{ "ticker": { "uuid": "a9767e07-b07b-4e60-933f-d0f2c28102d6", "symbol": "PMT", "name": "PennyMac Mortgage Investment Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/a9767e07-b07b-4e60-933f-d0f2c28102d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9767e07-b07b-4e60-933f-d0f2c28102d6/" }, "ticker_metadata": { "id": 3176, "uuid": "a9767e07-b07b-4e60-933f-d0f2c28102d6", "symbol": "PMT", "name": "PennyMac Mortgage Investment Trust", "asset_type": "equity", "market_cap": 913881000, "stock_exchange_id": 3, "industry": "Reit - Mortgage", "sector": "Real Estate", "description": "PennyMac Mortgage Investment Trust, a specialty finance company, invests primarily in mortgage-related assets in the United States. The company is headquartered in Westlake Village, California.", "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": "a9767e07-b07b-4e60-933f-d0f2c28102d6", "symbol": "PMT", "name": "PennyMac Mortgage Investment Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/a9767e07-b07b-4e60-933f-d0f2c28102d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9767e07-b07b-4e60-933f-d0f2c28102d6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.71, "quality": 0.05, "momentum": 0.21, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 10.18, "market_cap": 886494760, "pe_ratio": 6.2076, "earnings_yield": 0.1611, "ebitda_to_ev": 0.0331, "shareholder_yield": 0.2044, "roe": 0.0765, "piotroski_f_score": 2, "momentum_12_1": 0.0078, "volatility_252d": 0.2708 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:12.753970+00:00", "batch_id": "" }, "size": { "price_close": 10.18, "market_cap": 886494760, "market_cap_usd": 886494760, "enterprise_value": 19988069760, "shares_outstanding": 87082000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.2076, "pb_ratio": 0.4749, "ptbv_ratio": null, "ps_ratio": 0.631, "pcf_ratio": null, "pfcf_ratio": -0.0969, "ev_ebitda": 30.2174, "ev_ebit": 27.6546, "ev_sales": 14.2278, "ev_fcf": -2.1849, "earnings_yield": 0.1611, "fcf_yield": -0.4577, "price_to_sales": 0.631, "price_to_book": 0.4749, "price_to_cashflow": null, "ebitda_to_ev": 0.0331, "sales_yield": 0.0703 }, "yield": { "dividend_yield": 0.2044, "buyback_yield": 0, "shareholder_yield": 0.2044, "debt_paydown_yield": null, "total_yield": 0.2044 }, "quality": { "gross_margin": 0.6412, "operating_margin": 0.5145, "net_margin": 0.1017, "ebitda_margin": 0.4708, "fcf_margin": -6.5119, "roe": 0.0765, "roa": 0.0063, "roic": 0.0259, "roc_greenblatt": null, "asset_turnover": 0.0624, "cash_conversion": -64.0603, "accruals_ratio": 0.4129, "sbc_to_revenue": 0.0028, "piotroski_f_score": 2, "altman_z_score": -0.1677, "earnings_stability_5y": 0.5786, "revenue_stability_5y": 0.9891, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.04, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 11.0557, "net_debt_to_ebitda": 28.8772, "debt_to_assets": 0.9015, "interest_coverage": 0.7467, "current_ratio": 0.2016, "quick_ratio": 0.2016, "net_debt": 19101575000, "local_beta": 0.0004, "volatility_252d": 0.2708, "volatility_60d": 0.6576, "max_drawdown_12m": -0.2374, "risk_adjusted_momentum": 0.0289 }, "growth": { "revenue_growth_1y": 1.3754, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": 0.5676, "eps_growth_1y": 0.1605, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.1955, "fcf_growth_1y": null, "book_value_growth_1y": -0.0283, "revenue_growth": 1.3754, "earnings_growth": 0.1605 }, "momentum": { "price_return_1m": -0.0745, "price_return_3m": -0.1143, "price_return_6m": -0.1443, "price_return_9m": -0.1082, "price_return_12m": -0.0673, "price_return_12m_ex1m": 0.0078, "momentum_6m": -0.1443, "momentum_12m": -0.0673, "momentum_12_1": 0.0078, "distance_from_52w_high": -0.2374, "distance_from_52w_low": 0, "relative_strength": -0.1673 }, "raw_ttm": { "revenue_ttm": 1404862000, "gross_profit_ttm": 900760000, "ebit_ttm": 722775000, "ebitda_ttm": 661476000, "net_income_ttm": 142808000, "eps_diluted_ttm": 1.6399, "operating_cash_flow_ttm": -9148330000, "capital_expenditure_ttm": 0, "fcf_ttm": -9148330000, "dividends_paid_ttm": 181191000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 968007000, "cash_and_equivalents": 1183683000, "total_current_assets": 1536137000, "total_current_liabilities": 7619203000, "net_ppe": null, "total_assets": 22502692000, "total_debt": 20285258000, "total_equity": 1866556000, "net_working_capital": 33943000, "book_value_per_share": 21.4345, "retained_earnings": -603557000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1757423000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 10, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 50, "rank_ev_ebitda": 87, "rank_ev_ebit": 81, "rank_earnings_yield": 10, "rank_fcf_yield": 98, "rank_dividend_yield": 3, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 53, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 28, "rank_fcf_margin": 98, "rank_piotroski": 97, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 29, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 68 }, "composites": { "value_composite": 29, "quality_composite": 95, "momentum_composite": 79, "growth_composite": 6, "yield_composite": 3, "svqf_composite": 5, "vc1_composite": 16, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 73, "overall_composite": 64, "quality_value_composite": 0.1884, "os_score": 0.36, "value_percentile": 0.71, "quality_percentile": 0.05, "momentum_percentile": 0.21, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 77, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 12, "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": 73, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4746, "ticker_id": 3176, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:12.753970+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.18, "market_cap": 886494760, "market_cap_usd": 886494760, "enterprise_value": 19988069760, "shares_outstanding": 87082000, "fx_rate_to_usd": null, "pe_ratio": 6.20759873, "pb_ratio": 0.47493606, "ptbv_ratio": null, "ps_ratio": 0.6310191, "pcf_ratio": null, "pfcf_ratio": -0.09690236, "ev_ebitda": 30.21737714, "ev_ebit": 27.65462248, "ev_sales": 14.22778163, "ev_fcf": -2.18488727, "earnings_yield": 0.16109289, "fcf_yield": -0.45768952, "dividend_yield": 0.20439038, "buyback_yield": 0, "shareholder_yield": 0.20439038, "debt_paydown_yield": null, "total_yield": 0.20439038, "gross_margin": 0.6411733, "operating_margin": 0.51448114, "net_margin": 0.10165269, "ebitda_margin": 0.47084767, "fcf_margin": -6.51190651, "roe": 0.07650882, "roa": 0.00634626, "roic": 0.02585263, "roc_greenblatt": null, "asset_turnover": 0.06243084, "cash_conversion": -64.06034676, "accruals_ratio": 0.41289007, "sbc_to_revenue": 0.00284797, "debt_to_equity": 11.0557283, "net_debt_to_ebitda": 28.87720038, "debt_to_assets": 0.90145917, "interest_coverage": 0.74666299, "current_ratio": 0.20161387, "quick_ratio": 0.20161387, "net_debt": 19101575000, "revenue_growth_1y": 1.37542504, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": 0.56764004, "eps_growth_1y": 0.16051229, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.19545601, "fcf_growth_1y": null, "book_value_growth_1y": -0.02833247, "piotroski_f_score": 2, "altman_z_score": -0.16774136, "earnings_stability_5y": 0.57859, "revenue_stability_5y": 0.989054, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07454545, "price_return_3m": -0.1142974, "price_return_6m": -0.14431491, "price_return_9m": -0.10821441, "price_return_12m": -0.0672958, "price_return_12m_ex1m": 0.00783362, "distance_from_52w_high": -0.23743605, "distance_from_52w_low": 0, "relative_strength": -0.16725938, "local_beta": 0.0004, "volatility_252d": 0.270759, "volatility_60d": 0.657595, "max_drawdown_12m": -0.23743605, "revenue_ttm": 1404862000, "gross_profit_ttm": 900760000, "ebit_ttm": 722775000, "ebitda_ttm": 661476000, "net_income_ttm": 142808000, "eps_diluted_ttm": 1.63992559, "operating_cash_flow_ttm": -9148330000, "capital_expenditure_ttm": 0, "fcf_ttm": -9148330000, "dividends_paid_ttm": 181191000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 968007000, "cash_and_equivalents": 1183683000, "total_current_assets": 1536137000, "total_current_liabilities": 7619203000, "net_ppe": null, "total_assets": 22502692000, "total_debt": 20285258000, "total_equity": 1866556000, "net_working_capital": 33943000, "book_value_per_share": 21.43446407, "retained_earnings": -603557000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1757423000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 10, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 50, "rank_ev_ebitda": 87, "rank_ev_ebit": 81, "rank_earnings_yield": 10, "rank_fcf_yield": 98, "rank_dividend_yield": 3, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 53, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 28, "rank_fcf_margin": 98, "rank_piotroski": 97, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 29, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 68, "value_composite": 29, "quality_composite": 95, "momentum_composite": 79, "growth_composite": 6, "yield_composite": 3, "svqf_composite": 5, "vc1_composite": 16, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 73, "overall_composite": 64, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": 77, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 12, "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": 10.18, "os": 0.36, "value": 0.71, "quality": 0.05, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.2076, "earnings_yield": 0.1611, "shareholder_yield": 0.2044, "roe": 0.0765, "momentum_12_1": 0.0078, "complete_fields": { "id": 4746, "ticker_id": 3176, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:12.753970+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.18, "market_cap": 886494760, "market_cap_usd": 886494760, "enterprise_value": 19988069760, "shares_outstanding": 87082000, "fx_rate_to_usd": null, "pe_ratio": 6.20759873, "pb_ratio": 0.47493606, "ptbv_ratio": null, "ps_ratio": 0.6310191, "pcf_ratio": null, "pfcf_ratio": -0.09690236, "ev_ebitda": 30.21737714, "ev_ebit": 27.65462248, "ev_sales": 14.22778163, "ev_fcf": -2.18488727, "earnings_yield": 0.16109289, "fcf_yield": -0.45768952, "dividend_yield": 0.20439038, "buyback_yield": 0, "shareholder_yield": 0.20439038, "debt_paydown_yield": null, "total_yield": 0.20439038, "gross_margin": 0.6411733, "operating_margin": 0.51448114, "net_margin": 0.10165269, "ebitda_margin": 0.47084767, "fcf_margin": -6.51190651, "roe": 0.07650882, "roa": 0.00634626, "roic": 0.02585263, "roc_greenblatt": null, "asset_turnover": 0.06243084, "cash_conversion": -64.06034676, "accruals_ratio": 0.41289007, "sbc_to_revenue": 0.00284797, "debt_to_equity": 11.0557283, "net_debt_to_ebitda": 28.87720038, "debt_to_assets": 0.90145917, "interest_coverage": 0.74666299, "current_ratio": 0.20161387, "quick_ratio": 0.20161387, "net_debt": 19101575000, "revenue_growth_1y": 1.37542504, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": 0.56764004, "eps_growth_1y": 0.16051229, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.19545601, "fcf_growth_1y": null, "book_value_growth_1y": -0.02833247, "piotroski_f_score": 2, "altman_z_score": -0.16774136, "earnings_stability_5y": 0.57859, "revenue_stability_5y": 0.989054, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07454545, "price_return_3m": -0.1142974, "price_return_6m": -0.14431491, "price_return_9m": -0.10821441, "price_return_12m": -0.0672958, "price_return_12m_ex1m": 0.00783362, "distance_from_52w_high": -0.23743605, "distance_from_52w_low": 0, "relative_strength": -0.16725938, "local_beta": 0.0004, "volatility_252d": 0.270759, "volatility_60d": 0.657595, "max_drawdown_12m": -0.23743605, "revenue_ttm": 1404862000, "gross_profit_ttm": 900760000, "ebit_ttm": 722775000, "ebitda_ttm": 661476000, "net_income_ttm": 142808000, "eps_diluted_ttm": 1.63992559, "operating_cash_flow_ttm": -9148330000, "capital_expenditure_ttm": 0, "fcf_ttm": -9148330000, "dividends_paid_ttm": 181191000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 968007000, "cash_and_equivalents": 1183683000, "total_current_assets": 1536137000, "total_current_liabilities": 7619203000, "net_ppe": null, "total_assets": 22502692000, "total_debt": 20285258000, "total_equity": 1866556000, "net_working_capital": 33943000, "book_value_per_share": 21.43446407, "retained_earnings": -603557000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1757423000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 10, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 50, "rank_ev_ebitda": 87, "rank_ev_ebit": 81, "rank_earnings_yield": 10, "rank_fcf_yield": 98, "rank_dividend_yield": 3, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 53, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 28, "rank_fcf_margin": 98, "rank_piotroski": 97, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 29, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 68, "value_composite": 29, "quality_composite": 95, "momentum_composite": 79, "growth_composite": 6, "yield_composite": 3, "svqf_composite": 5, "vc1_composite": 16, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 73, "overall_composite": 64, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": 77, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 1028465000, "cost_of_revenue": 870394000, "gross_profit": 158071000, "ebit": 93818000, "ebitda": 93818000, "pretax_income": 93818000, "tax_provision": -34054000, "net_income": 127872000, "net_income_to_common": 127872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271970000, "total_current_assets": 271970000, "total_assets": 21346882000, "short_term_debt": 8018601000, "long_term_debt": 11075731000, "total_debt": 19094332000, "total_liabilities": 19459551000, "total_equity": 1887331000, "shares_outstanding": 86988000, "goodwill_and_intangibles": 3644702000 }, "cash_flow": { "operating_cash_flow": -7213231000, "capital_expenditure": 0, "free_cash_flow": -7213231000, "dividends_paid": 181186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316511, "ticker_id": 3176, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "93818000", "netIncome": "127872000", "grossProfit": "158071000", "depreciation": "None", "totalRevenue": "1028465000", "costOfRevenue": "870394000", "interestIncome": "850912000", "incomeBeforeTax": "93818000", "interestExpense": "870394000", "operatingIncome": "93818000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-34054000", "reportedCurrency": "USD", "netInterestIncome": "-19482000", "nonInterestIncome": "None", "operatingExpenses": "64253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2071000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "870394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "11886000", "netIncomeFromContinuingOperations": "127872000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "21346882000", "longTermDebt": "11075731000", "shortTermDebt": "8018601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3644702000", "reportedCurrency": "USD", "retainedEarnings": "-582825000", "totalLiabilities": "19459551000", "otherCurrentAssets": "-209618000", "totalCurrentAssets": "271970000", "currentLongTermDebt": "None", "longTermInvestments": "4643377000", "shortTermInvestments": "190518000", "currentNetReceivables": "19100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "168498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19094332000", "totalShareholderEquity": "1887331000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-168498000", "totalCurrentLiabilities": "8018601000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11440950000", "cashAndShortTermInvestments": "271970000", "commonStockSharesOutstanding": "86988000", "intangibleAssetsExcludingGoodwill": "3644702000", "cashAndCashEquivalentsAtCarryingValue": "271970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127872000", "profitLoss": "None", "dividendPayout": "181186000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7213231000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6717841000", "cashflowFromInvestment": "429666000", "stockBasedCompensation": "3865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1028465000, "cost_of_revenue": 870394000, "gross_profit": 158071000, "research_and_development": 2071000, "selling_general_admin": 11886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93818000, "depreciation_amortisation": null, "ebitda": 93818000, "interest_expense": 870394000, "interest_income": null, "other_non_operating": null, "pretax_income": 93818000, "tax_provision": -34054000, "effective_tax_rate": null, "net_income": 127872000, "net_income_continuing_ops": 127872000, "net_income_to_common": 127872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271970000, "short_term_investments": 190518000, "net_receivables": 19100000, "inventory": null, "other_current_assets": null, "total_current_assets": 271970000, "net_ppe": null, "goodwill": null, "intangible_assets": 3644702000, "goodwill_and_intangibles": 3644702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 21346882000, "short_term_debt": 8018601000, "accounts_payable": 168498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8018601000, "long_term_debt": 11075731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11440950000, "total_liabilities": 19459551000, "total_debt": 19094332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -582825000, "total_equity": 1887331000, "shares_outstanding": 86988000, "operating_cash_flow": -7213231000, "stock_based_compensation": 3865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 429666000, "dividends_paid": 181186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6717841000, "free_cash_flow": -7213231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "93818000", "netIncome": "127872000", "grossProfit": "158071000", "depreciation": "None", "totalRevenue": "1028465000", "costOfRevenue": "870394000", "interestIncome": "850912000", "incomeBeforeTax": "93818000", "interestExpense": "870394000", "operatingIncome": "93818000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-34054000", "reportedCurrency": "USD", "netInterestIncome": "-19482000", "nonInterestIncome": "None", "operatingExpenses": "64253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2071000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "870394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "11886000", "netIncomeFromContinuingOperations": "127872000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "21346882000", "longTermDebt": "11075731000", "shortTermDebt": "8018601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3644702000", "reportedCurrency": "USD", "retainedEarnings": "-582825000", "totalLiabilities": "19459551000", "otherCurrentAssets": "-209618000", "totalCurrentAssets": "271970000", "currentLongTermDebt": "None", "longTermInvestments": "4643377000", "shortTermInvestments": "190518000", "currentNetReceivables": "19100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "168498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19094332000", "totalShareholderEquity": "1887331000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-168498000", "totalCurrentLiabilities": "8018601000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11440950000", "cashAndShortTermInvestments": "271970000", "commonStockSharesOutstanding": "86988000", "intangibleAssetsExcludingGoodwill": "3644702000", "cashAndCashEquivalentsAtCarryingValue": "271970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127872000", "profitLoss": "None", "dividendPayout": "181186000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7213231000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6717841000", "cashflowFromInvestment": "429666000", "stockBasedCompensation": "3865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 504603000, "cost_of_revenue": 124108000, "gross_profit": 380495000, "ebit": 331327000, "ebitda": 1027715999, "pretax_income": 142648000, "tax_provision": 18336000, "net_income": 160984000, "net_income_to_common": 160984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337694000, "total_current_assets": 337694000, "total_assets": 14408706000, "short_term_debt": 3535650000, "long_term_debt": 5587618000, "total_debt": 9123268000, "total_liabilities": 12470206000, "total_equity": 1938500000, "shares_outstanding": 86815000, "goodwill_and_intangibles": 3867394000 }, "cash_flow": { "operating_cash_flow": -2702883000, "capital_expenditure": 29263000, "free_cash_flow": -2673620000, "dividends_paid": 181119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316516, "ticker_id": 3176, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1027715999", "netIncome": "160984000", "grossProfit": "380495000", "depreciation": "None", "totalRevenue": "504603000", "costOfRevenue": "124108000", "interestIncome": "471372000", "incomeBeforeTax": "142648000", "interestExpense": "714659000", "operatingIncome": "331327000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18336000", "reportedCurrency": "USD", "netInterestIncome": "-243287000", "nonInterestIncome": "None", "operatingExpenses": "49168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2158000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "41402000", "netIncomeFromContinuingOperations": "160984000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "14408706000", "longTermDebt": "5587618000", "shortTermDebt": "3535650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3867394000", "reportedCurrency": "USD", "retainedEarnings": "-528918000", "totalLiabilities": "12470206000", "otherCurrentAssets": "-1637732000", "totalCurrentAssets": "337694000", "currentLongTermDebt": "None", "longTermInvestments": "4166904000", "shortTermInvestments": "103198000", "currentNetReceivables": "86132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8053697000", "currentAccountsPayable": "173346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12130129000", "totalShareholderEquity": "1938500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4016000", "totalCurrentLiabilities": "6897648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5572558000", "cashAndShortTermInvestments": "337694000", "commonStockSharesOutstanding": "86815000", "intangibleAssetsExcludingGoodwill": "3867394000", "cashAndCashEquivalentsAtCarryingValue": "337694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160196000", "profitLoss": "None", "dividendPayout": "181119000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2702883000", "capitalExpenditures": "29263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1399096000", "cashflowFromInvestment": "1360396000", "stockBasedCompensation": "-1846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504603000, "cost_of_revenue": 124108000, "gross_profit": 380495000, "research_and_development": 2158000, "selling_general_admin": 41402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 331327000, "depreciation_amortisation": null, "ebitda": 1027715999, "interest_expense": 714659000, "interest_income": null, "other_non_operating": null, "pretax_income": 142648000, "tax_provision": 18336000, "effective_tax_rate": null, "net_income": 160984000, "net_income_continuing_ops": 160984000, "net_income_to_common": 160984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337694000, "short_term_investments": 103198000, "net_receivables": 86132000, "inventory": null, "other_current_assets": null, "total_current_assets": 337694000, "net_ppe": null, "goodwill": null, "intangible_assets": 3867394000, "goodwill_and_intangibles": 3867394000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8053697000, "total_assets": 14408706000, "short_term_debt": 3535650000, "accounts_payable": 173346000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6897648000, "long_term_debt": 5587618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5572558000, "total_liabilities": 12470206000, "total_debt": 9123268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528918000, "total_equity": 1938500000, "shares_outstanding": 86815000, "operating_cash_flow": -2702883000, "stock_based_compensation": -1846000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1360396000, "dividends_paid": 181119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1399096000, "free_cash_flow": -2673620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1027715999", "netIncome": "160984000", "grossProfit": "380495000", "depreciation": "None", "totalRevenue": "504603000", "costOfRevenue": "124108000", "interestIncome": "471372000", "incomeBeforeTax": "142648000", "interestExpense": "714659000", "operatingIncome": "331327000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18336000", "reportedCurrency": "USD", "netInterestIncome": "-243287000", "nonInterestIncome": "None", "operatingExpenses": "49168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2158000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "41402000", "netIncomeFromContinuingOperations": "160984000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "14408706000", "longTermDebt": "5587618000", "shortTermDebt": "3535650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3867394000", "reportedCurrency": "USD", "retainedEarnings": "-528918000", "totalLiabilities": "12470206000", "otherCurrentAssets": "-1637732000", "totalCurrentAssets": "337694000", "currentLongTermDebt": "None", "longTermInvestments": "4166904000", "shortTermInvestments": "103198000", "currentNetReceivables": "86132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8053697000", "currentAccountsPayable": "173346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12130129000", "totalShareholderEquity": "1938500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4016000", "totalCurrentLiabilities": "6897648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5572558000", "cashAndShortTermInvestments": "337694000", "commonStockSharesOutstanding": "86815000", "intangibleAssetsExcludingGoodwill": "3867394000", "cashAndCashEquivalentsAtCarryingValue": "337694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160196000", "profitLoss": "None", "dividendPayout": "181119000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2702883000", "capitalExpenditures": "29263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1399096000", "cashflowFromInvestment": "1360396000", "stockBasedCompensation": "-1846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 725867000, "cost_of_revenue": 122103000, "gross_profit": 603764000, "ebit": 558229000, "ebitda": 1279234000, "pretax_income": 244395000, "tax_provision": 44741000, "net_income": 199654000, "net_income_to_common": 199654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281085000, "total_current_assets": 474899000, "total_assets": 13113887000, "short_term_debt": 3511063000, "long_term_debt": 4847794000, "total_debt": 8358857000, "total_liabilities": 11156797000, "total_equity": 1957090000, "shares_outstanding": 111700000, "goodwill_and_intangibles": 3919107000 }, "cash_flow": { "operating_cash_flow": 1340173000, "capital_expenditure": 14632000, "free_cash_flow": 1354805000, "dividends_paid": 182435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316521, "ticker_id": 3176, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "558229000", "ebitda": "1279234000", "netIncome": "199654000", "grossProfit": "603764000", "depreciation": "None", "totalRevenue": "725867000", "costOfRevenue": "122103000", "interestIncome": "469593000", "incomeBeforeTax": "244395000", "interestExpense": "735968000", "operatingIncome": "558229000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44741000", "reportedCurrency": "USD", "netInterestIncome": "-235528000", "nonInterestIncome": "None", "operatingExpenses": "45534999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2045999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "721005000", "sellingGeneralAndAdministrative": "36383000", "netIncomeFromContinuingOperations": "151406000" }, "balance": { "goodwill": "None", "inventory": "4541000", "commonStock": "866000", "currentDebt": "None", "investments": "None", "totalAssets": "13113887000", "longTermDebt": "4847794000", "shortTermDebt": "3511063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3919107000", "reportedCurrency": "USD", "retainedEarnings": "-508695000", "totalLiabilities": "11156797000", "otherCurrentAssets": "-1684397000", "totalCurrentAssets": "474899000", "currentLongTermDebt": "None", "longTermInvestments": "4964630000", "shortTermInvestments": "128338000", "currentNetReceivables": "65476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8942021000", "currentAccountsPayable": "387656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10472352000", "totalShareholderEquity": "1957090000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3405000", "totalCurrentLiabilities": "6250193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4906604000", "cashAndShortTermInvestments": "281085000", "commonStockSharesOutstanding": "111700000", "intangibleAssetsExcludingGoodwill": "3919107000", "cashAndCashEquivalentsAtCarryingValue": "281085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199654000", "profitLoss": "None", "dividendPayout": "182435000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3504000", "operatingCashflow": "1340173000", "capitalExpenditures": "14632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1149228000", "cashflowFromInvestment": "-21726000", "stockBasedCompensation": "5205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 725867000, "cost_of_revenue": 122103000, "gross_profit": 603764000, "research_and_development": 2045999, "selling_general_admin": 36383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 558229000, "depreciation_amortisation": 721005000, "ebitda": 1279234000, "interest_expense": 735968000, "interest_income": null, "other_non_operating": null, "pretax_income": 244395000, "tax_provision": 44741000, "effective_tax_rate": null, "net_income": 199654000, "net_income_continuing_ops": 151406000, "net_income_to_common": 199654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281085000, "short_term_investments": 128338000, "net_receivables": 65476000, "inventory": 4541000, "other_current_assets": null, "total_current_assets": 474899000, "net_ppe": null, "goodwill": null, "intangible_assets": 3919107000, "goodwill_and_intangibles": 3919107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8942021000, "total_assets": 13113887000, "short_term_debt": 3511063000, "accounts_payable": 387656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6250193000, "long_term_debt": 4847794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4906604000, "total_liabilities": 11156797000, "total_debt": 8358857000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508695000, "total_equity": 1957090000, "shares_outstanding": 111700000, "operating_cash_flow": 1340173000, "stock_based_compensation": 5205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21726000, "dividends_paid": 182435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1149228000, "free_cash_flow": 1354805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "558229000", "ebitda": "1279234000", "netIncome": "199654000", "grossProfit": "603764000", "depreciation": "None", "totalRevenue": "725867000", "costOfRevenue": "122103000", "interestIncome": "469593000", "incomeBeforeTax": "244395000", "interestExpense": "735968000", "operatingIncome": "558229000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44741000", "reportedCurrency": "USD", "netInterestIncome": "-235528000", "nonInterestIncome": "None", "operatingExpenses": "45534999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2045999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "721005000", "sellingGeneralAndAdministrative": "36383000", "netIncomeFromContinuingOperations": "151406000" }, "balance": { "goodwill": "None", "inventory": "4541000", "commonStock": "866000", "currentDebt": "None", "investments": "None", "totalAssets": "13113887000", "longTermDebt": "4847794000", "shortTermDebt": "3511063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3919107000", "reportedCurrency": "USD", "retainedEarnings": "-508695000", "totalLiabilities": "11156797000", "otherCurrentAssets": "-1684397000", "totalCurrentAssets": "474899000", "currentLongTermDebt": "None", "longTermInvestments": "4964630000", "shortTermInvestments": "128338000", "currentNetReceivables": "65476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8942021000", "currentAccountsPayable": "387656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10472352000", "totalShareholderEquity": "1957090000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3405000", "totalCurrentLiabilities": "6250193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4906604000", "cashAndShortTermInvestments": "281085000", "commonStockSharesOutstanding": "111700000", "intangibleAssetsExcludingGoodwill": "3919107000", "cashAndCashEquivalentsAtCarryingValue": "281085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199654000", "profitLoss": "None", "dividendPayout": "182435000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3504000", "operatingCashflow": "1340173000", "capitalExpenditures": "14632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1149228000", "cashflowFromInvestment": "-21726000", "stockBasedCompensation": "5205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": -145664000, "cost_of_revenue": 175539000, "gross_profit": -321203000, "ebit": 129798000, "ebitda": 26334000, "pretax_income": 63087000, "tax_provision": 136374000, "net_income": -73287000, "net_income_to_common": -73287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1437160000, "total_current_assets": 364137000, "total_assets": 13921564000, "short_term_debt": 2804028000, "long_term_debt": 4765237000, "total_debt": 7569265000, "total_liabilities": 11958749000, "total_equity": 1962815000, "shares_outstanding": 91434000, "goodwill_and_intangibles": 4012737000 }, "cash_flow": { "operating_cash_flow": 1784471000, "capital_expenditure": 0, "free_cash_flow": 1784471000, "dividends_paid": 215365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316526, "ticker_id": 3176, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129798000", "ebitda": "26334000", "netIncome": "-73287000", "grossProfit": "-321203000", "depreciation": "None", "totalRevenue": "-145664000", "costOfRevenue": "175539000", "interestIncome": "325833000", "incomeBeforeTax": "63087000", "interestExpense": "410420000", "operatingIncome": "-369835999", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "136374000", "reportedCurrency": "USD", "netInterestIncome": "-84587000", "nonInterestIncome": "None", "operatingExpenses": "48632999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2057999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-103464000", "sellingGeneralAndAdministrative": "40634000", "netIncomeFromContinuingOperations": "-73287000" }, "balance": { "goodwill": "None", "inventory": "7734000", "commonStock": "889000", "currentDebt": "None", "investments": "None", "totalAssets": "13921564000", "longTermDebt": "4765237000", "shortTermDebt": "2804028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4012737000", "reportedCurrency": "USD", "retainedEarnings": "-526822000", "totalLiabilities": "11958749000", "otherCurrentAssets": "-438809000", "totalCurrentAssets": "364137000", "currentLongTermDebt": "None", "longTermInvestments": "4714872000", "shortTermInvestments": "252271000", "currentNetReceivables": "66938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8727609000", "currentAccountsPayable": "160212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7569265000", "totalShareholderEquity": "1962815000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8434000", "totalCurrentLiabilities": "2955806000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9002943000", "cashAndShortTermInvestments": "1437160000", "commonStockSharesOutstanding": "91434000", "intangibleAssetsExcludingGoodwill": "4012737000", "cashAndCashEquivalentsAtCarryingValue": "1437160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73287000", "profitLoss": "None", "dividendPayout": "215365000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12393000", "operatingCashflow": "1784471000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135886000", "cashflowFromInvestment": "-1867474000", "stockBasedCompensation": "4310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -145664000, "cost_of_revenue": 175539000, "gross_profit": -321203000, "research_and_development": 2057999, "selling_general_admin": 40634000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129798000, "depreciation_amortisation": -103464000, "ebitda": 26334000, "interest_expense": 410420000, "interest_income": null, "other_non_operating": null, "pretax_income": 63087000, "tax_provision": 136374000, "effective_tax_rate": null, "net_income": -73287000, "net_income_continuing_ops": -73287000, "net_income_to_common": -73287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1437160000, "short_term_investments": 252271000, "net_receivables": 66938000, "inventory": 7734000, "other_current_assets": null, "total_current_assets": 364137000, "net_ppe": null, "goodwill": null, "intangible_assets": 4012737000, "goodwill_and_intangibles": 4012737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8727609000, "total_assets": 13921564000, "short_term_debt": 2804028000, "accounts_payable": 160212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2955806000, "long_term_debt": 4765237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9002943000, "total_liabilities": 11958749000, "total_debt": 7569265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -526822000, "total_equity": 1962815000, "shares_outstanding": 91434000, "operating_cash_flow": 1784471000, "stock_based_compensation": 4310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1867474000, "dividends_paid": 215365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135886000, "free_cash_flow": 1784471000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129798000", "ebitda": "26334000", "netIncome": "-73287000", "grossProfit": "-321203000", "depreciation": "None", "totalRevenue": "-145664000", "costOfRevenue": "175539000", "interestIncome": "325833000", "incomeBeforeTax": "63087000", "interestExpense": "410420000", "operatingIncome": "-369835999", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "136374000", "reportedCurrency": "USD", "netInterestIncome": "-84587000", "nonInterestIncome": "None", "operatingExpenses": "48632999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2057999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-103464000", "sellingGeneralAndAdministrative": "40634000", "netIncomeFromContinuingOperations": "-73287000" }, "balance": { "goodwill": "None", "inventory": "7734000", "commonStock": "889000", "currentDebt": "None", "investments": "None", "totalAssets": "13921564000", "longTermDebt": "4765237000", "shortTermDebt": "2804028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4012737000", "reportedCurrency": "USD", "retainedEarnings": "-526822000", "totalLiabilities": "11958749000", "otherCurrentAssets": "-438809000", "totalCurrentAssets": "364137000", "currentLongTermDebt": "None", "longTermInvestments": "4714872000", "shortTermInvestments": "252271000", "currentNetReceivables": "66938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8727609000", "currentAccountsPayable": "160212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7569265000", "totalShareholderEquity": "1962815000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8434000", "totalCurrentLiabilities": "2955806000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9002943000", "cashAndShortTermInvestments": "1437160000", "commonStockSharesOutstanding": "91434000", "intangibleAssetsExcludingGoodwill": "4012737000", "cashAndCashEquivalentsAtCarryingValue": "1437160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73287000", "profitLoss": "None", "dividendPayout": "215365000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12393000", "operatingCashflow": "1784471000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135886000", "cashflowFromInvestment": "-1867474000", "stockBasedCompensation": "4310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 82840000, "cost_of_revenue": 190075000, "gross_profit": -107235000, "ebit": 44661000, "ebitda": 44661000, "pretax_income": 44661000, "tax_provision": -12193000, "net_income": 56854000, "net_income_to_common": 56854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1763894000, "total_current_assets": 1947846000, "total_assets": 13772708000, "short_term_debt": 2471961000, "long_term_debt": 4494407000, "total_debt": 6966368000, "total_liabilities": 11405190000, "total_equity": 2367518000, "shares_outstanding": 97402000, "goodwill_and_intangibles": 2892855000 }, "cash_flow": { "operating_cash_flow": -2819714000, "capital_expenditure": 28815000, "free_cash_flow": -2790899000, "dividends_paid": 214119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316531, "ticker_id": 3176, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44661000", "ebitda": "44661000", "netIncome": "56854000", "grossProfit": "-107235000", "depreciation": "None", "totalRevenue": "82840000", "costOfRevenue": "190075000", "interestIncome": "195239000", "incomeBeforeTax": "44661000", "interestExpense": "304737000", "operatingIncome": "44661000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-12193000", "reportedCurrency": "USD", "netInterestIncome": "-109498000", "nonInterestIncome": "None", "operatingExpenses": "-38179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1787000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-44661000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "56854000" }, "balance": { "goodwill": "None", "inventory": "14382000", "commonStock": "949000", "currentDebt": "None", "investments": "None", "totalAssets": "13772708000", "longTermDebt": "4494407000", "shortTermDebt": "2471961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2892855000", "reportedCurrency": "USD", "retainedEarnings": "-256670000", "totalLiabilities": "11405190000", "otherCurrentAssets": "-257317000", "totalCurrentAssets": "1947846000", "currentLongTermDebt": "None", "longTermInvestments": "2834767000", "shortTermInvestments": "167999000", "currentNetReceivables": "15953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5727622000", "currentAccountsPayable": "96156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6966368000", "totalShareholderEquity": "2367518000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-96156000", "totalCurrentLiabilities": "96156000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4494407000", "cashAndShortTermInvestments": "1763894000", "commonStockSharesOutstanding": "97402000", "intangibleAssetsExcludingGoodwill": "2892855000", "cashAndCashEquivalentsAtCarryingValue": "1763894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56854000", "profitLoss": "None", "dividendPayout": "214119000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "7744000", "operatingCashflow": "-2819714000", "capitalExpenditures": "28815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1727980000", "cashflowFromInvestment": "1093013000", "stockBasedCompensation": "2419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "214119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82840000, "cost_of_revenue": 190075000, "gross_profit": -107235000, "research_and_development": 1787000, "selling_general_admin": 4000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44661000, "depreciation_amortisation": -44661000, "ebitda": 44661000, "interest_expense": 304737000, "interest_income": null, "other_non_operating": null, "pretax_income": 44661000, "tax_provision": -12193000, "effective_tax_rate": null, "net_income": 56854000, "net_income_continuing_ops": 56854000, "net_income_to_common": 56854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1763894000, "short_term_investments": 167999000, "net_receivables": 15953000, "inventory": 14382000, "other_current_assets": null, "total_current_assets": 1947846000, "net_ppe": null, "goodwill": null, "intangible_assets": 2892855000, "goodwill_and_intangibles": 2892855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5727622000, "total_assets": 13772708000, "short_term_debt": 2471961000, "accounts_payable": 96156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96156000, "long_term_debt": 4494407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4494407000, "total_liabilities": 11405190000, "total_debt": 6966368000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256670000, "total_equity": 2367518000, "shares_outstanding": 97402000, "operating_cash_flow": -2819714000, "stock_based_compensation": 2419000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28815000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1093013000, "dividends_paid": 214119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1727980000, "free_cash_flow": -2790899000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44661000", "ebitda": "44661000", "netIncome": "56854000", "grossProfit": "-107235000", "depreciation": "None", "totalRevenue": "82840000", "costOfRevenue": "190075000", "interestIncome": "195239000", "incomeBeforeTax": "44661000", "interestExpense": "304737000", "operatingIncome": "44661000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-12193000", "reportedCurrency": "USD", "netInterestIncome": "-109498000", "nonInterestIncome": "None", "operatingExpenses": "-38179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1787000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-44661000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "56854000" }, "balance": { "goodwill": "None", "inventory": "14382000", "commonStock": "949000", "currentDebt": "None", "investments": "None", "totalAssets": "13772708000", "longTermDebt": "4494407000", "shortTermDebt": "2471961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2892855000", "reportedCurrency": "USD", "retainedEarnings": "-256670000", "totalLiabilities": "11405190000", "otherCurrentAssets": "-257317000", "totalCurrentAssets": "1947846000", "currentLongTermDebt": "None", "longTermInvestments": "2834767000", "shortTermInvestments": "167999000", "currentNetReceivables": "15953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5727622000", "currentAccountsPayable": "96156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6966368000", "totalShareholderEquity": "2367518000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-96156000", "totalCurrentLiabilities": "96156000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4494407000", "cashAndShortTermInvestments": "1763894000", "commonStockSharesOutstanding": "97402000", "intangibleAssetsExcludingGoodwill": "2892855000", "cashAndCashEquivalentsAtCarryingValue": "1763894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56854000", "profitLoss": "None", "dividendPayout": "214119000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "7744000", "operatingCashflow": "-2819714000", "capitalExpenditures": "28815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1727980000", "cashflowFromInvestment": "1093013000", "stockBasedCompensation": "2419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "214119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 108632000, "cost_of_revenue": 228605000, "gross_profit": -119973000, "ebit": 79730000, "ebitda": 79730000, "pretax_income": 79730000, "tax_provision": 27357000, "net_income": 52373000, "net_income_to_common": 52373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2856967000, "total_current_assets": 3124164000, "total_assets": 11516346000, "short_term_debt": 1924999000, "long_term_debt": 2138646000, "total_debt": 4063645000, "total_liabilities": 9219487000, "total_equity": 2296859000, "shares_outstanding": 99373000, "goodwill_and_intangibles": 1755236000 }, "cash_flow": { "operating_cash_flow": 671656000, "capital_expenditure": 0, "free_cash_flow": 671656000, "dividends_paid": 176525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316536, "ticker_id": 3176, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79730000", "ebitda": "79730000", "netIncome": "52373000", "grossProfit": "-119973000", "depreciation": "None", "totalRevenue": "108632000", "costOfRevenue": "228605000", "interestIncome": "222135000", "incomeBeforeTax": "79730000", "interestExpense": "270770000", "operatingIncome": "79730000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27357000", "reportedCurrency": "USD", "netInterestIncome": "-48635000", "nonInterestIncome": "None", "operatingExpenses": "-7627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1440000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-79730000", "sellingGeneralAndAdministrative": "3890000", "netIncomeFromContinuingOperations": "52373000" }, "balance": { "goodwill": "None", "inventory": "28709000", "commonStock": "979000", "currentDebt": "None", "investments": "None", "totalAssets": "11516346000", "longTermDebt": "2138646000", "shortTermDebt": "1924999000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1755236000", "reportedCurrency": "USD", "retainedEarnings": "-100734000", "totalLiabilities": "9219487000", "otherCurrentAssets": "-221860000", "totalCurrentAssets": "3124164000", "currentLongTermDebt": "None", "longTermInvestments": "127295000", "shortTermInvestments": "127295000", "currentNetReceivables": "139902000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4096453000", "currentAccountsPayable": "124809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4198371000", "totalShareholderEquity": "2296859000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-124809000", "totalCurrentLiabilities": "124809000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2273372000", "cashAndShortTermInvestments": "2856967000", "commonStockSharesOutstanding": "99373000", "intangibleAssetsExcludingGoodwill": "1755236000", "cashAndCashEquivalentsAtCarryingValue": "2856967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52373000", "profitLoss": "None", "dividendPayout": "176525000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5244000", "operatingCashflow": "671656000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-702641000", "cashflowFromInvestment": "-15367000", "stockBasedCompensation": "2294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108632000, "cost_of_revenue": 228605000, "gross_profit": -119973000, "research_and_development": 1440000, "selling_general_admin": 3890000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79730000, "depreciation_amortisation": -79730000, "ebitda": 79730000, "interest_expense": 270770000, "interest_income": null, "other_non_operating": null, "pretax_income": 79730000, "tax_provision": 27357000, "effective_tax_rate": null, "net_income": 52373000, "net_income_continuing_ops": 52373000, "net_income_to_common": 52373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2856967000, "short_term_investments": 127295000, "net_receivables": 139902000, "inventory": 28709000, "other_current_assets": null, "total_current_assets": 3124164000, "net_ppe": null, "goodwill": null, "intangible_assets": 1755236000, "goodwill_and_intangibles": 1755236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4096453000, "total_assets": 11516346000, "short_term_debt": 1924999000, "accounts_payable": 124809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124809000, "long_term_debt": 2138646000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2273372000, "total_liabilities": 9219487000, "total_debt": 4063645000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100734000, "total_equity": 2296859000, "shares_outstanding": 99373000, "operating_cash_flow": 671656000, "stock_based_compensation": 2294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15367000, "dividends_paid": 176525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -702641000, "free_cash_flow": 671656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79730000", "ebitda": "79730000", "netIncome": "52373000", "grossProfit": "-119973000", "depreciation": "None", "totalRevenue": "108632000", "costOfRevenue": "228605000", "interestIncome": "222135000", "incomeBeforeTax": "79730000", "interestExpense": "270770000", "operatingIncome": "79730000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27357000", "reportedCurrency": "USD", "netInterestIncome": "-48635000", "nonInterestIncome": "None", "operatingExpenses": "-7627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1440000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-79730000", "sellingGeneralAndAdministrative": "3890000", "netIncomeFromContinuingOperations": "52373000" }, "balance": { "goodwill": "None", "inventory": "28709000", "commonStock": "979000", "currentDebt": "None", "investments": "None", "totalAssets": "11516346000", "longTermDebt": "2138646000", "shortTermDebt": "1924999000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1755236000", "reportedCurrency": "USD", "retainedEarnings": "-100734000", "totalLiabilities": "9219487000", "otherCurrentAssets": "-221860000", "totalCurrentAssets": "3124164000", "currentLongTermDebt": "None", "longTermInvestments": "127295000", "shortTermInvestments": "127295000", "currentNetReceivables": "139902000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4096453000", "currentAccountsPayable": "124809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4198371000", "totalShareholderEquity": "2296859000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-124809000", "totalCurrentLiabilities": "124809000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2273372000", "cashAndShortTermInvestments": "2856967000", "commonStockSharesOutstanding": "99373000", "intangibleAssetsExcludingGoodwill": "1755236000", "cashAndCashEquivalentsAtCarryingValue": "2856967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52373000", "profitLoss": "None", "dividendPayout": "176525000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5244000", "operatingCashflow": "671656000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-702641000", "cashflowFromInvestment": "-15367000", "stockBasedCompensation": "2294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 953168000, "cost_of_revenue": 234209000, "gross_profit": 718959000, "ebit": -782817000, "ebitda": 190641000, "pretax_income": 190641000, "tax_provision": 35716000, "net_income": 226357000, "net_income_to_common": 226357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2073840000, "total_current_assets": 2346022000, "total_assets": 11771351000, "short_term_debt": 7005986000, "long_term_debt": 2383161000, "total_debt": 9389147000, "total_liabilities": 9320436000, "total_equity": 2450915000, "shares_outstanding": 87711000, "goodwill_and_intangibles": 1535705000 }, "cash_flow": { "operating_cash_flow": -2985074000, "capital_expenditure": 74973000, "free_cash_flow": -2910101000, "dividends_paid": 165945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316541, "ticker_id": 3176, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-782817000", "ebitda": "190641000", "netIncome": "226357000", "grossProfit": "718959000", "depreciation": "None", "totalRevenue": "953168000", "costOfRevenue": "234209000", "interestIncome": "317885000", "incomeBeforeTax": "190641000", "interestExpense": "297446000", "operatingIncome": "668398000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "35716000", "reportedCurrency": "USD", "netInterestIncome": "20439000", "nonInterestIncome": "None", "operatingExpenses": "50561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1616000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "383731000", "sellingGeneralAndAdministrative": "42048000", "netIncomeFromContinuingOperations": "226357000" }, "balance": { "goodwill": "None", "inventory": "65583000", "commonStock": "1002000", "currentDebt": "None", "investments": "None", "totalAssets": "11771351000", "longTermDebt": "2383161000", "shortTermDebt": "7005986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1535705000", "reportedCurrency": "USD", "retainedEarnings": "22317000", "totalLiabilities": "9320436000", "otherCurrentAssets": "-263235000", "totalCurrentAssets": "2346022000", "currentLongTermDebt": "6898474000", "longTermInvestments": "378935000", "shortTermInvestments": "90836000", "currentNetReceivables": "181346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4575687000", "currentAccountsPayable": "91149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "0", "shortLongTermDebtTotal": "9389147000", "totalShareholderEquity": "2450915000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-91149000", "totalCurrentLiabilities": "91149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2383161000", "cashAndShortTermInvestments": "2073840000", "commonStockSharesOutstanding": "87711000", "intangibleAssetsExcludingGoodwill": "1535705000", "cashAndCashEquivalentsAtCarryingValue": "2073840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226357000", "profitLoss": "None", "dividendPayout": "165945000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1286000", "operatingCashflow": "-2985074000", "capitalExpenditures": "74973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3733962000", "cashflowFromInvestment": "-704677000", "stockBasedCompensation": "5530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8192381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "383731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 953168000, "cost_of_revenue": 234209000, "gross_profit": 718959000, "research_and_development": 1616000, "selling_general_admin": 42048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -782817000, "depreciation_amortisation": 383731000, "ebitda": 190641000, "interest_expense": 297446000, "interest_income": null, "other_non_operating": null, "pretax_income": 190641000, "tax_provision": 35716000, "effective_tax_rate": null, "net_income": 226357000, "net_income_continuing_ops": 226357000, "net_income_to_common": 226357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2073840000, "short_term_investments": 90836000, "net_receivables": 181346000, "inventory": 65583000, "other_current_assets": null, "total_current_assets": 2346022000, "net_ppe": null, "goodwill": null, "intangible_assets": 1535705000, "goodwill_and_intangibles": 1535705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4575687000, "total_assets": 11771351000, "short_term_debt": 7005986000, "accounts_payable": 91149000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91149000, "long_term_debt": 2383161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2383161000, "total_liabilities": 9320436000, "total_debt": 9389147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22317000, "total_equity": 2450915000, "shares_outstanding": 87711000, "operating_cash_flow": -2985074000, "stock_based_compensation": 5530000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -704677000, "dividends_paid": 165945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3733962000, "free_cash_flow": -2910101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-782817000", "ebitda": "190641000", "netIncome": "226357000", "grossProfit": "718959000", "depreciation": "None", "totalRevenue": "953168000", "costOfRevenue": "234209000", "interestIncome": "317885000", "incomeBeforeTax": "190641000", "interestExpense": "297446000", "operatingIncome": "668398000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "35716000", "reportedCurrency": "USD", "netInterestIncome": "20439000", "nonInterestIncome": "None", "operatingExpenses": "50561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1616000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "383731000", "sellingGeneralAndAdministrative": "42048000", "netIncomeFromContinuingOperations": "226357000" }, "balance": { "goodwill": "None", "inventory": "65583000", "commonStock": "1002000", "currentDebt": "None", "investments": "None", "totalAssets": "11771351000", "longTermDebt": "2383161000", "shortTermDebt": "7005986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1535705000", "reportedCurrency": "USD", "retainedEarnings": "22317000", "totalLiabilities": "9320436000", "otherCurrentAssets": "-263235000", "totalCurrentAssets": "2346022000", "currentLongTermDebt": "6898474000", "longTermInvestments": "378935000", "shortTermInvestments": "90836000", "currentNetReceivables": "181346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4575687000", "currentAccountsPayable": "91149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "0", "shortLongTermDebtTotal": "9389147000", "totalShareholderEquity": "2450915000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-91149000", "totalCurrentLiabilities": "91149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2383161000", "cashAndShortTermInvestments": "2073840000", "commonStockSharesOutstanding": "87711000", "intangibleAssetsExcludingGoodwill": "1535705000", "cashAndCashEquivalentsAtCarryingValue": "2073840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226357000", "profitLoss": "None", "dividendPayout": "165945000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1286000", "operatingCashflow": "-2985074000", "capitalExpenditures": "74973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3733962000", "cashflowFromInvestment": "-704677000", "stockBasedCompensation": "5530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8192381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "383731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 409847000, "cost_of_revenue": 139614000, "gross_profit": 270233000, "ebit": -122857000, "ebitda": 334681000, "pretax_income": 157988000, "tax_provision": 5190000, "net_income": 152798000, "net_income_to_common": 152798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1206346000, "total_current_assets": 138772000, "total_assets": 7813361000, "short_term_debt": 5081691000, "long_term_debt": 1154061000, "total_debt": 6235752000, "total_liabilities": 6247229000, "total_equity": 1566132000, "shares_outstanding": 69365000, "goodwill_and_intangibles": 1162369000 }, "cash_flow": { "operating_cash_flow": -573752000, "capital_expenditure": 99194000, "free_cash_flow": -474558000, "dividends_paid": 140540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316546, "ticker_id": 3176, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-122857000", "ebitda": "334681000", "netIncome": "152798000", "grossProfit": "270233000", "depreciation": "None", "totalRevenue": "409847000", "costOfRevenue": "139614000", "interestIncome": "6251000", "incomeBeforeTax": "157988000", "interestExpense": "175171000", "operatingIncome": "231199000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5190000", "reportedCurrency": "USD", "netInterestIncome": "47601000", "nonInterestIncome": "None", "operatingExpenses": "39034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1408000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "375175000", "sellingGeneralAndAdministrative": "30845000", "netIncomeFromContinuingOperations": "152798000" }, "balance": { "goodwill": "None", "inventory": "-167165000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "7813361000", "longTermDebt": "1154061000", "shortTermDebt": "5081691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1162369000", "reportedCurrency": "USD", "retainedEarnings": "-19718000", "totalLiabilities": "6247229000", "otherCurrentAssets": "-1221530000", "totalCurrentAssets": "138772000", "currentLongTermDebt": "4777027000", "longTermInvestments": "328954000", "shortTermInvestments": "74850000", "currentNetReceivables": "220187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135631000", "currentAccountsPayable": "70687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43110000", "shortLongTermDebtTotal": "6235752000", "totalShareholderEquity": "1566132000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-70687000", "totalCurrentLiabilities": "70687000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1149061000", "cashAndShortTermInvestments": "1206346000", "commonStockSharesOutstanding": "69365000", "intangibleAssetsExcludingGoodwill": "1162369000", "cashAndCashEquivalentsAtCarryingValue": "1206346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152798000", "profitLoss": "None", "dividendPayout": "140540000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-573752000", "capitalExpenditures": "99194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1980242000", "cashflowFromInvestment": "-1424292000", "stockBasedCompensation": "5318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 409847000, "cost_of_revenue": 139614000, "gross_profit": 270233000, "research_and_development": 1408000, "selling_general_admin": 30845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -122857000, "depreciation_amortisation": 375175000, "ebitda": 334681000, "interest_expense": 175171000, "interest_income": null, "other_non_operating": null, "pretax_income": 157988000, "tax_provision": 5190000, "effective_tax_rate": null, "net_income": 152798000, "net_income_continuing_ops": 152798000, "net_income_to_common": 152798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1206346000, "short_term_investments": 74850000, "net_receivables": 220187000, "inventory": -167165000, "other_current_assets": null, "total_current_assets": 138772000, "net_ppe": null, "goodwill": null, "intangible_assets": 1162369000, "goodwill_and_intangibles": 1162369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 135631000, "total_assets": 7813361000, "short_term_debt": 5081691000, "accounts_payable": 70687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70687000, "long_term_debt": 1154061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1149061000, "total_liabilities": 6247229000, "total_debt": 6235752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19718000, "total_equity": 1566132000, "shares_outstanding": 69365000, "operating_cash_flow": -573752000, "stock_based_compensation": 5318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1424292000, "dividends_paid": 140540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1980242000, "free_cash_flow": -474558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-122857000", "ebitda": "334681000", "netIncome": "152798000", "grossProfit": "270233000", "depreciation": "None", "totalRevenue": "409847000", "costOfRevenue": "139614000", "interestIncome": "6251000", "incomeBeforeTax": "157988000", "interestExpense": "175171000", "operatingIncome": "231199000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5190000", "reportedCurrency": "USD", "netInterestIncome": "47601000", "nonInterestIncome": "None", "operatingExpenses": "39034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1408000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "375175000", "sellingGeneralAndAdministrative": "30845000", "netIncomeFromContinuingOperations": "152798000" }, "balance": { "goodwill": "None", "inventory": "-167165000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "7813361000", "longTermDebt": "1154061000", "shortTermDebt": "5081691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1162369000", "reportedCurrency": "USD", "retainedEarnings": "-19718000", "totalLiabilities": "6247229000", "otherCurrentAssets": "-1221530000", "totalCurrentAssets": "138772000", "currentLongTermDebt": "4777027000", "longTermInvestments": "328954000", "shortTermInvestments": "74850000", "currentNetReceivables": "220187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135631000", "currentAccountsPayable": "70687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43110000", "shortLongTermDebtTotal": "6235752000", "totalShareholderEquity": "1566132000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-70687000", "totalCurrentLiabilities": "70687000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1149061000", "cashAndShortTermInvestments": "1206346000", "commonStockSharesOutstanding": "69365000", "intangibleAssetsExcludingGoodwill": "1162369000", "cashAndCashEquivalentsAtCarryingValue": "1206346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152798000", "profitLoss": "None", "dividendPayout": "140540000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-573752000", "capitalExpenditures": "99194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1980242000", "cashflowFromInvestment": "-1424292000", "stockBasedCompensation": "5318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 451249000, "cost_of_revenue": 34559000, "gross_profit": 416690000, "ebit": 367944000, "ebitda": 306645000, "pretax_income": 26895000, "tax_provision": 2279000, "net_income": 24616000, "net_income_to_common": 24616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1183683000, "total_current_assets": 1536137000, "total_assets": 22502692000, "short_term_debt": 7300692000, "long_term_debt": 12984566000, "total_debt": 20285258000, "total_liabilities": 20636136000, "total_equity": 1866556000, "shares_outstanding": 87082000, "goodwill_and_intangibles": 3623979000 }, "cash_flow": { "operating_cash_flow": -2529366000, "capital_expenditure": 0, "free_cash_flow": -2529366000, "dividends_paid": 45298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316509, "ticker_id": 3176, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "306645000", "netIncome": "24616000", "grossProfit": "416690000", "depreciation": "None", "totalRevenue": "451249000", "costOfRevenue": "34559000", "interestIncome": "276091000", "incomeBeforeTax": "26895000", "interestExpense": "279750000", "operatingIncome": "367944000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2279000", "reportedCurrency": "USD", "netInterestIncome": "-3659000", "nonInterestIncome": "None", "operatingExpenses": "48746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2976000", "netIncomeFromContinuingOperations": "24616000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "872000", "currentDebt": "None", "investments": "None", "totalAssets": "22502692000", "longTermDebt": "12984566000", "shortTermDebt": "7300692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3623979000", "reportedCurrency": "USD", "retainedEarnings": "-603557000", "totalLiabilities": "20636136000", "otherCurrentAssets": "79200000", "totalCurrentAssets": "1536137000", "currentLongTermDebt": "None", "longTermInvestments": "3953228000", "shortTermInvestments": "187689000", "currentNetReceivables": "85565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20966555000", "currentAccountsPayable": "171334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20285258000", "totalShareholderEquity": "1866556000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17500000", "totalCurrentLiabilities": "7619203000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13016933000", "cashAndShortTermInvestments": "1183683000", "commonStockSharesOutstanding": "87082000", "intangibleAssetsExcludingGoodwill": "3623979000", "cashAndCashEquivalentsAtCarryingValue": "1183683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24616000", "profitLoss": "None", "dividendPayout": "45298000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2529366000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1205822000", "cashflowFromInvestment": "1265532000", "stockBasedCompensation": "1099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451249000, "cost_of_revenue": 34559000, "gross_profit": 416690000, "research_and_development": null, "selling_general_admin": 2976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367944000, "depreciation_amortisation": null, "ebitda": 306645000, "interest_expense": 279750000, "interest_income": null, "other_non_operating": null, "pretax_income": 26895000, "tax_provision": 2279000, "effective_tax_rate": null, "net_income": 24616000, "net_income_continuing_ops": 24616000, "net_income_to_common": 24616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1183683000, "short_term_investments": 187689000, "net_receivables": 85565000, "inventory": null, "other_current_assets": null, "total_current_assets": 1536137000, "net_ppe": null, "goodwill": null, "intangible_assets": 3623979000, "goodwill_and_intangibles": 3623979000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20966555000, "total_assets": 22502692000, "short_term_debt": 7300692000, "accounts_payable": 171334000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7619203000, "long_term_debt": 12984566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13016933000, "total_liabilities": 20636136000, "total_debt": 20285258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -603557000, "total_equity": 1866556000, "shares_outstanding": 87082000, "operating_cash_flow": -2529366000, "stock_based_compensation": 1099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1265532000, "dividends_paid": 45298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1205822000, "free_cash_flow": -2529366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "306645000", "netIncome": "24616000", "grossProfit": "416690000", "depreciation": "None", "totalRevenue": "451249000", "costOfRevenue": "34559000", "interestIncome": "276091000", "incomeBeforeTax": "26895000", "interestExpense": "279750000", "operatingIncome": "367944000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2279000", "reportedCurrency": "USD", "netInterestIncome": "-3659000", "nonInterestIncome": "None", "operatingExpenses": "48746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2976000", "netIncomeFromContinuingOperations": "24616000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "872000", "currentDebt": "None", "investments": "None", "totalAssets": "22502692000", "longTermDebt": "12984566000", "shortTermDebt": "7300692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3623979000", "reportedCurrency": "USD", "retainedEarnings": "-603557000", "totalLiabilities": "20636136000", "otherCurrentAssets": "79200000", "totalCurrentAssets": "1536137000", "currentLongTermDebt": "None", "longTermInvestments": "3953228000", "shortTermInvestments": "187689000", "currentNetReceivables": "85565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20966555000", "currentAccountsPayable": "171334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20285258000", "totalShareholderEquity": "1866556000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17500000", "totalCurrentLiabilities": "7619203000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13016933000", "cashAndShortTermInvestments": "1183683000", "commonStockSharesOutstanding": "87082000", "intangibleAssetsExcludingGoodwill": "3623979000", "cashAndCashEquivalentsAtCarryingValue": "1183683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24616000", "profitLoss": "None", "dividendPayout": "45298000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2529366000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1205822000", "cashflowFromInvestment": "1265532000", "stockBasedCompensation": "1099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 425889000, "cost_of_revenue": 36000000, "gross_profit": 389889000, "ebit": 290827000, "ebitda": 290827000, "pretax_income": 36113000, "tax_provision": -16248999, "net_income": 52362000, "net_income_to_common": 52362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271970000, "total_current_assets": 271970000, "total_assets": 21346882000, "short_term_debt": 8018601000, "long_term_debt": 11075731000, "total_debt": 19094332000, "total_liabilities": 19459551000, "total_equity": 1887331000, "shares_outstanding": 87017000, "goodwill_and_intangibles": 3644702000 }, "cash_flow": { "operating_cash_flow": -3305745000, "capital_expenditure": 0, "free_cash_flow": -3305745000, "dividends_paid": 45298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316510, "ticker_id": 3176, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "290827000", "netIncome": "52362000", "grossProfit": "389889000", "depreciation": "None", "totalRevenue": "425889000", "costOfRevenue": "36000000", "interestIncome": "248252000", "incomeBeforeTax": "36113000", "interestExpense": "254714000", "operatingIncome": "290827000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16248999", "reportedCurrency": "USD", "netInterestIncome": "-6462000", "nonInterestIncome": "None", "operatingExpenses": "99062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "20678000", "netIncomeFromContinuingOperations": "52362000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "21346882000", "longTermDebt": "11075731000", "shortTermDebt": "8018601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3644702000", "reportedCurrency": "USD", "retainedEarnings": "-582825000", "totalLiabilities": "19459551000", "otherCurrentAssets": "-8723162000", "totalCurrentAssets": "271970000", "currentLongTermDebt": "None", "longTermInvestments": "4643377000", "shortTermInvestments": "190518000", "currentNetReceivables": "8532644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "168498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19094332000", "totalShareholderEquity": "1887331000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-168498000", "totalCurrentLiabilities": "8018601000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11440950000", "cashAndShortTermInvestments": "271970000", "commonStockSharesOutstanding": "87017000", "intangibleAssetsExcludingGoodwill": "3644702000", "cashAndCashEquivalentsAtCarryingValue": "271970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52362000", "profitLoss": "None", "dividendPayout": "45298000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3305745000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2761511000", "cashflowFromInvestment": "552716000", "stockBasedCompensation": "1252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425889000, "cost_of_revenue": 36000000, "gross_profit": 389889000, "research_and_development": null, "selling_general_admin": 20678000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290827000, "depreciation_amortisation": null, "ebitda": 290827000, "interest_expense": 254714000, "interest_income": null, "other_non_operating": null, "pretax_income": 36113000, "tax_provision": -16248999, "effective_tax_rate": null, "net_income": 52362000, "net_income_continuing_ops": 52362000, "net_income_to_common": 52362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271970000, "short_term_investments": 190518000, "net_receivables": 8532644000, "inventory": null, "other_current_assets": null, "total_current_assets": 271970000, "net_ppe": null, "goodwill": null, "intangible_assets": 3644702000, "goodwill_and_intangibles": 3644702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 21346882000, "short_term_debt": 8018601000, "accounts_payable": 168498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8018601000, "long_term_debt": 11075731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11440950000, "total_liabilities": 19459551000, "total_debt": 19094332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -582825000, "total_equity": 1887331000, "shares_outstanding": 87017000, "operating_cash_flow": -3305745000, "stock_based_compensation": 1252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 552716000, "dividends_paid": 45298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2761511000, "free_cash_flow": -3305745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "290827000", "netIncome": "52362000", "grossProfit": "389889000", "depreciation": "None", "totalRevenue": "425889000", "costOfRevenue": "36000000", "interestIncome": "248252000", "incomeBeforeTax": "36113000", "interestExpense": "254714000", "operatingIncome": "290827000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16248999", "reportedCurrency": "USD", "netInterestIncome": "-6462000", "nonInterestIncome": "None", "operatingExpenses": "99062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "20678000", "netIncomeFromContinuingOperations": "52362000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "21346882000", "longTermDebt": "11075731000", "shortTermDebt": "8018601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3644702000", "reportedCurrency": "USD", "retainedEarnings": "-582825000", "totalLiabilities": "19459551000", "otherCurrentAssets": "-8723162000", "totalCurrentAssets": "271970000", "currentLongTermDebt": "None", "longTermInvestments": "4643377000", "shortTermInvestments": "190518000", "currentNetReceivables": "8532644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "168498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19094332000", "totalShareholderEquity": "1887331000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-168498000", "totalCurrentLiabilities": "8018601000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11440950000", "cashAndShortTermInvestments": "271970000", "commonStockSharesOutstanding": "87017000", "intangibleAssetsExcludingGoodwill": "3644702000", "cashAndCashEquivalentsAtCarryingValue": "271970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52362000", "profitLoss": "None", "dividendPayout": "45298000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3305745000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2761511000", "cashflowFromInvestment": "552716000", "stockBasedCompensation": "1252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 290541000, "cost_of_revenue": 228394000, "gross_profit": 62147000, "ebit": 46998000, "ebitda": 46998000, "pretax_income": 46998000, "tax_provision": -11298000, "net_income": 58296000, "net_income_to_common": 58296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1296496000, "total_current_assets": 1614177000, "total_assets": 18525671000, "short_term_debt": 7708183000, "long_term_debt": 8564701000, "total_debt": 16272884000, "total_liabilities": 16646362000, "total_equity": 1879309000, "shares_outstanding": 87017000, "goodwill_and_intangibles": 3668755000 }, "cash_flow": { "operating_cash_flow": -1297623000, "capital_expenditure": 0, "free_cash_flow": -1297623000, "dividends_paid": 45297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316512, "ticker_id": 3176, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "46998000", "netIncome": "58296000", "grossProfit": "62147000", "depreciation": "None", "totalRevenue": "290541000", "costOfRevenue": "228394000", "interestIncome": "230088000", "incomeBeforeTax": "46998000", "interestExpense": "228394000", "operatingIncome": "46998000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11298000", "reportedCurrency": "USD", "netInterestIncome": "1694000", "nonInterestIncome": "None", "operatingExpenses": "15149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2817000", "netIncomeFromContinuingOperations": "58296000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "18525671000", "longTermDebt": "8564701000", "shortTermDebt": "7708183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3668755000", "reportedCurrency": "USD", "retainedEarnings": "-589595000", "totalLiabilities": "16646362000", "otherCurrentAssets": "61599000", "totalCurrentAssets": "1614177000", "currentLongTermDebt": "None", "longTermInvestments": "4790207000", "shortTermInvestments": "181043000", "currentNetReceivables": "75039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16911494000", "currentAccountsPayable": "172143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16272884000", "totalShareholderEquity": "1879309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40165000", "totalCurrentLiabilities": "8064323000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8582039000", "cashAndShortTermInvestments": "1296496000", "commonStockSharesOutstanding": "87017000", "intangibleAssetsExcludingGoodwill": "3668755000", "cashAndCashEquivalentsAtCarryingValue": "1296496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58296000", "profitLoss": "None", "dividendPayout": "45297000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1297623000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1634405000", "cashflowFromInvestment": "-436194000", "stockBasedCompensation": "812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290541000, "cost_of_revenue": 228394000, "gross_profit": 62147000, "research_and_development": null, "selling_general_admin": 2817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46998000, "depreciation_amortisation": null, "ebitda": 46998000, "interest_expense": 228394000, "interest_income": null, "other_non_operating": null, "pretax_income": 46998000, "tax_provision": -11298000, "effective_tax_rate": null, "net_income": 58296000, "net_income_continuing_ops": 58296000, "net_income_to_common": 58296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1296496000, "short_term_investments": 181043000, "net_receivables": 75039000, "inventory": null, "other_current_assets": null, "total_current_assets": 1614177000, "net_ppe": null, "goodwill": null, "intangible_assets": 3668755000, "goodwill_and_intangibles": 3668755000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16911494000, "total_assets": 18525671000, "short_term_debt": 7708183000, "accounts_payable": 172143000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8064323000, "long_term_debt": 8564701000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8582039000, "total_liabilities": 16646362000, "total_debt": 16272884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -589595000, "total_equity": 1879309000, "shares_outstanding": 87017000, "operating_cash_flow": -1297623000, "stock_based_compensation": 812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -436194000, "dividends_paid": 45297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1634405000, "free_cash_flow": -1297623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "46998000", "netIncome": "58296000", "grossProfit": "62147000", "depreciation": "None", "totalRevenue": "290541000", "costOfRevenue": "228394000", "interestIncome": "230088000", "incomeBeforeTax": "46998000", "interestExpense": "228394000", "operatingIncome": "46998000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11298000", "reportedCurrency": "USD", "netInterestIncome": "1694000", "nonInterestIncome": "None", "operatingExpenses": "15149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2817000", "netIncomeFromContinuingOperations": "58296000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "18525671000", "longTermDebt": "8564701000", "shortTermDebt": "7708183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3668755000", "reportedCurrency": "USD", "retainedEarnings": "-589595000", "totalLiabilities": "16646362000", "otherCurrentAssets": "61599000", "totalCurrentAssets": "1614177000", "currentLongTermDebt": "None", "longTermInvestments": "4790207000", "shortTermInvestments": "181043000", "currentNetReceivables": "75039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16911494000", "currentAccountsPayable": "172143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16272884000", "totalShareholderEquity": "1879309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40165000", "totalCurrentLiabilities": "8064323000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8582039000", "cashAndShortTermInvestments": "1296496000", "commonStockSharesOutstanding": "87017000", "intangibleAssetsExcludingGoodwill": "3668755000", "cashAndCashEquivalentsAtCarryingValue": "1296496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58296000", "profitLoss": "None", "dividendPayout": "45297000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1297623000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1634405000", "cashflowFromInvestment": "-436194000", "stockBasedCompensation": "812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 237183000, "cost_of_revenue": 205149000, "gross_profit": 32034000, "ebit": 17006000, "ebitda": 17006000, "pretax_income": 17006000, "tax_provision": 9472000, "net_income": 7534000, "net_income_to_common": 7534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1427619000, "total_current_assets": 1671156000, "total_assets": 16801119000, "short_term_debt": 6826855000, "long_term_debt": 7725899000, "total_debt": 14552754000, "total_liabilities": 14935474000, "total_equity": 1865645000, "shares_outstanding": 87012000, "goodwill_and_intangibles": 3739106000 }, "cash_flow": { "operating_cash_flow": -2015596000, "capital_expenditure": 0, "free_cash_flow": -2015596000, "dividends_paid": 45298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316513, "ticker_id": 3176, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "17006000", "netIncome": "7534000", "grossProfit": "32034000", "depreciation": "None", "totalRevenue": "237183000", "costOfRevenue": "205149000", "interestIncome": "196481000", "incomeBeforeTax": "17006000", "interestExpense": "205149000", "operatingIncome": "17006000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9472000", "reportedCurrency": "USD", "netInterestIncome": "-8668000", "nonInterestIncome": "None", "operatingExpenses": "15028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "545000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2836000", "netIncomeFromContinuingOperations": "7534000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "16801119000", "longTermDebt": "7725899000", "shortTermDebt": "6826855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3739106000", "reportedCurrency": "USD", "retainedEarnings": "-602447000", "totalLiabilities": "14935474000", "otherCurrentAssets": "70480000", "totalCurrentAssets": "1671156000", "currentLongTermDebt": "None", "longTermInvestments": "4075631000", "shortTermInvestments": "108586000", "currentNetReceivables": "64471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15129963000", "currentAccountsPayable": "178252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14552754000", "totalShareholderEquity": "1865645000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30604000", "totalCurrentLiabilities": "7191037000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7744437000", "cashAndShortTermInvestments": "1427619000", "commonStockSharesOutstanding": "87012000", "intangibleAssetsExcludingGoodwill": "3739106000", "cashAndCashEquivalentsAtCarryingValue": "1427619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7534000", "profitLoss": "None", "dividendPayout": "45298000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2015596000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1857639000", "cashflowFromInvestment": "272916000", "stockBasedCompensation": "838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237183000, "cost_of_revenue": 205149000, "gross_profit": 32034000, "research_and_development": 545000, "selling_general_admin": 2836000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17006000, "depreciation_amortisation": null, "ebitda": 17006000, "interest_expense": 205149000, "interest_income": null, "other_non_operating": null, "pretax_income": 17006000, "tax_provision": 9472000, "effective_tax_rate": null, "net_income": 7534000, "net_income_continuing_ops": 7534000, "net_income_to_common": 7534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1427619000, "short_term_investments": 108586000, "net_receivables": 64471000, "inventory": null, "other_current_assets": null, "total_current_assets": 1671156000, "net_ppe": null, "goodwill": null, "intangible_assets": 3739106000, "goodwill_and_intangibles": 3739106000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15129963000, "total_assets": 16801119000, "short_term_debt": 6826855000, "accounts_payable": 178252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7191037000, "long_term_debt": 7725899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7744437000, "total_liabilities": 14935474000, "total_debt": 14552754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -602447000, "total_equity": 1865645000, "shares_outstanding": 87012000, "operating_cash_flow": -2015596000, "stock_based_compensation": 838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 272916000, "dividends_paid": 45298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1857639000, "free_cash_flow": -2015596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "17006000", "netIncome": "7534000", "grossProfit": "32034000", "depreciation": "None", "totalRevenue": "237183000", "costOfRevenue": "205149000", "interestIncome": "196481000", "incomeBeforeTax": "17006000", "interestExpense": "205149000", "operatingIncome": "17006000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9472000", "reportedCurrency": "USD", "netInterestIncome": "-8668000", "nonInterestIncome": "None", "operatingExpenses": "15028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "545000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2836000", "netIncomeFromContinuingOperations": "7534000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "16801119000", "longTermDebt": "7725899000", "shortTermDebt": "6826855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3739106000", "reportedCurrency": "USD", "retainedEarnings": "-602447000", "totalLiabilities": "14935474000", "otherCurrentAssets": "70480000", "totalCurrentAssets": "1671156000", "currentLongTermDebt": "None", "longTermInvestments": "4075631000", "shortTermInvestments": "108586000", "currentNetReceivables": "64471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15129963000", "currentAccountsPayable": "178252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14552754000", "totalShareholderEquity": "1865645000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30604000", "totalCurrentLiabilities": "7191037000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7744437000", "cashAndShortTermInvestments": "1427619000", "commonStockSharesOutstanding": "87012000", "intangibleAssetsExcludingGoodwill": "3739106000", "cashAndCashEquivalentsAtCarryingValue": "1427619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7534000", "profitLoss": "None", "dividendPayout": "45298000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2015596000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1857639000", "cashflowFromInvestment": "272916000", "stockBasedCompensation": "838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 189219000, "cost_of_revenue": 182137000, "gross_profit": 7082000, "ebit": -6299000, "ebitda": -6299000, "pretax_income": -6299000, "tax_provision": -15979000, "net_income": 9680000, "net_income_to_common": 9680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1335890000, "total_current_assets": 1693755000, "total_assets": 14876226000, "short_term_debt": 6202539000, "long_term_debt": 6428697000, "total_debt": 12631236000, "total_liabilities": 12973508000, "total_equity": 1902718000, "shares_outstanding": 86907000, "goodwill_and_intangibles": 3770034000 }, "cash_flow": { "operating_cash_flow": -594267000, "capital_expenditure": 0, "free_cash_flow": -594267000, "dividends_paid": 45293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316514, "ticker_id": 3176, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-6299000", "netIncome": "9680000", "grossProfit": "7082000", "depreciation": "None", "totalRevenue": "189219000", "costOfRevenue": "182137000", "interestIncome": "176091000", "incomeBeforeTax": "-6299000", "interestExpense": "182137000", "operatingIncome": "-6299000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-15979000", "reportedCurrency": "USD", "netInterestIncome": "-6046000", "nonInterestIncome": "None", "operatingExpenses": "13381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182137000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2970000", "netIncomeFromContinuingOperations": "9680000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "14876226000", "longTermDebt": "6428697000", "shortTermDebt": "6202539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3770034000", "reportedCurrency": "USD", "retainedEarnings": "-564536000", "totalLiabilities": "12973508000", "otherCurrentAssets": "84733000", "totalCurrentAssets": "1693755000", "currentLongTermDebt": "None", "longTermInvestments": "4240020000", "shortTermInvestments": "204158000", "currentNetReceivables": "68974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13182471000", "currentAccountsPayable": "141405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12631236000", "totalShareholderEquity": "1902718000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29198000", "totalCurrentLiabilities": "6520915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6452593000", "cashAndShortTermInvestments": "1335890000", "commonStockSharesOutstanding": "86907000", "intangibleAssetsExcludingGoodwill": "3770034000", "cashAndCashEquivalentsAtCarryingValue": "1335890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9680000", "profitLoss": "None", "dividendPayout": "45293000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-594267000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "464286000", "cashflowFromInvestment": "40228000", "stockBasedCompensation": "963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189219000, "cost_of_revenue": 182137000, "gross_profit": 7082000, "research_and_development": null, "selling_general_admin": 2970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6299000, "depreciation_amortisation": null, "ebitda": -6299000, "interest_expense": 182137000, "interest_income": null, "other_non_operating": null, "pretax_income": -6299000, "tax_provision": -15979000, "effective_tax_rate": null, "net_income": 9680000, "net_income_continuing_ops": 9680000, "net_income_to_common": 9680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1335890000, "short_term_investments": 204158000, "net_receivables": 68974000, "inventory": null, "other_current_assets": null, "total_current_assets": 1693755000, "net_ppe": null, "goodwill": null, "intangible_assets": 3770034000, "goodwill_and_intangibles": 3770034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13182471000, "total_assets": 14876226000, "short_term_debt": 6202539000, "accounts_payable": 141405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6520915000, "long_term_debt": 6428697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6452593000, "total_liabilities": 12973508000, "total_debt": 12631236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -564536000, "total_equity": 1902718000, "shares_outstanding": 86907000, "operating_cash_flow": -594267000, "stock_based_compensation": 963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40228000, "dividends_paid": 45293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 464286000, "free_cash_flow": -594267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-6299000", "netIncome": "9680000", "grossProfit": "7082000", "depreciation": "None", "totalRevenue": "189219000", "costOfRevenue": "182137000", "interestIncome": "176091000", "incomeBeforeTax": "-6299000", "interestExpense": "182137000", "operatingIncome": "-6299000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-15979000", "reportedCurrency": "USD", "netInterestIncome": "-6046000", "nonInterestIncome": "None", "operatingExpenses": "13381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182137000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2970000", "netIncomeFromContinuingOperations": "9680000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "14876226000", "longTermDebt": "6428697000", "shortTermDebt": "6202539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3770034000", "reportedCurrency": "USD", "retainedEarnings": "-564536000", "totalLiabilities": "12973508000", "otherCurrentAssets": "84733000", "totalCurrentAssets": "1693755000", "currentLongTermDebt": "None", "longTermInvestments": "4240020000", "shortTermInvestments": "204158000", "currentNetReceivables": "68974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13182471000", "currentAccountsPayable": "141405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12631236000", "totalShareholderEquity": "1902718000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29198000", "totalCurrentLiabilities": "6520915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6452593000", "cashAndShortTermInvestments": "1335890000", "commonStockSharesOutstanding": "86907000", "intangibleAssetsExcludingGoodwill": "3770034000", "cashAndCashEquivalentsAtCarryingValue": "1335890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9680000", "profitLoss": "None", "dividendPayout": "45293000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-594267000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "464286000", "cashflowFromInvestment": "40228000", "stockBasedCompensation": "963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 14660000, "cost_of_revenue": 31629000, "gross_profit": -16969000, "ebit": -33314000, "ebitda": 148977000, "pretax_income": 55124000, "tax_provision": 8589000, "net_income": 46535000, "net_income_to_common": 46535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337694000, "total_current_assets": 337694000, "total_assets": 14408706000, "short_term_debt": 3535650000, "long_term_debt": 5587618000, "total_debt": 9123268000, "total_liabilities": 12470206000, "total_equity": 1938500000, "shares_outstanding": 86815000, "goodwill_and_intangibles": 3867394000 }, "cash_flow": { "operating_cash_flow": -1620502000, "capital_expenditure": 1282000, "free_cash_flow": -1619220000, "dividends_paid": 45305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316515, "ticker_id": 3176, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "148977000", "netIncome": "46535000", "grossProfit": "-16969000", "depreciation": "None", "totalRevenue": "14660000", "costOfRevenue": "31629000", "interestIncome": "123470000", "incomeBeforeTax": "55124000", "interestExpense": "187120000", "operatingIncome": "-33314000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8589000", "reportedCurrency": "USD", "netInterestIncome": "-63650000", "nonInterestIncome": "None", "operatingExpenses": "16345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2158000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "13190000", "netIncomeFromContinuingOperations": "46535000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "14408706000", "longTermDebt": "5587618000", "shortTermDebt": "3535650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3867394000", "reportedCurrency": "USD", "retainedEarnings": "-528918000", "totalLiabilities": "12470206000", "otherCurrentAssets": "-1637732000", "totalCurrentAssets": "337694000", "currentLongTermDebt": "None", "longTermInvestments": "4166904000", "shortTermInvestments": "103198000", "currentNetReceivables": "86132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8053697000", "currentAccountsPayable": "173346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12130129000", "totalShareholderEquity": "1938500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4016000", "totalCurrentLiabilities": "6897648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5572558000", "cashAndShortTermInvestments": "337694000", "commonStockSharesOutstanding": "86815000", "intangibleAssetsExcludingGoodwill": "3867394000", "cashAndCashEquivalentsAtCarryingValue": "337694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45959000", "profitLoss": "None", "dividendPayout": "45305000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1620502000", "capitalExpenditures": "1282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1331791000", "cashflowFromInvestment": "282047000", "stockBasedCompensation": "-4854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14660000, "cost_of_revenue": 31629000, "gross_profit": -16969000, "research_and_development": 2158000, "selling_general_admin": 13190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33314000, "depreciation_amortisation": null, "ebitda": 148977000, "interest_expense": 187120000, "interest_income": null, "other_non_operating": null, "pretax_income": 55124000, "tax_provision": 8589000, "effective_tax_rate": null, "net_income": 46535000, "net_income_continuing_ops": 46535000, "net_income_to_common": 46535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337694000, "short_term_investments": 103198000, "net_receivables": 86132000, "inventory": null, "other_current_assets": null, "total_current_assets": 337694000, "net_ppe": null, "goodwill": null, "intangible_assets": 3867394000, "goodwill_and_intangibles": 3867394000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8053697000, "total_assets": 14408706000, "short_term_debt": 3535650000, "accounts_payable": 173346000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6897648000, "long_term_debt": 5587618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5572558000, "total_liabilities": 12470206000, "total_debt": 9123268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528918000, "total_equity": 1938500000, "shares_outstanding": 86815000, "operating_cash_flow": -1620502000, "stock_based_compensation": -4854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1282000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 282047000, "dividends_paid": 45305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1331791000, "free_cash_flow": -1619220000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "148977000", "netIncome": "46535000", "grossProfit": "-16969000", "depreciation": "None", "totalRevenue": "14660000", "costOfRevenue": "31629000", "interestIncome": "123470000", "incomeBeforeTax": "55124000", "interestExpense": "187120000", "operatingIncome": "-33314000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8589000", "reportedCurrency": "USD", "netInterestIncome": "-63650000", "nonInterestIncome": "None", "operatingExpenses": "16345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2158000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "13190000", "netIncomeFromContinuingOperations": "46535000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "14408706000", "longTermDebt": "5587618000", "shortTermDebt": "3535650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3867394000", "reportedCurrency": "USD", "retainedEarnings": "-528918000", "totalLiabilities": "12470206000", "otherCurrentAssets": "-1637732000", "totalCurrentAssets": "337694000", "currentLongTermDebt": "None", "longTermInvestments": "4166904000", "shortTermInvestments": "103198000", "currentNetReceivables": "86132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8053697000", "currentAccountsPayable": "173346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12130129000", "totalShareholderEquity": "1938500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4016000", "totalCurrentLiabilities": "6897648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5572558000", "cashAndShortTermInvestments": "337694000", "commonStockSharesOutstanding": "86815000", "intangibleAssetsExcludingGoodwill": "3867394000", "cashAndCashEquivalentsAtCarryingValue": "337694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45959000", "profitLoss": "None", "dividendPayout": "45305000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1620502000", "capitalExpenditures": "1282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1331791000", "cashflowFromInvestment": "282047000", "stockBasedCompensation": "-4854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 265781999, "cost_of_revenue": 38571000, "gross_profit": 227211000, "ebit": -45734000, "ebitda": 395623000, "pretax_income": 26534000, "tax_provision": 14873000, "net_income": 41407000, "net_income_to_common": 41407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344358000, "total_current_assets": 529235000, "total_assets": 13055654000, "short_term_debt": 3645023000, "long_term_debt": 5008610000, "total_debt": 8653633000, "total_liabilities": 11118867000, "total_equity": 1936787000, "shares_outstanding": 86861000, "goodwill_and_intangibles": 3809047000 }, "cash_flow": { "operating_cash_flow": -983810000, "capital_expenditure": 1497000, "free_cash_flow": -982313000, "dividends_paid": 45305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316517, "ticker_id": 3176, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45734000", "ebitda": "395623000", "netIncome": "41407000", "grossProfit": "227211000", "depreciation": "None", "totalRevenue": "265781999", "costOfRevenue": "38571000", "interestIncome": "129478000", "incomeBeforeTax": "26534000", "interestExpense": "184171000", "operatingIncome": "216117999", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14873000", "reportedCurrency": "USD", "netInterestIncome": "-54693000", "nonInterestIncome": "None", "operatingExpenses": "11093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441357000", "sellingGeneralAndAdministrative": "9767000", "netIncomeFromContinuingOperations": "41407000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "13055654000", "longTermDebt": "5008610000", "shortTermDebt": "3645023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3809047000", "reportedCurrency": "USD", "retainedEarnings": "-530160000", "totalLiabilities": "11118867000", "otherCurrentAssets": "-1664682000", "totalCurrentAssets": "529235000", "currentLongTermDebt": "None", "longTermInvestments": "4285169000", "shortTermInvestments": "102787000", "currentNetReceivables": "82090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3809047000", "currentAccountsPayable": "149183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10808320000", "totalShareholderEquity": "1936787000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2495000", "totalCurrentLiabilities": "6095634000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5023233000", "cashAndShortTermInvestments": "344358000", "commonStockSharesOutstanding": "86861000", "intangibleAssetsExcludingGoodwill": "3809047000", "cashAndCashEquivalentsAtCarryingValue": "344358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41301000", "profitLoss": "None", "dividendPayout": "45305000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-983810000", "capitalExpenditures": "1497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "882566000", "cashflowFromInvestment": "314868000", "stockBasedCompensation": "816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1846000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 265781999, "cost_of_revenue": 38571000, "gross_profit": 227211000, "research_and_development": null, "selling_general_admin": 9767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45734000, "depreciation_amortisation": 441357000, "ebitda": 395623000, "interest_expense": 184171000, "interest_income": null, "other_non_operating": null, "pretax_income": 26534000, "tax_provision": 14873000, "effective_tax_rate": null, "net_income": 41407000, "net_income_continuing_ops": 41407000, "net_income_to_common": 41407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344358000, "short_term_investments": 102787000, "net_receivables": 82090000, "inventory": null, "other_current_assets": null, "total_current_assets": 529235000, "net_ppe": null, "goodwill": null, "intangible_assets": 3809047000, "goodwill_and_intangibles": 3809047000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3809047000, "total_assets": 13055654000, "short_term_debt": 3645023000, "accounts_payable": 149183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6095634000, "long_term_debt": 5008610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5023233000, "total_liabilities": 11118867000, "total_debt": 8653633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530160000, "total_equity": 1936787000, "shares_outstanding": 86861000, "operating_cash_flow": -983810000, "stock_based_compensation": 816000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 314868000, "dividends_paid": 45305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 882566000, "free_cash_flow": -982313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45734000", "ebitda": "395623000", "netIncome": "41407000", "grossProfit": "227211000", "depreciation": "None", "totalRevenue": "265781999", "costOfRevenue": "38571000", "interestIncome": "129478000", "incomeBeforeTax": "26534000", "interestExpense": "184171000", "operatingIncome": "216117999", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14873000", "reportedCurrency": "USD", "netInterestIncome": "-54693000", "nonInterestIncome": "None", "operatingExpenses": "11093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441357000", "sellingGeneralAndAdministrative": "9767000", "netIncomeFromContinuingOperations": "41407000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "13055654000", "longTermDebt": "5008610000", "shortTermDebt": "3645023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3809047000", "reportedCurrency": "USD", "retainedEarnings": "-530160000", "totalLiabilities": "11118867000", "otherCurrentAssets": "-1664682000", "totalCurrentAssets": "529235000", "currentLongTermDebt": "None", "longTermInvestments": "4285169000", "shortTermInvestments": "102787000", "currentNetReceivables": "82090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3809047000", "currentAccountsPayable": "149183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10808320000", "totalShareholderEquity": "1936787000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2495000", "totalCurrentLiabilities": "6095634000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5023233000", "cashAndShortTermInvestments": "344358000", "commonStockSharesOutstanding": "86861000", "intangibleAssetsExcludingGoodwill": "3809047000", "cashAndCashEquivalentsAtCarryingValue": "344358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41301000", "profitLoss": "None", "dividendPayout": "45305000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-983810000", "capitalExpenditures": "1497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "882566000", "cashflowFromInvestment": "314868000", "stockBasedCompensation": "816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1846000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 121754000, "cost_of_revenue": 26856000, "gross_profit": 94898000, "ebit": 442305000, "ebitda": 251006000, "pretax_income": 28609000, "tax_provision": 3175000, "net_income": 25434000, "net_income_to_common": 25434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130734000, "total_current_assets": 467030000, "total_assets": 12080950000, "short_term_debt": 4732698999, "long_term_debt": 5049445000, "total_debt": 9782143999, "total_liabilities": 10141081000, "total_equity": 1939869000, "shares_outstanding": 86849000, "goodwill_and_intangibles": 3941861000 }, "cash_flow": { "operating_cash_flow": 243800000, "capital_expenditure": 0, "free_cash_flow": 243800000, "dividends_paid": 45304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316518, "ticker_id": 3176, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "442305000", "ebitda": "251006000", "netIncome": "25434000", "grossProfit": "94898000", "depreciation": "None", "totalRevenue": "121754000", "costOfRevenue": "26856000", "interestIncome": "151835000", "incomeBeforeTax": "28609000", "interestExpense": "171841000", "operatingIncome": "83534000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3175000", "reportedCurrency": "USD", "netInterestIncome": "-20006000", "nonInterestIncome": "None", "operatingExpenses": "11364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "496000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-197635000", "sellingGeneralAndAdministrative": "9499000", "netIncomeFromContinuingOperations": "25434000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "12080950000", "longTermDebt": "5049445000", "shortTermDebt": "4732698999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3941861000", "reportedCurrency": "USD", "retainedEarnings": "-526262000", "totalLiabilities": "10141081000", "otherCurrentAssets": "-1696430000", "totalCurrentAssets": "467030000", "currentLongTermDebt": "None", "longTermInvestments": "4404633000", "shortTermInvestments": "336296000", "currentNetReceivables": "66132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277473000", "currentAccountsPayable": "159022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9749670000", "totalShareholderEquity": "1939869000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3294999", "totalCurrentLiabilities": "5059327000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5081754000", "cashAndShortTermInvestments": "130734000", "commonStockSharesOutstanding": "86849000", "intangibleAssetsExcludingGoodwill": "3941861000", "cashAndCashEquivalentsAtCarryingValue": "130734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25328000", "profitLoss": "None", "dividendPayout": "45304000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243800000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232329000", "cashflowFromInvestment": "-7315000", "stockBasedCompensation": "827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121754000, "cost_of_revenue": 26856000, "gross_profit": 94898000, "research_and_development": 496000, "selling_general_admin": 9499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 442305000, "depreciation_amortisation": -197635000, "ebitda": 251006000, "interest_expense": 171841000, "interest_income": null, "other_non_operating": null, "pretax_income": 28609000, "tax_provision": 3175000, "effective_tax_rate": null, "net_income": 25434000, "net_income_continuing_ops": 25434000, "net_income_to_common": 25434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130734000, "short_term_investments": 336296000, "net_receivables": 66132000, "inventory": null, "other_current_assets": null, "total_current_assets": 467030000, "net_ppe": null, "goodwill": null, "intangible_assets": 3941861000, "goodwill_and_intangibles": 3941861000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 277473000, "total_assets": 12080950000, "short_term_debt": 4732698999, "accounts_payable": 159022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5059327000, "long_term_debt": 5049445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5081754000, "total_liabilities": 10141081000, "total_debt": 9782143999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -526262000, "total_equity": 1939869000, "shares_outstanding": 86849000, "operating_cash_flow": 243800000, "stock_based_compensation": 827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7315000, "dividends_paid": 45304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232329000, "free_cash_flow": 243800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "442305000", "ebitda": "251006000", "netIncome": "25434000", "grossProfit": "94898000", "depreciation": "None", "totalRevenue": "121754000", "costOfRevenue": "26856000", "interestIncome": "151835000", "incomeBeforeTax": "28609000", "interestExpense": "171841000", "operatingIncome": "83534000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3175000", "reportedCurrency": "USD", "netInterestIncome": "-20006000", "nonInterestIncome": "None", "operatingExpenses": "11364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "496000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-197635000", "sellingGeneralAndAdministrative": "9499000", "netIncomeFromContinuingOperations": "25434000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "12080950000", "longTermDebt": "5049445000", "shortTermDebt": "4732698999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3941861000", "reportedCurrency": "USD", "retainedEarnings": "-526262000", "totalLiabilities": "10141081000", "otherCurrentAssets": "-1696430000", "totalCurrentAssets": "467030000", "currentLongTermDebt": "None", "longTermInvestments": "4404633000", "shortTermInvestments": "336296000", "currentNetReceivables": "66132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277473000", "currentAccountsPayable": "159022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9749670000", "totalShareholderEquity": "1939869000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3294999", "totalCurrentLiabilities": "5059327000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5081754000", "cashAndShortTermInvestments": "130734000", "commonStockSharesOutstanding": "86849000", "intangibleAssetsExcludingGoodwill": "3941861000", "cashAndCashEquivalentsAtCarryingValue": "130734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25328000", "profitLoss": "None", "dividendPayout": "45304000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243800000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232329000", "cashflowFromInvestment": "-7315000", "stockBasedCompensation": "827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 102407000, "cost_of_revenue": 27052000, "gross_profit": 75355000, "ebit": 264491000, "ebitda": 232110000, "pretax_income": 32381000, "tax_provision": 15227000, "net_income": 47608000, "net_income_to_common": 47608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126578000, "total_current_assets": 3822596000, "total_assets": 12293700000, "short_term_debt": 5118377000, "long_term_debt": 4815294000, "total_debt": 9933671000, "total_liabilities": 10334787000, "total_equity": 1958913000, "shares_outstanding": 111017000, "goodwill_and_intangibles": 3951737000 }, "cash_flow": { "operating_cash_flow": -342371000, "capital_expenditure": 26497000, "free_cash_flow": -315874000, "dividends_paid": 45205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316519, "ticker_id": 3176, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264491000", "ebitda": "232110000", "netIncome": "47608000", "grossProfit": "75355000", "depreciation": "None", "totalRevenue": "102407000", "costOfRevenue": "27052000", "interestIncome": "143559000", "incomeBeforeTax": "32381000", "interestExpense": "171527000", "operatingIncome": "64493000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15227000", "reportedCurrency": "USD", "netInterestIncome": "-27968000", "nonInterestIncome": "None", "operatingExpenses": "10862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-32381000", "sellingGeneralAndAdministrative": "8946000", "netIncomeFromContinuingOperations": "47608000" }, "balance": { "goodwill": "None", "inventory": "-62734000", "commonStock": "868000", "currentDebt": "None", "investments": "None", "totalAssets": "12293700000", "longTermDebt": "4815294000", "shortTermDebt": "5118377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3951737000", "reportedCurrency": "USD", "retainedEarnings": "-506391000", "totalLiabilities": "10334787000", "otherCurrentAssets": "-472075000", "totalCurrentAssets": "3822596000", "currentLongTermDebt": "None", "longTermInvestments": "4293021000", "shortTermInvestments": "343343000", "currentNetReceivables": "64888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8471104000", "currentAccountsPayable": "157282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9933671000", "totalShareholderEquity": "1958913000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1392000", "totalCurrentLiabilities": "5492963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4841824000", "cashAndShortTermInvestments": "126578000", "commonStockSharesOutstanding": "111017000", "intangibleAssetsExcludingGoodwill": "3951737000", "cashAndCashEquivalentsAtCarryingValue": "126578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47608000", "profitLoss": "None", "dividendPayout": "45205000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-342371000", "capitalExpenditures": "26497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-582932000", "cashflowFromInvestment": "770796000", "stockBasedCompensation": "1365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1846000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102407000, "cost_of_revenue": 27052000, "gross_profit": 75355000, "research_and_development": null, "selling_general_admin": 8946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264491000, "depreciation_amortisation": -32381000, "ebitda": 232110000, "interest_expense": 171527000, "interest_income": null, "other_non_operating": null, "pretax_income": 32381000, "tax_provision": 15227000, "effective_tax_rate": null, "net_income": 47608000, "net_income_continuing_ops": 47608000, "net_income_to_common": 47608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126578000, "short_term_investments": 343343000, "net_receivables": 64888000, "inventory": -62734000, "other_current_assets": null, "total_current_assets": 3822596000, "net_ppe": null, "goodwill": null, "intangible_assets": 3951737000, "goodwill_and_intangibles": 3951737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8471104000, "total_assets": 12293700000, "short_term_debt": 5118377000, "accounts_payable": 157282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5492963000, "long_term_debt": 4815294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4841824000, "total_liabilities": 10334787000, "total_debt": 9933671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -506391000, "total_equity": 1958913000, "shares_outstanding": 111017000, "operating_cash_flow": -342371000, "stock_based_compensation": 1365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 770796000, "dividends_paid": 45205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -582932000, "free_cash_flow": -315874000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264491000", "ebitda": "232110000", "netIncome": "47608000", "grossProfit": "75355000", "depreciation": "None", "totalRevenue": "102407000", "costOfRevenue": "27052000", "interestIncome": "143559000", "incomeBeforeTax": "32381000", "interestExpense": "171527000", "operatingIncome": "64493000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15227000", "reportedCurrency": "USD", "netInterestIncome": "-27968000", "nonInterestIncome": "None", "operatingExpenses": "10862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-32381000", "sellingGeneralAndAdministrative": "8946000", "netIncomeFromContinuingOperations": "47608000" }, "balance": { "goodwill": "None", "inventory": "-62734000", "commonStock": "868000", "currentDebt": "None", "investments": "None", "totalAssets": "12293700000", "longTermDebt": "4815294000", "shortTermDebt": "5118377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3951737000", "reportedCurrency": "USD", "retainedEarnings": "-506391000", "totalLiabilities": "10334787000", "otherCurrentAssets": "-472075000", "totalCurrentAssets": "3822596000", "currentLongTermDebt": "None", "longTermInvestments": "4293021000", "shortTermInvestments": "343343000", "currentNetReceivables": "64888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8471104000", "currentAccountsPayable": "157282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9933671000", "totalShareholderEquity": "1958913000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1392000", "totalCurrentLiabilities": "5492963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4841824000", "cashAndShortTermInvestments": "126578000", "commonStockSharesOutstanding": "111017000", "intangibleAssetsExcludingGoodwill": "3951737000", "cashAndCashEquivalentsAtCarryingValue": "126578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47608000", "profitLoss": "None", "dividendPayout": "45205000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-342371000", "capitalExpenditures": "26497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-582932000", "cashflowFromInvestment": "770796000", "stockBasedCompensation": "1365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1846000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 317105000, "cost_of_revenue": 28315000, "gross_profit": 288790000, "ebit": 38455000, "ebitda": 460199000, "pretax_income": 40321000, "tax_provision": 12590000, "net_income": 52911000, "net_income_to_common": 52911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281085000, "total_current_assets": 474899000, "total_assets": 13113887000, "short_term_debt": 8535163000, "long_term_debt": 4847794000, "total_debt": 13382957000, "total_liabilities": 11156797000, "total_equity": 1957090000, "shares_outstanding": 110987000, "goodwill_and_intangibles": 3919107000 }, "cash_flow": { "operating_cash_flow": 533011000, "capital_expenditure": 0, "free_cash_flow": 533011000, "dividends_paid": 45259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316520, "ticker_id": 3176, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38455000", "ebitda": "460199000", "netIncome": "52911000", "grossProfit": "288790000", "depreciation": "None", "totalRevenue": "317105000", "costOfRevenue": "28315000", "interestIncome": "126396000", "incomeBeforeTax": "40321000", "interestExpense": "185523000", "operatingIncome": "275081000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12590000", "reportedCurrency": "USD", "netInterestIncome": "-59127000", "nonInterestIncome": "None", "operatingExpenses": "13708999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2045999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-40321000", "sellingGeneralAndAdministrative": "9336000", "netIncomeFromContinuingOperations": "52911000" }, "balance": { "goodwill": "None", "inventory": "4541000", "commonStock": "866000", "currentDebt": "None", "investments": "None", "totalAssets": "13113887000", "longTermDebt": "4847794000", "shortTermDebt": "8535163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3919107000", "reportedCurrency": "USD", "retainedEarnings": "-508695000", "totalLiabilities": "11156797000", "otherCurrentAssets": "-474899000", "totalCurrentAssets": "474899000", "currentLongTermDebt": "None", "longTermInvestments": "4964630000", "shortTermInvestments": "128338000", "currentNetReceivables": "65476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12704464000", "currentAccountsPayable": "387656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10472352000", "totalShareholderEquity": "1957090000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2672626000", "totalCurrentLiabilities": "6250193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4906604000", "cashAndShortTermInvestments": "281085000", "commonStockSharesOutstanding": "110987000", "intangibleAssetsExcludingGoodwill": "3919107000", "cashAndCashEquivalentsAtCarryingValue": "281085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52910000", "profitLoss": "None", "dividendPayout": "45259000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2196000", "operatingCashflow": "533011000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406114000", "cashflowFromInvestment": "-82208000", "stockBasedCompensation": "1784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-3652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317105000, "cost_of_revenue": 28315000, "gross_profit": 288790000, "research_and_development": 2045999, "selling_general_admin": 9336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38455000, "depreciation_amortisation": -40321000, "ebitda": 460199000, "interest_expense": 185523000, "interest_income": null, "other_non_operating": null, "pretax_income": 40321000, "tax_provision": 12590000, "effective_tax_rate": null, "net_income": 52911000, "net_income_continuing_ops": 52911000, "net_income_to_common": 52911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281085000, "short_term_investments": 128338000, "net_receivables": 65476000, "inventory": 4541000, "other_current_assets": null, "total_current_assets": 474899000, "net_ppe": null, "goodwill": null, "intangible_assets": 3919107000, "goodwill_and_intangibles": 3919107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12704464000, "total_assets": 13113887000, "short_term_debt": 8535163000, "accounts_payable": 387656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6250193000, "long_term_debt": 4847794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4906604000, "total_liabilities": 11156797000, "total_debt": 13382957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508695000, "total_equity": 1957090000, "shares_outstanding": 110987000, "operating_cash_flow": 533011000, "stock_based_compensation": 1784000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82208000, "dividends_paid": 45259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -406114000, "free_cash_flow": 533011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38455000", "ebitda": "460199000", "netIncome": "52911000", "grossProfit": "288790000", "depreciation": "None", "totalRevenue": "317105000", "costOfRevenue": "28315000", "interestIncome": "126396000", "incomeBeforeTax": "40321000", "interestExpense": "185523000", "operatingIncome": "275081000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12590000", "reportedCurrency": "USD", "netInterestIncome": "-59127000", "nonInterestIncome": "None", "operatingExpenses": "13708999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2045999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-40321000", "sellingGeneralAndAdministrative": "9336000", "netIncomeFromContinuingOperations": "52911000" }, "balance": { "goodwill": "None", "inventory": "4541000", "commonStock": "866000", "currentDebt": "None", "investments": "None", "totalAssets": "13113887000", "longTermDebt": "4847794000", "shortTermDebt": "8535163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3919107000", "reportedCurrency": "USD", "retainedEarnings": "-508695000", "totalLiabilities": "11156797000", "otherCurrentAssets": "-474899000", "totalCurrentAssets": "474899000", "currentLongTermDebt": "None", "longTermInvestments": "4964630000", "shortTermInvestments": "128338000", "currentNetReceivables": "65476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12704464000", "currentAccountsPayable": "387656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10472352000", "totalShareholderEquity": "1957090000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2672626000", "totalCurrentLiabilities": "6250193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4906604000", "cashAndShortTermInvestments": "281085000", "commonStockSharesOutstanding": "110987000", "intangibleAssetsExcludingGoodwill": "3919107000", "cashAndCashEquivalentsAtCarryingValue": "281085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52910000", "profitLoss": "None", "dividendPayout": "45259000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2196000", "operatingCashflow": "533011000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406114000", "cashflowFromInvestment": "-82208000", "stockBasedCompensation": "1784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-3652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 2503000, "cost_of_revenue": 28855000, "gross_profit": -26352000, "ebit": 116249000, "ebitda": 141412000, "pretax_income": 118420000, "tax_provision": 56998000, "net_income": 61422000, "net_income_to_common": 61422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1473690000, "total_current_assets": 386455000, "total_assets": 13223336000, "short_term_debt": 2825591000, "long_term_debt": 4728395000, "total_debt": 7553986000, "total_liabilities": 11274258000, "total_equity": 1949078000, "shares_outstanding": 111088000, "goodwill_and_intangibles": 4108661000 }, "cash_flow": { "operating_cash_flow": 63638000, "capital_expenditure": 0, "free_cash_flow": 63638000, "dividends_paid": 45259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316522, "ticker_id": 3176, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116249000", "ebitda": "141412000", "netIncome": "61422000", "grossProfit": "-26352000", "depreciation": "None", "totalRevenue": "2503000", "costOfRevenue": "28855000", "interestIncome": "158926000", "incomeBeforeTax": "118420000", "interestExpense": "183918000", "operatingIncome": "-37621000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56998000", "reportedCurrency": "USD", "netInterestIncome": "-24992000", "nonInterestIncome": "None", "operatingExpenses": "11269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-118420000", "sellingGeneralAndAdministrative": "9308000", "netIncomeFromContinuingOperations": "61422000" }, "balance": { "goodwill": "None", "inventory": "5318000", "commonStock": "868000", "currentDebt": "None", "investments": "None", "totalAssets": "13223336000", "longTermDebt": "4728395000", "shortTermDebt": "2825591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4108661000", "reportedCurrency": "USD", "retainedEarnings": "-516402000", "totalLiabilities": "11274258000", "otherCurrentAssets": "-522235000", "totalCurrentAssets": "386455000", "currentLongTermDebt": "None", "longTermInvestments": "4816029000", "shortTermInvestments": "150059000", "currentNetReceivables": "2252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8924690000", "currentAccountsPayable": "120921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7553986000", "totalShareholderEquity": "1949078000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "202967000", "totalCurrentLiabilities": "3028558000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8245700000", "cashAndShortTermInvestments": "1473690000", "commonStockSharesOutstanding": "111088000", "intangibleAssetsExcludingGoodwill": "4108661000", "cashAndCashEquivalentsAtCarryingValue": "1473690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61422000", "profitLoss": "None", "dividendPayout": "45259000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5572000", "operatingCashflow": "63638000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259185000", "cashflowFromInvestment": "193138000", "stockBasedCompensation": "1420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2503000, "cost_of_revenue": 28855000, "gross_profit": -26352000, "research_and_development": null, "selling_general_admin": 9308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116249000, "depreciation_amortisation": -118420000, "ebitda": 141412000, "interest_expense": 183918000, "interest_income": null, "other_non_operating": null, "pretax_income": 118420000, "tax_provision": 56998000, "effective_tax_rate": null, "net_income": 61422000, "net_income_continuing_ops": 61422000, "net_income_to_common": 61422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1473690000, "short_term_investments": 150059000, "net_receivables": 2252000, "inventory": 5318000, "other_current_assets": null, "total_current_assets": 386455000, "net_ppe": null, "goodwill": null, "intangible_assets": 4108661000, "goodwill_and_intangibles": 4108661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8924690000, "total_assets": 13223336000, "short_term_debt": 2825591000, "accounts_payable": 120921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3028558000, "long_term_debt": 4728395000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8245700000, "total_liabilities": 11274258000, "total_debt": 7553986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -516402000, "total_equity": 1949078000, "shares_outstanding": 111088000, "operating_cash_flow": 63638000, "stock_based_compensation": 1420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 193138000, "dividends_paid": 45259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259185000, "free_cash_flow": 63638000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116249000", "ebitda": "141412000", "netIncome": "61422000", "grossProfit": "-26352000", "depreciation": "None", "totalRevenue": "2503000", "costOfRevenue": "28855000", "interestIncome": "158926000", "incomeBeforeTax": "118420000", "interestExpense": "183918000", "operatingIncome": "-37621000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56998000", "reportedCurrency": "USD", "netInterestIncome": "-24992000", "nonInterestIncome": "None", "operatingExpenses": "11269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-118420000", "sellingGeneralAndAdministrative": "9308000", "netIncomeFromContinuingOperations": "61422000" }, "balance": { "goodwill": "None", "inventory": "5318000", "commonStock": "868000", "currentDebt": "None", "investments": "None", "totalAssets": "13223336000", "longTermDebt": "4728395000", "shortTermDebt": "2825591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4108661000", "reportedCurrency": "USD", "retainedEarnings": "-516402000", "totalLiabilities": "11274258000", "otherCurrentAssets": "-522235000", "totalCurrentAssets": "386455000", "currentLongTermDebt": "None", "longTermInvestments": "4816029000", "shortTermInvestments": "150059000", "currentNetReceivables": "2252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8924690000", "currentAccountsPayable": "120921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7553986000", "totalShareholderEquity": "1949078000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "202967000", "totalCurrentLiabilities": "3028558000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8245700000", "cashAndShortTermInvestments": "1473690000", "commonStockSharesOutstanding": "111088000", "intangibleAssetsExcludingGoodwill": "4108661000", "cashAndCashEquivalentsAtCarryingValue": "1473690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61422000", "profitLoss": "None", "dividendPayout": "45259000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5572000", "operatingCashflow": "63638000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259185000", "cashflowFromInvestment": "193138000", "stockBasedCompensation": "1420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "income_statement": { "revenue": 178449000, "cost_of_revenue": 28688000, "gross_profit": 149761000, "ebit": 93706000, "ebitda": 322240000, "pretax_income": 46853000, "tax_provision": 22229000, "net_income": 24624000, "net_income_to_common": 24624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1508363000, "total_current_assets": 1758224000, "total_assets": 13384922000, "short_term_debt": 3158407000, "long_term_debt": 5102069000, "total_debt": 8260476000, "total_liabilities": 11453426000, "total_equity": 1931496000, "shares_outstanding": 87269000, "goodwill_and_intangibles": 3977938000 }, "cash_flow": { "operating_cash_flow": 2019736000, "capital_expenditure": 0, "free_cash_flow": 2019736000, "dividends_paid": 45804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316523, "ticker_id": 3176, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:53.351130+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93706000", "ebitda": "322240000", "netIncome": "24624000", "grossProfit": "149761000", "depreciation": "None", "totalRevenue": "178449000", "costOfRevenue": "28688000", "interestIncome": "162684000", "incomeBeforeTax": "46853000", "interestExpense": "187390000", "operatingIncome": "139523000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22229000", "reportedCurrency": "USD", "netInterestIncome": "-24706000", "nonInterestIncome": "None", "operatingExpenses": "10238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-46853000", "sellingGeneralAndAdministrative": "8959000", "netIncomeFromContinuingOperations": "24624000" }, "balance": { "goodwill": "None", "inventory": "6371000", "commonStock": "868000", "currentDebt": "None", "investments": "None", "totalAssets": "13384922000", "longTermDebt": "5102069000", "shortTermDebt": "3158407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3977938000", "reportedCurrency": "USD", "retainedEarnings": "-532564000", "totalLiabilities": "11453426000", "otherCurrentAssets": "-563140000", "totalCurrentAssets": "1758224000", "currentLongTermDebt": "None", "longTermInvestments": "4973378000", "shortTermInvestments": "242037000", "currentNetReceivables": "7824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8951316000", "currentAccountsPayable": "104547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8260476000", "totalShareholderEquity": "1931496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-104547000", "totalCurrentLiabilities": "104547000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5102069000", "cashAndShortTermInvestments": "1508363000", "commonStockSharesOutstanding": "87269000", "intangibleAssetsExcludingGoodwill": "3977938000", "cashAndCashEquivalentsAtCarryingValue": "1508363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24624000", "profitLoss": "None", "dividendPayout": "45804000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7824000", "operatingCashflow": "2019736000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1889690000", "cashflowFromInvestment": "-132656000", "stockBasedCompensation": "845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178449000, "cost_of_revenue": 28688000, "gross_profit": 149761000, "research_and_development": null, "selling_general_admin": 8959000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93706000, "depreciation_amortisation": -46853000, "ebitda": 322240000, "interest_expense": 187390000, "interest_income": null, "other_non_operating": null, "pretax_income": 46853000, "tax_provision": 22229000, "effective_tax_rate": null, "net_income": 24624000, "net_income_continuing_ops": 24624000, "net_income_to_common": 24624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1508363000, "short_term_investments": 242037000, "net_receivables": 7824000, "inventory": 6371000, "other_current_assets": null, "total_current_assets": 1758224000, "net_ppe": null, "goodwill": null, "intangible_assets": 3977938000, "goodwill_and_intangibles": 3977938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8951316000, "total_assets": 13384922000, "short_term_debt": 3158407000, "accounts_payable": 104547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104547000, "long_term_debt": 5102069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5102069000, "total_liabilities": 11453426000, "total_debt": 8260476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -532564000, "total_equity": 1931496000, "shares_outstanding": 87269000, "operating_cash_flow": 2019736000, "stock_based_compensation": 845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132656000, "dividends_paid": 45804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1889690000, "free_cash_flow": 2019736000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93706000", "ebitda": "322240000", "netIncome": "24624000", "grossProfit": "149761000", "depreciation": "None", "totalRevenue": "178449000", "costOfRevenue": "28688000", "interestIncome": "162684000", "incomeBeforeTax": "46853000", "interestExpense": "187390000", "operatingIncome": "139523000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22229000", "reportedCurrency": "USD", "netInterestIncome": "-24706000", "nonInterestIncome": "None", "operatingExpenses": "10238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-46853000", "sellingGeneralAndAdministrative": "8959000", "netIncomeFromContinuingOperations": "24624000" }, "balance": { "goodwill": "None", "inventory": "6371000", "commonStock": "868000", "currentDebt": "None", "investments": "None", "totalAssets": "13384922000", "longTermDebt": "5102069000", "shortTermDebt": "3158407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3977938000", "reportedCurrency": "USD", "retainedEarnings": "-532564000", "totalLiabilities": "11453426000", "otherCurrentAssets": "-563140000", "totalCurrentAssets": "1758224000", "currentLongTermDebt": "None", "longTermInvestments": "4973378000", "shortTermInvestments": "242037000", "currentNetReceivables": "7824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8951316000", "currentAccountsPayable": "104547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8260476000", "totalShareholderEquity": "1931496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-104547000", "totalCurrentLiabilities": "104547000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5102069000", "cashAndShortTermInvestments": "1508363000", "commonStockSharesOutstanding": "87269000", "intangibleAssetsExcludingGoodwill": "3977938000", "cashAndCashEquivalentsAtCarryingValue": "1508363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24624000", "profitLoss": "None", "dividendPayout": "45804000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7824000", "operatingCashflow": "2019736000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1889690000", "cashflowFromInvestment": "-132656000", "stockBasedCompensation": "845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }