentNetReceivables": "293810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8974029000", "currentAccountsPayable": "130012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7893802000", "shortLongTermDebtTotal": "6009788000", "totalShareholderEquity": "2547779000", "capitalLeaseObligations": "263485000", "otherCurrentLiabilities": "47126000", "totalCurrentLiabilities": "1126138000", "otherNonCurrentLiabilities": "583409000", "totalNonCurrentLiabilities": "5333586000", "cashAndShortTermInvestments": "109124000", "commonStockSharesOutstanding": "129584829", "intangibleAssetsExcludingGoodwill": "137138000", "cashAndCashEquivalentsAtCarryingValue": "109124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "517582000", "profitLoss": "None", "dividendPayout": "467765000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "771232000", "capitalExpenditures": "7093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "241471000", "cashflowFromInvestment": "-955427000", "stockBasedCompensation": "16281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "467765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57276000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224444000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1378573000, "cost_of_revenue": 358773000, "gross_profit": 1019800000, "research_and_development": 0.41, "selling_general_admin": 96594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 670426000, "depreciation_amortisation": 224444000, "ebitda": 894870000, "interest_expense": 172301000, "interest_income": null, "other_non_operating": null, "pretax_income": 531392000, "tax_provision": 13810000, "effective_tax_rate": null, "net_income": 481779000, "net_income_continuing_ops": 495221000, "net_income_to_common": 481779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109124000, "short_term_investments": null, "net_receivables": 293810000, "inventory": -146916000, "other_current_assets": null, "total_current_assets": 421819000, "net_ppe": null, "goodwill": null, "intangible_assets": 137138000, "goodwill_and_intangibles": 137138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8974029000, "total_assets": 9395848000, "short_term_debt": 949000000, "accounts_payable": 130012000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1126138000, "long_term_debt": 4797303000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5333586000, "total_liabilities": 6459724000, "total_debt": 5746303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354900000, "total_equity": 2547779000, "shares_outstanding": 129584829, "operating_cash_flow": 771232000, "stock_based_compensation": 16281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -955427000, "dividends_paid": 467765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 241471000, "free_cash_flow": 778325000, "net_change_in_cash": 57276000 }, "raw_data": { "income": { "ebit": "670426000", "ebitda": "894870000", "netIncome": "481779000", "grossProfit": "1019800000", "depreciation": "None", "totalRevenue": "1378573000", "costOfRevenue": "358773000", "interestIncome": "15192000", "incomeBeforeTax": "531392000", "interestExpense": "172301000", "operatingIncome": "666140000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13810000", "reportedCurrency": "USD", "netInterestIncome": "-157109000", "nonInterestIncome": "None", "operatingExpenses": "353660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "11517000", "costofGoodsAndServicesSold": "358773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224444000", "sellingGeneralAndAdministrative": "96594000", "netIncomeFromContinuingOperations": "495221000" }, "balance": { "goodwill": "None", "inventory": "-146916000", "commonStock": "1314000", "currentDebt": "None", "investments": "None", "totalAssets": "9395848000", "longTermDebt": "4797303000", "shortTermDebt": "949000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "137138000", "reportedCurrency": "USD", "retainedEarnings": "-354900000", "totalLiabilities": "6459724000", "otherCurrentAssets": "18885000", "totalCurrentAssets": "421819000", "currentLongTermDebt": "949000000", "longTermInvestments": "991254000", "shortTermInvestments": "None", "currentNetReceivables": "293810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8974029000", "currentAccountsPayable": "130012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7893802000", "shortLongTermDebtTotal": "6009788000", "totalShareholderEquity": "2547779000", "capitalLeaseObligations": "263485000", "otherCurrentLiabilities": "47126000", "totalCurrentLiabilities": "1126138000", "otherNonCurrentLiabilities": "583409000", "totalNonCurrentLiabilities": "5333586000", "cashAndShortTermInvestments": "109124000", "commonStockSharesOutstanding": "129584829", "intangibleAssetsExcludingGoodwill": "137138000", "cashAndCashEquivalentsAtCarryingValue": "109124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "517582000", "profitLoss": "None", "dividendPayout": "467765000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "771232000", "capitalExpenditures": "7093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "241471000", "cashflowFromInvestment": "-955427000", "stockBasedCompensation": "16281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "467765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57276000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224444000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 1319728000, "cost_of_revenue": 340320000, "gross_profit": 979408000, "ebit": 645027000, "ebitda": 864884000, "pretax_income": 462431000, "tax_provision": 11308000, "net_income": 419967000, "net_income_to_common": 419967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65746000, "total_current_assets": 114319000, "total_assets": 8532377000, "short_term_debt": 158000000, "long_term_debt": 4888486000, "total_debt": 5046486000, "total_liabilities": 5610683000, "total_equity": 2539961000, "shares_outstanding": 136433769, "goodwill_and_intangibles": 134932000 }, "cash_flow": { "operating_cash_flow": 707686000, "capital_expenditure": 7764000, "free_cash_flow": 715450000, "dividends_paid": 458114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260458, "ticker_id": 1414, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "645027000", "ebitda": "864884000", "netIncome": "419967000", "grossProfit": "979408000", "depreciation": "None", "totalRevenue": "1319728000", "costOfRevenue": "340320000", "interestIncome": "7467000", "incomeBeforeTax": "462431000", "interestExpense": "191268000", "operatingIncome": "634958000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11308000", "reportedCurrency": "USD", "netInterestIncome": "-183801000", "nonInterestIncome": "None", "operatingExpenses": "344450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "13999000", "costofGoodsAndServicesSold": "340320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219857000", "sellingGeneralAndAdministrative": "89418000", "netIncomeFromContinuingOperations": "439849000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1295000", "currentDebt": "None", "investments": "None", "totalAssets": "8532377000", "longTermDebt": "4888486000", "shortTermDebt": "158000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "134932000", "reportedCurrency": "USD", "retainedEarnings": "-301049000", "totalLiabilities": "5610683000", "otherCurrentAssets": "4987000", "totalCurrentAssets": "114319000", "currentLongTermDebt": "158000000", "longTermInvestments": "338054000", "shortTermInvestments": "6214000", "currentNetReceivables": "43586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8418058000", "currentAccountsPayable": "111382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7696864000", "shortLongTermDebtTotal": "5321269000", "totalShareholderEquity": "2539961000", "capitalLeaseObligations": "274783000", "otherCurrentLiabilities": "45264000", "totalCurrentLiabilities": "314646000", "otherNonCurrentLiabilities": "452815000", "totalNonCurrentLiabilities": "5296037000", "cashAndShortTermInvestments": "65746000", "commonStockSharesOutstanding": "136433769", "intangibleAssetsExcludingGoodwill": "134932000", "cashAndCashEquivalentsAtCarryingValue": "65746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "451123000", "profitLoss": "None", "dividendPayout": "458114000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "707686000", "capitalExpenditures": "7764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88013000", "cashflowFromInvestment": "-621630000", "stockBasedCompensation": "13051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "458114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2217063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1319728000, "cost_of_revenue": 340320000, "gross_profit": 979408000, "research_and_development": 0.33, "selling_general_admin": 89418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 645027000, "depreciation_amortisation": 219857000, "ebitda": 864884000, "interest_expense": 191268000, "interest_income": null, "other_non_operating": null, "pretax_income": 462431000, "tax_provision": 11308000, "effective_tax_rate": null, "net_income": 419967000, "net_income_continuing_ops": 439849000, "net_income_to_common": 419967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65746000, "short_term_investments": 6214000, "net_receivables": 43586000, "inventory": null, "other_current_assets": null, "total_current_assets": 114319000, "net_ppe": null, "goodwill": null, "intangible_assets": 134932000, "goodwill_and_intangibles": 134932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8418058000, "total_assets": 8532377000, "short_term_debt": 158000000, "accounts_payable": 111382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314646000, "long_term_debt": 4888486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5296037000, "total_liabilities": 5610683000, "total_debt": 5046486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -301049000, "total_equity": 2539961000, "shares_outstanding": 136433769, "operating_cash_flow": 707686000, "stock_based_compensation": 13051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -621630000, "dividends_paid": 458114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88013000, "free_cash_flow": 715450000, "net_change_in_cash": -1957000 }, "raw_data": { "income": { "ebit": "645027000", "ebitda": "864884000", "netIncome": "419967000", "grossProfit": "979408000", "depreciation": "None", "totalRevenue": "1319728000", "costOfRevenue": "340320000", "interestIncome": "7467000", "incomeBeforeTax": "462431000", "interestExpense": "191268000", "operatingIncome": "634958000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11308000", "reportedCurrency": "USD", "netInterestIncome": "-183801000", "nonInterestIncome": "None", "operatingExpenses": "344450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "13999000", "costofGoodsAndServicesSold": "340320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219857000", "sellingGeneralAndAdministrative": "89418000", "netIncomeFromContinuingOperations": "439849000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1295000", "currentDebt": "None", "investments": "None", "totalAssets": "8532377000", "longTermDebt": "4888486000", "shortTermDebt": "158000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "134932000", "reportedCurrency": "USD", "retainedEarnings": "-301049000", "totalLiabilities": "5610683000", "otherCurrentAssets": "4987000", "totalCurrentAssets": "114319000", "currentLongTermDebt": "158000000", "longTermInvestments": "338054000", "shortTermInvestments": "6214000", "currentNetReceivables": "43586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8418058000", "currentAccountsPayable": "111382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7696864000", "shortLongTermDebtTotal": "5321269000", "totalShareholderEquity": "2539961000", "capitalLeaseObligations": "274783000", "otherCurrentLiabilities": "45264000", "totalCurrentLiabilities": "314646000", "otherNonCurrentLiabilities": "452815000", "totalNonCurrentLiabilities": "5296037000", "cashAndShortTermInvestments": "65746000", "commonStockSharesOutstanding": "136433769", "intangibleAssetsExcludingGoodwill": "134932000", "cashAndCashEquivalentsAtCarryingValue": "65746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "451123000", "profitLoss": "None", "dividendPayout": "458114000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "707686000", "capitalExpenditures": "7764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88013000", "cashflowFromInvestment": "-621630000", "stockBasedCompensation": "13051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "458114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2217063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 1211056000, "cost_of_revenue": 301249000, "gross_profit": 909807000, "ebit": 603348000, "ebitda": 812398000, "pretax_income": 456324000, "tax_provision": 9244000, "net_income": 415289000, "net_income_to_common": 415289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57496000, "total_current_assets": 72690000, "total_assets": 7847978000, "short_term_debt": 81000000, "long_term_debt": 4699587000, "total_debt": 4780587000, "total_liabilities": 5062556000, "total_equity": 2413724000, "shares_outstanding": 133159033, "goodwill_and_intangibles": 132000000 }, "cash_flow": { "operating_cash_flow": 677795000, "capital_expenditure": 4297000, "free_cash_flow": 682092000, "dividends_paid": 424907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260463, "ticker_id": 1414, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "603348000", "ebitda": "812398000", "netIncome": "415289000", "grossProfit": "909807000", "depreciation": "None", "totalRevenue": "1211056000", "costOfRevenue": "301249000", "interestIncome": "5292000", "incomeBeforeTax": "456324000", "interestExpense": "183123000", "operatingIncome": "619703000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9244000", "reportedCurrency": "USD", "netInterestIncome": "-177831000", "nonInterestIncome": "None", "operatingExpenses": "290104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "15057000", "costofGoodsAndServicesSold": "301249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209050000", "sellingGeneralAndAdministrative": "81256000", "netIncomeFromContinuingOperations": "432628000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1271000", "currentDebt": "None", "investments": "None", "totalAssets": "7847978000", "longTermDebt": "4699587000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "132000000", "reportedCurrency": "USD", "retainedEarnings": "-262902000", "totalLiabilities": "5062556000", "otherCurrentAssets": "15194000", "totalCurrentAssets": "72690000", "currentLongTermDebt": "81000000", "longTermInvestments": "125326000", "shortTermInvestments": "42324000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7775288000", "currentAccountsPayable": "101461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7491831000", "shortLongTermDebtTotal": "4811515000", "totalShareholderEquity": "2413724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45197000", "totalCurrentLiabilities": "227658000", "otherNonCurrentLiabilities": "149580000", "totalNonCurrentLiabilities": "4834898000", "cashAndShortTermInvestments": "57496000", "commonStockSharesOutstanding": "133159033", "intangibleAssetsExcludingGoodwill": "132000000", "cashAndCashEquivalentsAtCarryingValue": "57496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "447080000", "profitLoss": "None", "dividendPayout": "424907000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "677795000", "capitalExpenditures": "4297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247251000", "cashflowFromInvestment": "-443898000", "stockBasedCompensation": "11176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "424907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13354000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1414199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1211056000, "cost_of_revenue": 301249000, "gross_profit": 909807000, "research_and_development": 0.39, "selling_general_admin": 81256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 603348000, "depreciation_amortisation": 209050000, "ebitda": 812398000, "interest_expense": 183123000, "interest_income": null, "other_non_operating": null, "pretax_income": 456324000, "tax_provision": 9244000, "effective_tax_rate": null, "net_income": 415289000, "net_income_continuing_ops": 432628000, "net_income_to_common": 415289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57496000, "short_term_investments": 42324000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72690000, "net_ppe": null, "goodwill": null, "intangible_assets": 132000000, "goodwill_and_intangibles": 132000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7775288000, "total_assets": 7847978000, "short_term_debt": 81000000, "accounts_payable": 101461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227658000, "long_term_debt": 4699587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4834898000, "total_liabilities": 5062556000, "total_debt": 4780587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262902000, "total_equity": 2413724000, "shares_outstanding": 133159033, "operating_cash_flow": 677795000, "stock_based_compensation": 11176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -443898000, "dividends_paid": 424907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247251000, "free_cash_flow": 682092000, "net_change_in_cash": -13354000 }, "raw_data": { "income": { "ebit": "603348000", "ebitda": "812398000", "netIncome": "415289000", "grossProfit": "909807000", "depreciation": "None", "totalRevenue": "1211056000", "costOfRevenue": "301249000", "interestIncome": "5292000", "incomeBeforeTax": "456324000", "interestExpense": "183123000", "operatingIncome": "619703000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9244000", "reportedCurrency": "USD", "netInterestIncome": "-177831000", "nonInterestIncome": "None", "operatingExpenses": "290104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "15057000", "costofGoodsAndServicesSold": "301249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209050000", "sellingGeneralAndAdministrative": "81256000", "netIncomeFromContinuingOperations": "432628000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1271000", "currentDebt": "None", "investments": "None", "totalAssets": "7847978000", "longTermDebt": "4699587000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "132000000", "reportedCurrency": "USD", "retainedEarnings": "-262902000", "totalLiabilities": "5062556000", "otherCurrentAssets": "15194000", "totalCurrentAssets": "72690000", "currentLongTermDebt": "81000000", "longTermInvestments": "125326000", "shortTermInvestments": "42324000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7775288000", "currentAccountsPayable": "101461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7491831000", "shortLongTermDebtTotal": "4811515000", "totalShareholderEquity": "2413724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45197000", "totalCurrentLiabilities": "227658000", "otherNonCurrentLiabilities": "149580000", "totalNonCurrentLiabilities": "4834898000", "cashAndShortTermInvestments": "57496000", "commonStockSharesOutstanding": "133159033", "intangibleAssetsExcludingGoodwill": "132000000", "cashAndCashEquivalentsAtCarryingValue": "57496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "447080000", "profitLoss": "None", "dividendPayout": "424907000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "677795000", "capitalExpenditures": "4297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247251000", "cashflowFromInvestment": "-443898000", "stockBasedCompensation": "11176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "424907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13354000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1414199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 856027000, "cost_of_revenue": 256170000, "gross_profit": 599857000, "ebit": 367553000, "ebitda": 553348000, "pretax_income": 263209000, "tax_provision": 10789000, "net_income": 240977000, "net_income_to_common": 240977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138986000, "total_current_assets": 138986000, "total_assets": 29099370000, "short_term_debt": null, "long_term_debt": 12018025000, "total_debt": 12018025000, "total_liabilities": 14886868000, "total_equity": 13332480000, "shares_outstanding": 220322872, "goodwill_and_intangibles": 496425000 }, "cash_flow": { "operating_cash_flow": 489855000, "capital_expenditure": 103743000, "free_cash_flow": 593598000, "dividends_paid": 342753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260426, "ticker_id": 1414, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367553000", "ebitda": "553348000", "netIncome": "240977000", "grossProfit": "599857000", "depreciation": "None", "totalRevenue": "856027000", "costOfRevenue": "256170000", "interestIncome": "39543000", "incomeBeforeTax": "263209000", "interestExpense": "159854000", "operatingIncome": "367553000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10789000", "reportedCurrency": "USD", "netInterestIncome": "-120311000", "nonInterestIncome": "None", "operatingExpenses": "232304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185795000", "sellingGeneralAndAdministrative": "46509000", "netIncomeFromContinuingOperations": "252420000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2112000", "currentDebt": "None", "investments": "None", "totalAssets": "29099370000", "longTermDebt": "12018025000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "325614000", "reportedCurrency": "USD", "retainedEarnings": "-1552391000", "totalLiabilities": "14886868000", "otherCurrentAssets": "None", "totalCurrentAssets": "138986000", "currentLongTermDebt": "1152500000", "longTermInvestments": "1369602000", "shortTermInvestments": "None", "currentNetReceivables": "115380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28960384000", "currentAccountsPayable": "374814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13940213000", "totalShareholderEquity": "13332480000", "capitalLeaseObligations": "769688000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "374814000", "otherNonCurrentLiabilities": "497553000", "totalNonCurrentLiabilities": "14512054000", "cashAndShortTermInvestments": "138986000", "commonStockSharesOutstanding": "220322872", "intangibleAssetsExcludingGoodwill": "325614000", "cashAndCashEquivalentsAtCarryingValue": "138986000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252420000", "profitLoss": "None", "dividendPayout": "342753000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "489855000", "capitalExpenditures": "103743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442129000", "cashflowFromInvestment": "-47501000", "stockBasedCompensation": "7606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "342753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 856027000, "cost_of_revenue": 256170000, "gross_profit": 599857000, "research_and_development": null, "selling_general_admin": 46509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367553000, "depreciation_amortisation": 185795000, "ebitda": 553348000, "interest_expense": 159854000, "interest_income": null, "other_non_operating": null, "pretax_income": 263209000, "tax_provision": 10789000, "effective_tax_rate": null, "net_income": 240977000, "net_income_continuing_ops": 252420000, "net_income_to_common": 240977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138986000, "short_term_investments": null, "net_receivables": 115380000, "inventory": null, "other_current_assets": null, "total_current_assets": 138986000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 325614000, "goodwill_and_intangibles": 496425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28960384000, "total_assets": 29099370000, "short_term_debt": null, "accounts_payable": 374814000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374814000, "long_term_debt": 12018025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14512054000, "total_liabilities": 14886868000, "total_debt": 12018025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1552391000, "total_equity": 13332480000, "shares_outstanding": 220322872, "operating_cash_flow": 489855000, "stock_based_compensation": 7606000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47501000, "dividends_paid": 342753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -442129000, "free_cash_flow": 593598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "367553000", "ebitda": "553348000", "netIncome": "240977000", "grossProfit": "599857000", "depreciation": "None", "totalRevenue": "856027000", "costOfRevenue": "256170000", "interestIncome": "39543000", "incomeBeforeTax": "263209000", "interestExpense": "159854000", "operatingIncome": "367553000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10789000", "reportedCurrency": "USD", "netInterestIncome": "-120311000", "nonInterestIncome": "None", "operatingExpenses": "232304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185795000", "sellingGeneralAndAdministrative": "46509000", "netIncomeFromContinuingOperations": "252420000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2112000", "currentDebt": "None", "investments": "None", "totalAssets": "29099370000", "longTermDebt": "12018025000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "325614000", "reportedCurrency": "USD", "retainedEarnings": "-1552391000", "totalLiabilities": "14886868000", "otherCurrentAssets": "None", "totalCurrentAssets": "138986000", "currentLongTermDebt": "1152500000", "longTermInvestments": "1369602000", "shortTermInvestments": "None", "currentNetReceivables": "115380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28960384000", "currentAccountsPayable": "374814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13940213000", "totalShareholderEquity": "13332480000", "capitalLeaseObligations": "769688000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "374814000", "otherNonCurrentLiabilities": "497553000", "totalNonCurrentLiabilities": "14512054000", "cashAndShortTermInvestments": "138986000", "commonStockSharesOutstanding": "220322872", "intangibleAssetsExcludingGoodwill": "325614000", "cashAndCashEquivalentsAtCarryingValue": "138986000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252420000", "profitLoss": "None", "dividendPayout": "342753000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "489855000", "capitalExpenditures": "103743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442129000", "cashflowFromInvestment": "-47501000", "stockBasedCompensation": "7606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "342753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 918433000, "cost_of_revenue": 1477147000, "gross_profit": -558714000, "ebit": 797335000, "ebitda": 977424000, "pretax_income": 371070000, "tax_provision": 74150000, "net_income": 283451000, "net_income_to_common": 283451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138920000, "total_current_assets": 1787566000, "total_assets": 29264046000, "short_term_debt": 1393113000, "long_term_debt": 12006651000, "total_debt": 13399764000, "total_liabilities": 14940010000, "total_equity": 13433166000, "shares_outstanding": 221052557, "goodwill_and_intangibles": 353215000 }, "cash_flow": { "operating_cash_flow": 367797000, "capital_expenditure": 5435000, "free_cash_flow": 373232000, "dividends_paid": 342368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260427, "ticker_id": 1414, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "797335000", "ebitda": "977424000", "netIncome": "283451000", "grossProfit": "-558714000", "depreciation": "None", "totalRevenue": "918433000", "costOfRevenue": "1477147000", "interestIncome": "38649000", "incomeBeforeTax": "371070000", "interestExpense": "426265000", "operatingIncome": "447181000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "74150000", "reportedCurrency": "USD", "netInterestIncome": "-123137000", "nonInterestIncome": "None", "operatingExpenses": "-1005895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1477147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180089000", "sellingGeneralAndAdministrative": "51938000", "netIncomeFromContinuingOperations": "300864000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2112000", "currentDebt": "None", "investments": "None", "totalAssets": "29264046000", "longTermDebt": "12006651000", "shortTermDebt": "1393113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182404000", "reportedCurrency": "USD", "retainedEarnings": "-1449172000", "totalLiabilities": "14940010000", "otherCurrentAssets": "None", "totalCurrentAssets": "1787566000", "currentLongTermDebt": "1224000000", "longTermInvestments": "1366783000", "shortTermInvestments": "None", "currentNetReceivables": "1648646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27476480000", "currentAccountsPayable": "357583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25801680000", "shortLongTermDebtTotal": "14971748000", "totalShareholderEquity": "13433166000", "capitalLeaseObligations": "761106000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1393113000", "otherNonCurrentLiabilities": "516969000", "totalNonCurrentLiabilities": "13546897000", "cashAndShortTermInvestments": "138920000", "commonStockSharesOutstanding": "221052557", "intangibleAssetsExcludingGoodwill": "182404000", "cashAndCashEquivalentsAtCarryingValue": "138920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300864000", "profitLoss": "None", "dividendPayout": "342368000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367797000", "capitalExpenditures": "5435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-224300000", "cashflowFromInvestment": "-116551000", "stockBasedCompensation": "12797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "342368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140933000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 918433000, "cost_of_revenue": 1477147000, "gross_profit": -558714000, "research_and_development": null, "selling_general_admin": 51938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 797335000, "depreciation_amortisation": 180089000, "ebitda": 977424000, "interest_expense": 426265000, "interest_income": null, "other_non_operating": null, "pretax_income": 371070000, "tax_provision": 74150000, "effective_tax_rate": null, "net_income": 283451000, "net_income_continuing_ops": 300864000, "net_income_to_common": 283451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138920000, "short_term_investments": null, "net_receivables": 1648646000, "inventory": null, "other_current_assets": null, "total_current_assets": 1787566000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 182404000, "goodwill_and_intangibles": 353215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27476480000, "total_assets": 29264046000, "short_term_debt": 1393113000, "accounts_payable": 357583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1393113000, "long_term_debt": 12006651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13546897000, "total_liabilities": 14940010000, "total_debt": 13399764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1449172000, "total_equity": 13433166000, "shares_outstanding": 221052557, "operating_cash_flow": 367797000, "stock_based_compensation": 12797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116551000, "dividends_paid": 342368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -224300000, "free_cash_flow": 373232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "797335000", "ebitda": "977424000", "netIncome": "283451000", "grossProfit": "-558714000", "depreciation": "None", "totalRevenue": "918433000", "costOfRevenue": "1477147000", "interestIncome": "38649000", "incomeBeforeTax": "371070000", "interestExpense": "426265000", "operatingIncome": "447181000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "74150000", "reportedCurrency": "USD", "netInterestIncome": "-123137000", "nonInterestIncome": "None", "operatingExpenses": "-1005895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1477147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180089000", "sellingGeneralAndAdministrative": "51938000", "netIncomeFromContinuingOperations": "300864000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2112000", "currentDebt": "None", "investments": "None", "totalAssets": "29264046000", "longTermDebt": "12006651000", "shortTermDebt": "1393113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182404000", "reportedCurrency": "USD", "retainedEarnings": "-1449172000", "totalLiabilities": "14940010000", "otherCurrentAssets": "None", "totalCurrentAssets": "1787566000", "currentLongTermDebt": "1224000000", "longTermInvestments": "1366783000", "shortTermInvestments": "None", "currentNetReceivables": "1648646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27476480000", "currentAccountsPayable": "357583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25801680000", "shortLongTermDebtTotal": "14971748000", "totalShareholderEquity": "13433166000", "capitalLeaseObligations": "761106000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1393113000", "otherNonCurrentLiabilities": "516969000", "totalNonCurrentLiabilities": "13546897000", "cashAndShortTermInvestments": "138920000", "commonStockSharesOutstanding": "221052557", "intangibleAssetsExcludingGoodwill": "182404000", "cashAndCashEquivalentsAtCarryingValue": "138920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300864000", "profitLoss": "None", "dividendPayout": "342368000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367797000", "capitalExpenditures": "5435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-224300000", "cashflowFromInvestment": "-116551000", "stockBasedCompensation": "12797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "342368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140933000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 777563000, "cost_of_revenue": 470114000, "gross_profit": 307449000, "ebit": 874544000, "ebitda": 1052010000, "pretax_income": 124757000, "tax_provision": -53220000, "net_income": 169942000, "net_income_to_common": 169942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111931000, "total_current_assets": 1949822000, "total_assets": 29232969000, "short_term_debt": 942000000, "long_term_debt": 11960705000, "total_debt": 12902705000, "total_liabilities": 14736557000, "total_equity": 13617621000, "shares_outstanding": 211918589, "goodwill_and_intangibles": 502311010 }, "cash_flow": { "operating_cash_flow": 457131000, "capital_expenditure": 8402000, "free_cash_flow": 465533000, "dividends_paid": 343845000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260429, "ticker_id": 1414, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "874544000", "ebitda": "1052010000", "netIncome": "169942000", "grossProfit": "307449000", "depreciation": "None", "totalRevenue": "777563000", "costOfRevenue": "470114000", "interestIncome": "43588000", "incomeBeforeTax": "124757000", "interestExpense": "749787000", "operatingIncome": "279120000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-53220000", "reportedCurrency": "USD", "netInterestIncome": "-118148000", "nonInterestIncome": "None", "operatingExpenses": "28329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177466000", "sellingGeneralAndAdministrative": "43479000", "netIncomeFromContinuingOperations": "174033000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2123000", "currentDebt": "None", "investments": "None", "totalAssets": "29232969000", "longTermDebt": "11960705000", "shortTermDebt": "942000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "331500010", "reportedCurrency": "USD", "retainedEarnings": "-1253277000", "totalLiabilities": "14736557000", "otherCurrentAssets": "153711000", "totalCurrentAssets": "1949822000", "currentLongTermDebt": "942000000", "longTermInvestments": "1363969000", "shortTermInvestments": "None", "currentNetReceivables": "1684180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27283147000", "currentAccountsPayable": "472831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25710398000", "shortLongTermDebtTotal": "13660512000", "totalShareholderEquity": "13617621000", "capitalLeaseObligations": "757807000", "otherCurrentLiabilities": "77705000", "totalCurrentLiabilities": "1492536000", "otherNonCurrentLiabilities": "525509000", "totalNonCurrentLiabilities": "13244021000", "cashAndShortTermInvestments": "111931000", "commonStockSharesOutstanding": "211918589", "intangibleAssetsExcludingGoodwill": "331500010", "cashAndCashEquivalentsAtCarryingValue": "111931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188083000", "profitLoss": "None", "dividendPayout": "343845000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "457131000", "capitalExpenditures": "8402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-386178000", "cashflowFromInvestment": "-83407000", "stockBasedCompensation": "7061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343845000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 777563000, "cost_of_revenue": 470114000, "gross_profit": 307449000, "research_and_development": null, "selling_general_admin": 43479000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 874544000, "depreciation_amortisation": 177466000, "ebitda": 1052010000, "interest_expense": 749787000, "interest_income": null, "other_non_operating": null, "pretax_income": 124757000, "tax_provision": -53220000, "effective_tax_rate": null, "net_income": 169942000, "net_income_continuing_ops": 174033000, "net_income_to_common": 169942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111931000, "short_term_investments": null, "net_receivables": 1684180000, "inventory": null, "other_current_assets": null, "total_current_assets": 1949822000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 331500010, "goodwill_and_intangibles": 502311010, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27283147000, "total_assets": 29232969000, "short_term_debt": 942000000, "accounts_payable": 472831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1492536000, "long_term_debt": 11960705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13244021000, "total_liabilities": 14736557000, "total_debt": 12902705000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1253277000, "total_equity": 13617621000, "shares_outstanding": 211918589, "operating_cash_flow": 457131000, "stock_based_compensation": 7061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83407000, "dividends_paid": 343845000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -386178000, "free_cash_flow": 465533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "874544000", "ebitda": "1052010000", "netIncome": "169942000", "grossProfit": "307449000", "depreciation": "None", "totalRevenue": "777563000", "costOfRevenue": "470114000", "interestIncome": "43588000", "incomeBeforeTax": "124757000", "interestExpense": "749787000", "operatingIncome": "279120000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-53220000", "reportedCurrency": "USD", "netInterestIncome": "-118148000", "nonInterestIncome": "None", "operatingExpenses": "28329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177466000", "sellingGeneralAndAdministrative": "43479000", "netIncomeFromContinuingOperations": "174033000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2123000", "currentDebt": "None", "investments": "None", "totalAssets": "29232969000", "longTermDebt": "11960705000", "shortTermDebt": "942000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "331500010", "reportedCurrency": "USD", "retainedEarnings": "-1253277000", "totalLiabilities": "14736557000", "otherCurrentAssets": "153711000", "totalCurrentAssets": "1949822000", "currentLongTermDebt": "942000000", "longTermInvestments": "1363969000", "shortTermInvestments": "None", "currentNetReceivables": "1684180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27283147000", "currentAccountsPayable": "472831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25710398000", "shortLongTermDebtTotal": "13660512000", "totalShareholderEquity": "13617621000", "capitalLeaseObligations": "757807000", "otherCurrentLiabilities": "77705000", "totalCurrentLiabilities": "1492536000", "otherNonCurrentLiabilities": "525509000", "totalNonCurrentLiabilities": "13244021000", "cashAndShortTermInvestments": "111931000", "commonStockSharesOutstanding": "211918589", "intangibleAssetsExcludingGoodwill": "331500010", "cashAndCashEquivalentsAtCarryingValue": "111931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188083000", "profitLoss": "None", "dividendPayout": "343845000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "457131000", "capitalExpenditures": "8402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-386178000", "cashflowFromInvestment": "-83407000", "stockBasedCompensation": "7061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343845000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 841618000, "cost_of_revenue": 244566000, "gross_profit": 597052000, "ebit": 432252000, "ebitda": 609518000, "pretax_income": 274354000, "tax_provision": 11638000, "net_income": 249731000, "net_income_to_common": 249731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125045000, "total_current_assets": 1902848000, "total_assets": 29368011000, "short_term_debt": 706000000, "long_term_debt": 12198981000, "total_debt": 12904981000, "total_liabilities": 14690922000, "total_equity": 13790842000, "shares_outstanding": 211896000, "goodwill_and_intangibles": 508902000 }, "cash_flow": { "operating_cash_flow": 543861000, "capital_expenditure": 4133000, "free_cash_flow": 547994000, "dividends_paid": 343882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260430, "ticker_id": 1414, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "432252000", "ebitda": "609518000", "netIncome": "249731000", "grossProfit": "597052000", "depreciation": "None", "totalRevenue": "841618000", "costOfRevenue": "244566000", "interestIncome": "41998000", "incomeBeforeTax": "274354000", "interestExpense": "157898000", "operatingIncome": "373970000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11638000", "reportedCurrency": "USD", "netInterestIncome": "-115900000", "nonInterestIncome": "None", "operatingExpenses": "223082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177266000", "sellingGeneralAndAdministrative": "44952000", "netIncomeFromContinuingOperations": "262716000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2123000", "currentDebt": "None", "investments": "None", "totalAssets": "29368011000", "longTermDebt": "12198981000", "shortTermDebt": "706000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "338091000", "reportedCurrency": "USD", "retainedEarnings": "-1075430000", "totalLiabilities": "14690922000", "otherCurrentAssets": "93893000", "totalCurrentAssets": "1902848000", "currentLongTermDebt": "706000000", "longTermInvestments": "1388983000", "shortTermInvestments": "None", "currentNetReceivables": "1683910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27465163000", "currentAccountsPayable": "438062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25869981000", "shortLongTermDebtTotal": "13647828000", "totalShareholderEquity": "13790842000", "capitalLeaseObligations": "742847000", "otherCurrentLiabilities": "76827000", "totalCurrentLiabilities": "1220889000", "otherNonCurrentLiabilities": "528205000", "totalNonCurrentLiabilities": "13470033000", "cashAndShortTermInvestments": "125045000", "commonStockSharesOutstanding": "211896000", "intangibleAssetsExcludingGoodwill": "338091000", "cashAndCashEquivalentsAtCarryingValue": "125045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262716000", "profitLoss": "None", "dividendPayout": "343882000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "543861000", "capitalExpenditures": "4133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266004000", "cashflowFromInvestment": "-272217000", "stockBasedCompensation": "8512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 841618000, "cost_of_revenue": 244566000, "gross_profit": 597052000, "research_and_development": null, "selling_general_admin": 44952000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 432252000, "depreciation_amortisation": 177266000, "ebitda": 609518000, "interest_expense": 157898000, "interest_income": null, "other_non_operating": null, "pretax_income": 274354000, "tax_provision": 11638000, "effective_tax_rate": null, "net_income": 249731000, "net_income_continuing_ops": 262716000, "net_income_to_common": 249731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125045000, "short_term_investments": null, "net_receivables": 1683910000, "inventory": null, "other_current_assets": null, "total_current_assets": 1902848000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 338091000, "goodwill_and_intangibles": 508902000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27465163000, "total_assets": 29368011000, "short_term_debt": 706000000, "accounts_payable": 438062000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1220889000, "long_term_debt": 12198981000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13470033000, "total_liabilities": 14690922000, "total_debt": 12904981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1075430000, "total_equity": 13790842000, "shares_outstanding": 211896000, "operating_cash_flow": 543861000, "stock_based_compensation": 8512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -272217000, "dividends_paid": 343882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266004000, "free_cash_flow": 547994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "432252000", "ebitda": "609518000", "netIncome": "249731000", "grossProfit": "597052000", "depreciation": "None", "totalRevenue": "841618000", "costOfRevenue": "244566000", "interestIncome": "41998000", "incomeBeforeTax": "274354000", "interestExpense": "157898000", "operatingIncome": "373970000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11638000", "reportedCurrency": "USD", "netInterestIncome": "-115900000", "nonInterestIncome": "None", "operatingExpenses": "223082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177266000", "sellingGeneralAndAdministrative": "44952000", "netIncomeFromContinuingOperations": "262716000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2123000", "currentDebt": "None", "investments": "None", "totalAssets": "29368011000", "longTermDebt": "12198981000", "shortTermDebt": "706000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "338091000", "reportedCurrency": "USD", "retainedEarnings": "-1075430000", "totalLiabilities": "14690922000", "otherCurrentAssets": "93893000", "totalCurrentAssets": "1902848000", "currentLongTermDebt": "706000000", "longTermInvestments": "1388983000", "shortTermInvestments": "None", "currentNetReceivables": "1683910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27465163000", "currentAccountsPayable": "438062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25869981000", "shortLongTermDebtTotal": "13647828000", "totalShareholderEquity": "13790842000", "capitalLeaseObligations": "742847000", "otherCurrentLiabilities": "76827000", "totalCurrentLiabilities": "1220889000", "otherNonCurrentLiabilities": "528205000", "totalNonCurrentLiabilities": "13470033000", "cashAndShortTermInvestments": "125045000", "commonStockSharesOutstanding": "211896000", "intangibleAssetsExcludingGoodwill": "338091000", "cashAndCashEquivalentsAtCarryingValue": "125045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262716000", "profitLoss": "None", "dividendPayout": "343882000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "543861000", "capitalExpenditures": "4133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266004000", "cashflowFromInvestment": "-272217000", "stockBasedCompensation": "8512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 839928000, "cost_of_revenue": 225548000, "gross_profit": 614380000, "ebit": 372900000, "ebitda": 553256000, "pretax_income": 293916000, "tax_provision": 8991000, "net_income": 270875000, "net_income_to_common": 270875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119559000, "total_current_assets": 1739385000, "total_assets": 28993918000, "short_term_debt": 978000000, "long_term_debt": 11563740000, "total_debt": 12541740000, "total_liabilities": 14215415000, "total_equity": 13886787000, "shares_outstanding": 212053000, "goodwill_and_intangibles": 172624000 }, "cash_flow": { "operating_cash_flow": 481404000, "capital_expenditure": 4269000, "free_cash_flow": 485673000, "dividends_paid": 344203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260431, "ticker_id": 1414, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "372900000", "ebitda": "553256000", "netIncome": "270875000", "grossProfit": "614380000", "depreciation": "None", "totalRevenue": "839928000", "costOfRevenue": "225548000", "interestIncome": "38967000", "incomeBeforeTax": "293916000", "interestExpense": "153712000", "operatingIncome": "388730000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8991000", "reportedCurrency": "USD", "netInterestIncome": "-114745000", "nonInterestIncome": "None", "operatingExpenses": "225650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180356000", "sellingGeneralAndAdministrative": "45974000", "netIncomeFromContinuingOperations": "284925000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2122000", "currentDebt": "None", "investments": "None", "totalAssets": "28993918000", "longTermDebt": "11563740000", "shortTermDebt": "978000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1813000", "reportedCurrency": "USD", "retainedEarnings": "-972665000", "totalLiabilities": "14215415000", "otherCurrentAssets": "128303000", "totalCurrentAssets": "1739385000", "currentLongTermDebt": "978000000", "longTermInvestments": "1620849000", "shortTermInvestments": "None", "currentNetReceivables": "1491523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27254533000", "currentAccountsPayable": "359495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25419279000", "shortLongTermDebtTotal": "13246470000", "totalShareholderEquity": "13886787000", "capitalLeaseObligations": "704730000", "otherCurrentLiabilities": "76097000", "totalCurrentLiabilities": "1413592000", "otherNonCurrentLiabilities": "533353000", "totalNonCurrentLiabilities": "12801823000", "cashAndShortTermInvestments": "119559000", "commonStockSharesOutstanding": "212053000", "intangibleAssetsExcludingGoodwill": "1813000", "cashAndCashEquivalentsAtCarryingValue": "119559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270875000", "profitLoss": "None", "dividendPayout": "344203000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "481404000", "capitalExpenditures": "4269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159621000", "cashflowFromInvestment": "-342038000", "stockBasedCompensation": "7167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 839928000, "cost_of_revenue": 225548000, "gross_profit": 614380000, "research_and_development": null, "selling_general_admin": 45974000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 372900000, "depreciation_amortisation": 180356000, "ebitda": 553256000, "interest_expense": 153712000, "interest_income": null, "other_non_operating": null, "pretax_income": 293916000, "tax_provision": 8991000, "effective_tax_rate": null, "net_income": 270875000, "net_income_continuing_ops": 284925000, "net_income_to_common": 270875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119559000, "short_term_investments": null, "net_receivables": 1491523000, "inventory": null, "other_current_assets": null, "total_current_assets": 1739385000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 1813000, "goodwill_and_intangibles": 172624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27254533000, "total_assets": 28993918000, "short_term_debt": 978000000, "accounts_payable": 359495000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413592000, "long_term_debt": 11563740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12801823000, "total_liabilities": 14215415000, "total_debt": 12541740000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -972665000, "total_equity": 13886787000, "shares_outstanding": 212053000, "operating_cash_flow": 481404000, "stock_based_compensation": 7167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -342038000, "dividends_paid": 344203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159621000, "free_cash_flow": 485673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "372900000", "ebitda": "553256000", "netIncome": "270875000", "grossProfit": "614380000", "depreciation": "None", "totalRevenue": "839928000", "costOfRevenue": "225548000", "interestIncome": "38967000", "incomeBeforeTax": "293916000", "interestExpense": "153712000", "operatingIncome": "388730000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8991000", "reportedCurrency": "USD", "netInterestIncome": "-114745000", "nonInterestIncome": "None", "operatingExpenses": "225650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180356000", "sellingGeneralAndAdministrative": "45974000", "netIncomeFromContinuingOperations": "284925000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2122000", "currentDebt": "None", "investments": "None", "totalAssets": "28993918000", "longTermDebt": "11563740000", "shortTermDebt": "978000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1813000", "reportedCurrency": "USD", "retainedEarnings": "-972665000", "totalLiabilities": "14215415000", "otherCurrentAssets": "128303000", "totalCurrentAssets": "1739385000", "currentLongTermDebt": "978000000", "longTermInvestments": "1620849000", "shortTermInvestments": "None", "currentNetReceivables": "1491523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27254533000", "currentAccountsPayable": "359495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25419279000", "shortLongTermDebtTotal": "13246470000", "totalShareholderEquity": "13886787000", "capitalLeaseObligations": "704730000", "otherCurrentLiabilities": "76097000", "totalCurrentLiabilities": "1413592000", "otherNonCurrentLiabilities": "533353000", "totalNonCurrentLiabilities": "12801823000", "cashAndShortTermInvestments": "119559000", "commonStockSharesOutstanding": "212053000", "intangibleAssetsExcludingGoodwill": "1813000", "cashAndCashEquivalentsAtCarryingValue": "119559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270875000", "profitLoss": "None", "dividendPayout": "344203000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "481404000", "capitalExpenditures": "4269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159621000", "cashflowFromInvestment": "-342038000", "stockBasedCompensation": "7167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 840660000, "cost_of_revenue": 124686000, "gross_profit": 715974000, "ebit": 361082000, "ebitda": 551977000, "pretax_income": 283836000, "tax_provision": 6035000, "net_income": 262487000, "net_income_to_common": 262487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138222000, "total_current_assets": 1661495000, "total_assets": 28847926000, "short_term_debt": 1362000000, "long_term_debt": 10960016000, "total_debt": 12322016000, "total_liabilities": 13988564000, "total_equity": 13947535000, "shares_outstanding": 211738000, "goodwill_and_intangibles": 193284000 }, "cash_flow": { "operating_cash_flow": 408279000, "capital_expenditure": 4801000, "free_cash_flow": 413080000, "dividends_paid": 343959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260432, "ticker_id": 1414, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361082000", "ebitda": "551977000", "netIncome": "262487000", "grossProfit": "715974000", "depreciation": "None", "totalRevenue": "840660000", "costOfRevenue": "124686000", "interestIncome": "34676000", "incomeBeforeTax": "283836000", "interestExpense": "149636000", "operatingIncome": "380032000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6035000", "reportedCurrency": "USD", "netInterestIncome": "-114960000", "nonInterestIncome": "None", "operatingExpenses": "335942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190895000", "sellingGeneralAndAdministrative": "44025000", "netIncomeFromContinuingOperations": "277801000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2120000", "currentDebt": "None", "investments": "None", "totalAssets": "28847926000", "longTermDebt": "10960016000", "shortTermDebt": "1362000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22473000", "reportedCurrency": "USD", "retainedEarnings": "-899337000", "totalLiabilities": "13988564000", "otherCurrentAssets": "142575000", "totalCurrentAssets": "1661495000", "currentLongTermDebt": "1362000000", "longTermInvestments": "1632338000", "shortTermInvestments": "None", "currentNetReceivables": "1380698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27186431000", "currentAccountsPayable": "346519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25327795000", "shortLongTermDebtTotal": "13027861000", "totalShareholderEquity": "13947535000", "capitalLeaseObligations": "705845000", "otherCurrentLiabilities": "75319000", "totalCurrentLiabilities": "1783838000", "otherNonCurrentLiabilities": "538865000", "totalNonCurrentLiabilities": "12204726000", "cashAndShortTermInvestments": "138222000", "commonStockSharesOutstanding": "211738000", "intangibleAssetsExcludingGoodwill": "22473000", "cashAndCashEquivalentsAtCarryingValue": "138222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262133000", "profitLoss": "None", "dividendPayout": "343959000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408279000", "capitalExpenditures": "4801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "410116000", "cashflowFromInvestment": "-769417000", "stockBasedCompensation": "8489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 840660000, "cost_of_revenue": 124686000, "gross_profit": 715974000, "research_and_development": null, "selling_general_admin": 44025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361082000, "depreciation_amortisation": 190895000, "ebitda": 551977000, "interest_expense": 149636000, "interest_income": null, "other_non_operating": null, "pretax_income": 283836000, "tax_provision": 6035000, "effective_tax_rate": null, "net_income": 262487000, "net_income_continuing_ops": 277801000, "net_income_to_common": 262487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138222000, "short_term_investments": null, "net_receivables": 1380698000, "inventory": null, "other_current_assets": null, "total_current_assets": 1661495000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 22473000, "goodwill_and_intangibles": 193284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27186431000, "total_assets": 28847926000, "short_term_debt": 1362000000, "accounts_payable": 346519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1783838000, "long_term_debt": 10960016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12204726000, "total_liabilities": 13988564000, "total_debt": 12322016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -899337000, "total_equity": 13947535000, "shares_outstanding": 211738000, "operating_cash_flow": 408279000, "stock_based_compensation": 8489000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -769417000, "dividends_paid": 343959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 410116000, "free_cash_flow": 413080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "361082000", "ebitda": "551977000", "netIncome": "262487000", "grossProfit": "715974000", "depreciation": "None", "totalRevenue": "840660000", "costOfRevenue": "124686000", "interestIncome": "34676000", "incomeBeforeTax": "283836000", "interestExpense": "149636000", "operatingIncome": "380032000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6035000", "reportedCurrency": "USD", "netInterestIncome": "-114960000", "nonInterestIncome": "None", "operatingExpenses": "335942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190895000", "sellingGeneralAndAdministrative": "44025000", "netIncomeFromContinuingOperations": "277801000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2120000", "currentDebt": "None", "investments": "None", "totalAssets": "28847926000", "longTermDebt": "10960016000", "shortTermDebt": "1362000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22473000", "reportedCurrency": "USD", "retainedEarnings": "-899337000", "totalLiabilities": "13988564000", "otherCurrentAssets": "142575000", "totalCurrentAssets": "1661495000", "currentLongTermDebt": "1362000000", "longTermInvestments": "1632338000", "shortTermInvestments": "None", "currentNetReceivables": "1380698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27186431000", "currentAccountsPayable": "346519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25327795000", "shortLongTermDebtTotal": "13027861000", "totalShareholderEquity": "13947535000", "capitalLeaseObligations": "705845000", "otherCurrentLiabilities": "75319000", "totalCurrentLiabilities": "1783838000", "otherNonCurrentLiabilities": "538865000", "totalNonCurrentLiabilities": "12204726000", "cashAndShortTermInvestments": "138222000", "commonStockSharesOutstanding": "211738000", "intangibleAssetsExcludingGoodwill": "22473000", "cashAndCashEquivalentsAtCarryingValue": "138222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262133000", "profitLoss": "None", "dividendPayout": "343959000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408279000", "capitalExpenditures": "4801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "410116000", "cashflowFromInvestment": "-769417000", "stockBasedCompensation": "8489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 854780000, "cost_of_revenue": 226545000, "gross_profit": 628235000, "ebit": 393439000, "ebitda": 588485000, "pretax_income": 213802000, "tax_provision": 10857000, "net_income": 192818000, "net_income_to_common": 192818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88931000, "total_current_assets": 1343213000, "total_assets": 28063117000, "short_term_debt": 884000000, "long_term_debt": 10643830000, "total_debt": 11527830000, "total_liabilities": 13104434000, "total_equity": 14010613000, "shares_outstanding": 220299000, "goodwill_and_intangibles": 520369000 }, "cash_flow": { "operating_cash_flow": 468351000, "capital_expenditure": 6061000, "free_cash_flow": 474412000, "dividends_paid": 343408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260434, "ticker_id": 1414, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393439000", "ebitda": "588485000", "netIncome": "192818000", "grossProfit": "628235000", "depreciation": "None", "totalRevenue": "854780000", "costOfRevenue": "226545000", "interestIncome": "34947000", "incomeBeforeTax": "213802000", "interestExpense": "153860000", "operatingIncome": "302739000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10857000", "reportedCurrency": "USD", "netInterestIncome": "-118913000", "nonInterestIncome": "None", "operatingExpenses": "325496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195046000", "sellingGeneralAndAdministrative": "39750000", "netIncomeFromContinuingOperations": "202945000" }, "balance": { "goodwill": "170811000", "inventory": "-1062436000", "commonStock": "2120000", "currentDebt": "None", "investments": "None", "totalAssets": "28063117000", "longTermDebt": "10643830000", "shortTermDebt": "884000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "349558000", "reportedCurrency": "USD", "retainedEarnings": "-817865000", "totalLiabilities": "13104434000", "otherCurrentAssets": "102915000", "totalCurrentAssets": "1343213000", "currentLongTermDebt": "884000000", "longTermInvestments": "1360213000", "shortTermInvestments": "None", "currentNetReceivables": "1151367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26719903523", "currentAccountsPayable": "388757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25129558000", "shortLongTermDebtTotal": "12234321000", "totalShareholderEquity": "14010613000", "capitalLeaseObligations": "706491000", "otherCurrentLiabilities": "74173000", "totalCurrentLiabilities": "1346930000", "otherNonCurrentLiabilities": "407183000", "totalNonCurrentLiabilities": "11757504000", "cashAndShortTermInvestments": "88931000", "commonStockSharesOutstanding": "220299000", "intangibleAssetsExcludingGoodwill": "349558000", "cashAndCashEquivalentsAtCarryingValue": "88931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202945000", "profitLoss": "None", "dividendPayout": "343408000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "468351000", "capitalExpenditures": "6061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342834000", "cashflowFromInvestment": "-112736000", "stockBasedCompensation": "8225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 854780000, "cost_of_revenue": 226545000, "gross_profit": 628235000, "research_and_development": null, "selling_general_admin": 39750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393439000, "depreciation_amortisation": 195046000, "ebitda": 588485000, "interest_expense": 153860000, "interest_income": null, "other_non_operating": null, "pretax_income": 213802000, "tax_provision": 10857000, "effective_tax_rate": null, "net_income": 192818000, "net_income_continuing_ops": 202945000, "net_income_to_common": 192818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88931000, "short_term_investments": null, "net_receivables": 1151367000, "inventory": -1062436000, "other_current_assets": null, "total_current_assets": 1343213000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 349558000, "goodwill_and_intangibles": 520369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26719903523, "total_assets": 28063117000, "short_term_debt": 884000000, "accounts_payable": 388757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1346930000, "long_term_debt": 10643830000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11757504000, "total_liabilities": 13104434000, "total_debt": 11527830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -817865000, "total_equity": 14010613000, "shares_outstanding": 220299000, "operating_cash_flow": 468351000, "stock_based_compensation": 8225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112736000, "dividends_paid": 343408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -342834000, "free_cash_flow": 474412000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "393439000", "ebitda": "588485000", "netIncome": "192818000", "grossProfit": "628235000", "depreciation": "None", "totalRevenue": "854780000", "costOfRevenue": "226545000", "interestIncome": "34947000", "incomeBeforeTax": "213802000", "interestExpense": "153860000", "operatingIncome": "302739000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10857000", "reportedCurrency": "USD", "netInterestIncome": "-118913000", "nonInterestIncome": "None", "operatingExpenses": "325496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195046000", "sellingGeneralAndAdministrative": "39750000", "netIncomeFromContinuingOperations": "202945000" }, "balance": { "goodwill": "170811000", "inventory": "-1062436000", "commonStock": "2120000", "currentDebt": "None", "investments": "None", "totalAssets": "28063117000", "longTermDebt": "10643830000", "shortTermDebt": "884000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "349558000", "reportedCurrency": "USD", "retainedEarnings": "-817865000", "totalLiabilities": "13104434000", "otherCurrentAssets": "102915000", "totalCurrentAssets": "1343213000", "currentLongTermDebt": "884000000", "longTermInvestments": "1360213000", "shortTermInvestments": "None", "currentNetReceivables": "1151367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26719903523", "currentAccountsPayable": "388757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25129558000", "shortLongTermDebtTotal": "12234321000", "totalShareholderEquity": "14010613000", "capitalLeaseObligations": "706491000", "otherCurrentLiabilities": "74173000", "totalCurrentLiabilities": "1346930000", "otherNonCurrentLiabilities": "407183000", "totalNonCurrentLiabilities": "11757504000", "cashAndShortTermInvestments": "88931000", "commonStockSharesOutstanding": "220299000", "intangibleAssetsExcludingGoodwill": "349558000", "cashAndCashEquivalentsAtCarryingValue": "88931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202945000", "profitLoss": "None", "dividendPayout": "343408000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "468351000", "capitalExpenditures": "6061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342834000", "cashflowFromInvestment": "-112736000", "stockBasedCompensation": "8225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 827918000, "cost_of_revenue": 216533000, "gross_profit": 611385000, "ebit": 376675000, "ebitda": 571484000, "pretax_income": 205256000, "tax_provision": 9844000, "net_income": 185872000, "net_income_to_common": 185872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76973000, "total_current_assets": 1480890000, "total_assets": 27762080000, "short_term_debt": 948000000, "long_term_debt": 10547305000, "total_debt": 11495305000, "total_liabilities": 12631240000, "total_equity": 14172632000, "shares_outstanding": 211587105, "goodwill_and_intangibles": 617143000 }, "cash_flow": { "operating_cash_flow": 545244000, "capital_expenditure": 3050000, "free_cash_flow": 548294000, "dividends_paid": 343428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260435, "ticker_id": 1414, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "376675000", "ebitda": "571484000", "netIncome": "185872000", "grossProfit": "611385000", "depreciation": "None", "totalRevenue": "827918000", "costOfRevenue": "216533000", "interestIncome": "31226000", "incomeBeforeTax": "205256000", "interestExpense": "147986000", "operatingIncome": "304761000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9844000", "reportedCurrency": "USD", "netInterestIncome": "-116760000", "nonInterestIncome": "None", "operatingExpenses": "306624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194809000", "sellingGeneralAndAdministrative": "39901000", "netIncomeFromContinuingOperations": "195412000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2120000", "currentDebt": "None", "investments": "None", "totalAssets": "27762080000", "longTermDebt": "10547305000", "shortTermDebt": "948000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "446332000", "reportedCurrency": "USD", "retainedEarnings": "-667667000", "totalLiabilities": "12631240000", "otherCurrentAssets": "97176000", "totalCurrentAssets": "1480890000", "currentLongTermDebt": "948000000", "longTermInvestments": "1365155000", "shortTermInvestments": "31133000", "currentNetReceivables": "1306741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26281190000", "currentAccountsPayable": "381941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11724340000", "totalShareholderEquity": "14172632000", "capitalLeaseObligations": "229035000", "otherCurrentLiabilities": "73133000", "totalCurrentLiabilities": "1403074000", "otherNonCurrentLiabilities": "451826000", "totalNonCurrentLiabilities": "11228166000", "cashAndShortTermInvestments": "76973000", "commonStockSharesOutstanding": "211587105", "intangibleAssetsExcludingGoodwill": "446332000", "cashAndCashEquivalentsAtCarryingValue": "76973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185476000", "profitLoss": "None", "dividendPayout": "343428000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "545244000", "capitalExpenditures": "3050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36390000", "cashflowFromInvestment": "-482696000", "stockBasedCompensation": "280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 827918000, "cost_of_revenue": 216533000, "gross_profit": 611385000, "research_and_development": null, "selling_general_admin": 39901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 376675000, "depreciation_amortisation": 194809000, "ebitda": 571484000, "interest_expense": 147986000, "interest_income": null, "other_non_operating": null, "pretax_income": 205256000, "tax_provision": 9844000, "effective_tax_rate": null, "net_income": 185872000, "net_income_continuing_ops": 195412000, "net_income_to_common": 185872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76973000, "short_term_investments": 31133000, "net_receivables": 1306741000, "inventory": null, "other_current_assets": null, "total_current_assets": 1480890000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 446332000, "goodwill_and_intangibles": 617143000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26281190000, "total_assets": 27762080000, "short_term_debt": 948000000, "accounts_payable": 381941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1403074000, "long_term_debt": 10547305000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11228166000, "total_liabilities": 12631240000, "total_debt": 11495305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -667667000, "total_equity": 14172632000, "shares_outstanding": 211587105, "operating_cash_flow": 545244000, "stock_based_compensation": 280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -482696000, "dividends_paid": 343428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36390000, "free_cash_flow": 548294000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "376675000", "ebitda": "571484000", "netIncome": "185872000", "grossProfit": "611385000", "depreciation": "None", "totalRevenue": "827918000", "costOfRevenue": "216533000", "interestIncome": "31226000", "incomeBeforeTax": "205256000", "interestExpense": "147986000", "operatingIncome": "304761000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9844000", "reportedCurrency": "USD", "netInterestIncome": "-116760000", "nonInterestIncome": "None", "operatingExpenses": "306624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194809000", "sellingGeneralAndAdministrative": "39901000", "netIncomeFromContinuingOperations": "195412000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2120000", "currentDebt": "None", "investments": "None", "totalAssets": "27762080000", "longTermDebt": "10547305000", "shortTermDebt": "948000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "446332000", "reportedCurrency": "USD", "retainedEarnings": "-667667000", "totalLiabilities": "12631240000", "otherCurrentAssets": "97176000", "totalCurrentAssets": "1480890000", "currentLongTermDebt": "948000000", "longTermInvestments": "1365155000", "shortTermInvestments": "31133000", "currentNetReceivables": "1306741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26281190000", "currentAccountsPayable": "381941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11724340000", "totalShareholderEquity": "14172632000", "capitalLeaseObligations": "229035000", "otherCurrentLiabilities": "73133000", "totalCurrentLiabilities": "1403074000", "otherNonCurrentLiabilities": "451826000", "totalNonCurrentLiabilities": "11228166000", "cashAndShortTermInvestments": "76973000", "commonStockSharesOutstanding": "211587105", "intangibleAssetsExcludingGoodwill": "446332000", "cashAndCashEquivalentsAtCarryingValue": "76973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185476000", "profitLoss": "None", "dividendPayout": "343428000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "545244000", "capitalExpenditures": "3050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36390000", "cashflowFromInvestment": "-482696000", "stockBasedCompensation": "280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 814546000, "cost_of_revenue": 206398000, "gross_profit": 608148000, "ebit": 350835000, "ebitda": 547801000, "pretax_income": 230816000, "tax_provision": 6742000, "net_income": 213112000, "net_income_to_common": 213112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50816000, "total_current_assets": 1026672000, "total_assets": 27480120000, "short_term_debt": 620000000, "long_term_debt": 10537551000, "total_debt": 11157551000, "total_liabilities": 12191142000, "total_equity": 14297046000, "shares_outstanding": 220018777, "goodwill_and_intangibles": 626684000 }, "cash_flow": { "operating_cash_flow": 465556000, "capital_expenditure": 42427000, "free_cash_flow": 507983000, "dividends_paid": 344208000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260436, "ticker_id": 1414, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "350835000", "ebitda": "547801000", "netIncome": "213112000", "grossProfit": "608148000", "depreciation": "None", "totalRevenue": "814546000", "costOfRevenue": "206398000", "interestIncome": "23573000", "incomeBeforeTax": "230816000", "interestExpense": "143592000", "operatingIncome": "335828000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6742000", "reportedCurrency": "USD", "netInterestIncome": "-120019000", "nonInterestIncome": "None", "operatingExpenses": "272320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196966000", "sellingGeneralAndAdministrative": "43722000", "netIncomeFromContinuingOperations": "224074000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2117000", "currentDebt": "None", "investments": "None", "totalAssets": "27480120000", "longTermDebt": "10537551000", "shortTermDebt": "620000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "455873000", "reportedCurrency": "USD", "retainedEarnings": "-510150000", "totalLiabilities": "12191142000", "otherCurrentAssets": "80180000", "totalCurrentAssets": "1026672000", "currentLongTermDebt": "620000000", "longTermInvestments": "1366032000", "shortTermInvestments": "33645000", "currentNetReceivables": "895676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26453448000", "currentAccountsPayable": "338027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11390233000", "totalShareholderEquity": "14297046000", "capitalLeaseObligations": "232682000", "otherCurrentLiabilities": "71988000", "totalCurrentLiabilities": "1030015000", "otherNonCurrentLiabilities": "390894000", "totalNonCurrentLiabilities": "11161127000", "cashAndShortTermInvestments": "50816000", "commonStockSharesOutstanding": "220018777", "intangibleAssetsExcludingGoodwill": "455873000", "cashAndCashEquivalentsAtCarryingValue": "50816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212758000", "profitLoss": "None", "dividendPayout": "344208000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "465556000", "capitalExpenditures": "42427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233182000", "cashflowFromInvestment": "-282071000", "stockBasedCompensation": "5912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344208000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 814546000, "cost_of_revenue": 206398000, "gross_profit": 608148000, "research_and_development": null, "selling_general_admin": 43722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 350835000, "depreciation_amortisation": 196966000, "ebitda": 547801000, "interest_expense": 143592000, "interest_income": null, "other_non_operating": null, "pretax_income": 230816000, "tax_provision": 6742000, "effective_tax_rate": null, "net_income": 213112000, "net_income_continuing_ops": 224074000, "net_income_to_common": 213112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50816000, "short_term_investments": 33645000, "net_receivables": 895676000, "inventory": null, "other_current_assets": null, "total_current_assets": 1026672000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 455873000, "goodwill_and_intangibles": 626684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26453448000, "total_assets": 27480120000, "short_term_debt": 620000000, "accounts_payable": 338027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1030015000, "long_term_debt": 10537551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11161127000, "total_liabilities": 12191142000, "total_debt": 11157551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -510150000, "total_equity": 14297046000, "shares_outstanding": 220018777, "operating_cash_flow": 465556000, "stock_based_compensation": 5912000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -282071000, "dividends_paid": 344208000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233182000, "free_cash_flow": 507983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "350835000", "ebitda": "547801000", "netIncome": "213112000", "grossProfit": "608148000", "depreciation": "None", "totalRevenue": "814546000", "costOfRevenue": "206398000", "interestIncome": "23573000", "incomeBeforeTax": "230816000", "interestExpense": "143592000", "operatingIncome": "335828000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6742000", "reportedCurrency": "USD", "netInterestIncome": "-120019000", "nonInterestIncome": "None", "operatingExpenses": "272320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196966000", "sellingGeneralAndAdministrative": "43722000", "netIncomeFromContinuingOperations": "224074000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2117000", "currentDebt": "None", "investments": "None", "totalAssets": "27480120000", "longTermDebt": "10537551000", "shortTermDebt": "620000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "455873000", "reportedCurrency": "USD", "retainedEarnings": "-510150000", "totalLiabilities": "12191142000", "otherCurrentAssets": "80180000", "totalCurrentAssets": "1026672000", "currentLongTermDebt": "620000000", "longTermInvestments": "1366032000", "shortTermInvestments": "33645000", "currentNetReceivables": "895676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26453448000", "currentAccountsPayable": "338027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11390233000", "totalShareholderEquity": "14297046000", "capitalLeaseObligations": "232682000", "otherCurrentLiabilities": "71988000", "totalCurrentLiabilities": "1030015000", "otherNonCurrentLiabilities": "390894000", "totalNonCurrentLiabilities": "11161127000", "cashAndShortTermInvestments": "50816000", "commonStockSharesOutstanding": "220018777", "intangibleAssetsExcludingGoodwill": "455873000", "cashAndCashEquivalentsAtCarryingValue": "50816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212758000", "profitLoss": "None", "dividendPayout": "344208000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "465556000", "capitalExpenditures": "42427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233182000", "cashflowFromInvestment": "-282071000", "stockBasedCompensation": "5912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344208000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 814007000, "cost_of_revenue": 139300000, "gross_profit": 674707000, "ebit": 362259000, "ebitda": 553021000, "pretax_income": 231728000, "tax_provision": 4321000, "net_income": 216134000, "net_income_to_common": 216134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99062000, "total_current_assets": 929721000, "total_assets": 27456262000, "short_term_debt": 682000000, "long_term_debt": 10334748000, "total_debt": 11016748000, "total_liabilities": 12042313000, "total_equity": 14390921000, "shares_outstanding": 219961282, "goodwill_and_intangibles": 318394000 }, "cash_flow": { "operating_cash_flow": 364515000, "capital_expenditure": 40127000, "free_cash_flow": 404642000, "dividends_paid": 342272000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260437, "ticker_id": 1414, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "362259000", "ebitda": "553021000", "netIncome": "216134000", "grossProfit": "674707000", "depreciation": "None", "totalRevenue": "814007000", "costOfRevenue": "139300000", "interestIncome": "22250000", "incomeBeforeTax": "231728000", "interestExpense": "140223000", "operatingIncome": "333468000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4321000", "reportedCurrency": "USD", "netInterestIncome": "-117973000", "nonInterestIncome": "None", "operatingExpenses": "341239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190762000", "sellingGeneralAndAdministrative": "39397000", "netIncomeFromContinuingOperations": "227407000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2113000", "currentDebt": "None", "investments": "None", "totalAssets": "27456262000", "longTermDebt": "10334748000", "shortTermDebt": "682000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "147583000", "reportedCurrency": "USD", "retainedEarnings": "-379015000", "totalLiabilities": "12042313000", "otherCurrentAssets": "91174000", "totalCurrentAssets": "929721000", "currentLongTermDebt": "682000000", "longTermInvestments": "1371617000", "shortTermInvestments": "26183000", "currentNetReceivables": "739485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26526541000", "currentAccountsPayable": "334518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11253263000", "totalShareholderEquity": "14390921000", "capitalLeaseObligations": "236515000", "otherCurrentLiabilities": "71069000", "totalCurrentLiabilities": "1087587000", "otherNonCurrentLiabilities": "383463000", "totalNonCurrentLiabilities": "10954726000", "cashAndShortTermInvestments": "99062000", "commonStockSharesOutstanding": "219961282", "intangibleAssetsExcludingGoodwill": "147583000", "cashAndCashEquivalentsAtCarryingValue": "99062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215835000", "profitLoss": "None", "dividendPayout": "342272000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "364515000", "capitalExpenditures": "40127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300349000", "cashflowFromInvestment": "-182238000", "stockBasedCompensation": "7205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "342272000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 814007000, "cost_of_revenue": 139300000, "gross_profit": 674707000, "research_and_development": null, "selling_general_admin": 39397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362259000, "depreciation_amortisation": 190762000, "ebitda": 553021000, "interest_expense": 140223000, "interest_income": null, "other_non_operating": null, "pretax_income": 231728000, "tax_provision": 4321000, "effective_tax_rate": null, "net_income": 216134000, "net_income_continuing_ops": 227407000, "net_income_to_common": 216134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99062000, "short_term_investments": 26183000, "net_receivables": 739485000, "inventory": null, "other_current_assets": null, "total_current_assets": 929721000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 147583000, "goodwill_and_intangibles": 318394000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26526541000, "total_assets": 27456262000, "short_term_debt": 682000000, "accounts_payable": 334518000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1087587000, "long_term_debt": 10334748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10954726000, "total_liabilities": 12042313000, "total_debt": 11016748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -379015000, "total_equity": 14390921000, "shares_outstanding": 219961282, "operating_cash_flow": 364515000, "stock_based_compensation": 7205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -182238000, "dividends_paid": 342272000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300349000, "free_cash_flow": 404642000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "362259000", "ebitda": "553021000", "netIncome": "216134000", "grossProfit": "674707000", "depreciation": "None", "totalRevenue": "814007000", "costOfRevenue": "139300000", "interestIncome": "22250000", "incomeBeforeTax": "231728000", "interestExpense": "140223000", "operatingIncome": "333468000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4321000", "reportedCurrency": "USD", "netInterestIncome": "-117973000", "nonInterestIncome": "None", "operatingExpenses": "341239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190762000", "sellingGeneralAndAdministrative": "39397000", "netIncomeFromContinuingOperations": "227407000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2113000", "currentDebt": "None", "investments": "None", "totalAssets": "27456262000", "longTermDebt": "10334748000", "shortTermDebt": "682000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "147583000", "reportedCurrency": "USD", "retainedEarnings": "-379015000", "totalLiabilities": "12042313000", "otherCurrentAssets": "91174000", "totalCurrentAssets": "929721000", "currentLongTermDebt": "682000000", "longTermInvestments": "1371617000", "shortTermInvestments": "26183000", "currentNetReceivables": "739485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26526541000", "currentAccountsPayable": "334518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11253263000", "totalShareholderEquity": "14390921000", "capitalLeaseObligations": "236515000", "otherCurrentLiabilities": "71069000", "totalCurrentLiabilities": "1087587000", "otherNonCurrentLiabilities": "383463000", "totalNonCurrentLiabilities": "10954726000", "cashAndShortTermInvestments": "99062000", "commonStockSharesOutstanding": "219961282", "intangibleAssetsExcludingGoodwill": "147583000", "cashAndCashEquivalentsAtCarryingValue": "99062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215835000", "profitLoss": "None", "dividendPayout": "342272000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "364515000", "capitalExpenditures": "40127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300349000", "cashflowFromInvestment": "-182238000", "stockBasedCompensation": "7205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "342272000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 763077000, "cost_of_revenue": 204324000, "gross_profit": 558753000, "ebit": 369009000, "ebitda": 521347000, "pretax_income": 205800000, "tax_provision": 6944000, "net_income": 188350000, "net_income_to_common": 188350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216121000, "total_current_assets": 216121000, "total_assets": 27625818000, "short_term_debt": 623000000, "long_term_debt": 10329079000, "total_debt": 10952079000, "total_liabilities": 12059117000, "total_equity": 14537121000, "shares_outstanding": 195328020, "goodwill_and_intangibles": 629836000 }, "cash_flow": { "operating_cash_flow": 408432000, "capital_expenditure": 3610000, "free_cash_flow": 412042000, "dividends_paid": 265286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260439, "ticker_id": 1414, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369009000", "ebitda": "521347000", "netIncome": "188350000", "grossProfit": "558753000", "depreciation": "None", "totalRevenue": "763077000", "costOfRevenue": "204324000", "interestIncome": "22092000", "incomeBeforeTax": "205800000", "interestExpense": "131127000", "operatingIncome": "299792000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6944000", "reportedCurrency": "USD", "netInterestIncome": "-109035000", "nonInterestIncome": "None", "operatingExpenses": "258961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152338000", "sellingGeneralAndAdministrative": "37406000", "netIncomeFromContinuingOperations": "198856000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2113000", "currentDebt": "None", "investments": "None", "totalAssets": "27625818000", "longTermDebt": "10329079000", "shortTermDebt": "623000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "459025000", "reportedCurrency": "USD", "retainedEarnings": "-252877000", "totalLiabilities": "12059117000", "otherCurrentAssets": "-939046000", "totalCurrentAssets": "216121000", "currentLongTermDebt": "623000000", "longTermInvestments": "1968859000", "shortTermInvestments": "48611000", "currentNetReceivables": "722925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27409697000", "currentAccountsPayable": "430124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24850787000", "shortLongTermDebtTotal": "11575079000", "totalShareholderEquity": "14537121000", "capitalLeaseObligations": "242441000", "otherCurrentLiabilities": "69445000", "totalCurrentLiabilities": "1122569000", "otherNonCurrentLiabilities": "365028000", "totalNonCurrentLiabilities": "10936548000", "cashAndShortTermInvestments": "216121000", "commonStockSharesOutstanding": "195328020", "intangibleAssetsExcludingGoodwill": "459025000", "cashAndCashEquivalentsAtCarryingValue": "216121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198856000", "profitLoss": "None", "dividendPayout": "265286000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408432000", "capitalExpenditures": "3610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1040242000", "cashflowFromInvestment": "-1636052000", "stockBasedCompensation": "6994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 763077000, "cost_of_revenue": 204324000, "gross_profit": 558753000, "research_and_development": null, "selling_general_admin": 37406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369009000, "depreciation_amortisation": 152338000, "ebitda": 521347000, "interest_expense": 131127000, "interest_income": null, "other_non_operating": null, "pretax_income": 205800000, "tax_provision": 6944000, "effective_tax_rate": null, "net_income": 188350000, "net_income_continuing_ops": 198856000, "net_income_to_common": 188350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216121000, "short_term_investments": 48611000, "net_receivables": 722925000, "inventory": null, "other_current_assets": null, "total_current_assets": 216121000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 459025000, "goodwill_and_intangibles": 629836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27409697000, "total_assets": 27625818000, "short_term_debt": 623000000, "accounts_payable": 430124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1122569000, "long_term_debt": 10329079000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10936548000, "total_liabilities": 12059117000, "total_debt": 10952079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -252877000, "total_equity": 14537121000, "shares_outstanding": 195328020, "operating_cash_flow": 408432000, "stock_based_compensation": 6994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1636052000, "dividends_paid": 265286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1040242000, "free_cash_flow": 412042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "369009000", "ebitda": "521347000", "netIncome": "188350000", "grossProfit": "558753000", "depreciation": "None", "totalRevenue": "763077000", "costOfRevenue": "204324000", "interestIncome": "22092000", "incomeBeforeTax": "205800000", "interestExpense": "131127000", "operatingIncome": "299792000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6944000", "reportedCurrency": "USD", "netInterestIncome": "-109035000", "nonInterestIncome": "None", "operatingExpenses": "258961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152338000", "sellingGeneralAndAdministrative": "37406000", "netIncomeFromContinuingOperations": "198856000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "2113000", "currentDebt": "None", "investments": "None", "totalAssets": "27625818000", "longTermDebt": "10329079000", "shortTermDebt": "623000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "459025000", "reportedCurrency": "USD", "retainedEarnings": "-252877000", "totalLiabilities": "12059117000", "otherCurrentAssets": "-939046000", "totalCurrentAssets": "216121000", "currentLongTermDebt": "623000000", "longTermInvestments": "1968859000", "shortTermInvestments": "48611000", "currentNetReceivables": "722925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27409697000", "currentAccountsPayable": "430124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24850787000", "shortLongTermDebtTotal": "11575079000", "totalShareholderEquity": "14537121000", "capitalLeaseObligations": "242441000", "otherCurrentLiabilities": "69445000", "totalCurrentLiabilities": "1122569000", "otherNonCurrentLiabilities": "365028000", "totalNonCurrentLiabilities": "10936548000", "cashAndShortTermInvestments": "216121000", "commonStockSharesOutstanding": "195328020", "intangibleAssetsExcludingGoodwill": "459025000", "cashAndCashEquivalentsAtCarryingValue": "216121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198856000", "profitLoss": "None", "dividendPayout": "265286000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408432000", "capitalExpenditures": "3610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1040242000", "cashflowFromInvestment": "-1636052000", "stockBasedCompensation": "6994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "income_statement": { "revenue": 524640000, "cost_of_revenue": 124119000, "gross_profit": 400521000, "ebit": 286593000, "ebitda": 365679000, "pretax_income": 221298000, "tax_provision": 5986000, "net_income": 202410000, "net_income_to_common": 202410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50644000, "total_current_assets": 811152000, "total_assets": 12365453000, "short_term_debt": 275250000, "long_term_debt": 7217488000, "total_debt": 7492738000, "total_liabilities": 8330046000, "total_equity": 3255778000, "shares_outstanding": 143529817, "goodwill_and_intangibles": 336489000 }, "cash_flow": { "operating_cash_flow": 347878000, "capital_expenditure": 1975000, "free_cash_flow": 349853000, "dividends_paid": 218795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260440, "ticker_id": 1414, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:50:48.628070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286593000", "ebitda": "365679000", "netIncome": "202410000", "grossProfit": "400521000", "depreciation": "None", "totalRevenue": "524640000", "costOfRevenue": "124119000", "interestIncome": "21077000", "incomeBeforeTax": "221298000", "interestExpense": "86372000", "operatingIncome": "273339000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5986000", "reportedCurrency": "USD", "netInterestIncome": "-65295000", "nonInterestIncome": "None", "operatingExpenses": "127182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34331000", "costofGoodsAndServicesSold": "124119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79086000", "sellingGeneralAndAdministrative": "34842000", "netIncomeFromContinuingOperations": "215312000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "1351000", "currentDebt": "None", "investments": "None", "totalAssets": "12365453000", "longTermDebt": "7217488000", "shortTermDebt": "275250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "165678000", "reportedCurrency": "USD", "retainedEarnings": "-175941000", "totalLiabilities": "8330046000", "otherCurrentAssets": "69347000", "totalCurrentAssets": "811152000", "currentLongTermDebt": "275250000", "longTermInvestments": "1638965000", "shortTermInvestments": "51235000", "currentNetReceivables": "691161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11554301000", "currentAccountsPayable": "212416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10017351000", "shortLongTermDebtTotal": "7721081000", "totalShareholderEquity": "3255778000", "capitalLeaseObligations": "228343000", "otherCurrentLiabilities": "69183000", "totalCurrentLiabilities": "556849000", "otherNonCurrentLiabilities": "327366000", "totalNonCurrentLiabilities": "7773197000", "cashAndShortTermInvestments": "50644000", "commonStockSharesOutstanding": "143529817", "intangibleAssetsExcludingGoodwill": "165678000", "cashAndCashEquivalentsAtCarryingValue": "50644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215312000", "profitLoss": "None", "dividendPayout": "218795000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "347878000", "capitalExpenditures": "1975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74160000", "cashflowFromInvestment": "-271247000", "stockBasedCompensation": "6940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2471000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 524640000, "cost_of_revenue": 124119000, "gross_profit": 400521000, "research_and_development": null, "selling_general_admin": 34842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286593000, "depreciation_amortisation": 79086000, "ebitda": 365679000, "interest_expense": 86372000, "interest_income": null, "other_non_operating": null, "pretax_income": 221298000, "tax_provision": 5986000, "effective_tax_rate": null, "net_income": 202410000, "net_income_continuing_ops": 215312000, "net_income_to_common": 202410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50644000, "short_term_investments": 51235000, "net_receivables": 691161000, "inventory": null, "other_current_assets": null, "total_current_assets": 811152000, "net_ppe": null, "goodwill": 170811000, "intangible_assets": 165678000, "goodwill_and_intangibles": 336489000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11554301000, "total_assets": 12365453000, "short_term_debt": 275250000, "accounts_payable": 212416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556849000, "long_term_debt": 7217488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7773197000, "total_liabilities": 8330046000, "total_debt": 7492738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -175941000, "total_equity": 3255778000, "shares_outstanding": 143529817, "operating_cash_flow": 347878000, "stock_based_compensation": 6940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271247000, "dividends_paid": 218795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74160000, "free_cash_flow": 349853000, "net_change_in_cash": 2471000 }, "raw_data": { "income": { "ebit": "286593000", "ebitda": "365679000", "netIncome": "202410000", "grossProfit": "400521000", "depreciation": "None", "totalRevenue": "524640000", "costOfRevenue": "124119000", "interestIncome": "21077000", "incomeBeforeTax": "221298000", "interestExpense": "86372000", "operatingIncome": "273339000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5986000", "reportedCurrency": "USD", "netInterestIncome": "-65295000", "nonInterestIncome": "None", "operatingExpenses": "127182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34331000", "costofGoodsAndServicesSold": "124119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79086000", "sellingGeneralAndAdministrative": "34842000", "netIncomeFromContinuingOperations": "215312000" }, "balance": { "goodwill": "170811000", "inventory": "None", "commonStock": "1351000", "currentDebt": "None", "investments": "None", "totalAssets": "12365453000", "longTermDebt": "7217488000", "shortTermDebt": "275250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "165678000", "reportedCurrency": "USD", "retainedEarnings": "-175941000", "totalLiabilities": "8330046000", "otherCurrentAssets": "69347000", "totalCurrentAssets": "811152000", "currentLongTermDebt": "275250000", "longTermInvestments": "1638965000", "shortTermInvestments": "51235000", "currentNetReceivables": "691161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11554301000", "currentAccountsPayable": "212416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10017351000", "shortLongTermDebtTotal": "7721081000", "totalShareholderEquity": "3255778000", "capitalLeaseObligations": "228343000", "otherCurrentLiabilities": "69183000", "totalCurrentLiabilities": "556849000", "otherNonCurrentLiabilities": "327366000", "totalNonCurrentLiabilities": "7773197000", "cashAndShortTermInvestments": "50644000", "commonStockSharesOutstanding": "143529817", "intangibleAssetsExcludingGoodwill": "165678000", "cashAndCashEquivalentsAtCarryingValue": "50644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215312000", "profitLoss": "None", "dividendPayout": "218795000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "347878000", "capitalExpenditures": "1975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74160000", "cashflowFromInvestment": "-271247000", "stockBasedCompensation": "6940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2471000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }