{ "ticker": { "uuid": "aa8116ec-e452-4ae2-a6c3-f077243d4935", "symbol": "WPC", "name": "W P Carey Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/aa8116ec-e452-4ae2-a6c3-f077243d4935/", "api_url": "https://sharemaestro.com/factors/api/tickers/aa8116ec-e452-4ae2-a6c3-f077243d4935/" }, "ticker_metadata": { "id": 4372, "uuid": "aa8116ec-e452-4ae2-a6c3-f077243d4935", "symbol": "WPC", "name": "W P Carey Inc", "asset_type": "equity", "market_cap": 16560652000, "stock_exchange_id": 3, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "WP Carey is among the largest net-lease REITs with an enterprise value of approximately $ 18 billion and a diversified portfolio of operationally critical commercial real estate that includes 1,215 net-lease properties covering approximately 142 million square feet as of March 30. September 2020.", "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": "aa8116ec-e452-4ae2-a6c3-f077243d4935", "symbol": "WPC", "name": "W P Carey Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/aa8116ec-e452-4ae2-a6c3-f077243d4935/", "api_url": "https://sharemaestro.com/factors/api/tickers/aa8116ec-e452-4ae2-a6c3-f077243d4935/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.11, "quality": 0.69, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 74.49, "market_cap": 16508346869.04, "pe_ratio": 31.9411, "earnings_yield": 0.0313, "ebitda_to_ev": 0.0523, "shareholder_yield": 0.0485, "roe": 0.0619, "piotroski_f_score": 4, "momentum_12_1": 0.2518, "volatility_252d": 0.1643 }, "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": "2026-06-07T06:55:07.860258+00:00", "batch_id": "" }, "size": { "price_close": 74.49, "market_cap": 16508346869.04, "market_cap_usd": 16508346869.04, "enterprise_value": 25376187869.04, "shares_outstanding": 221618296, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.9411, "pb_ratio": 1.9783, "ptbv_ratio": 3.3735, "ps_ratio": 8.3112, "pcf_ratio": 12.774, "pfcf_ratio": 11.083, "ev_ebitda": 19.1329, "ev_ebit": 32.1536, "ev_sales": 12.7758, "ev_fcf": 17.0366, "earnings_yield": 0.0313, "fcf_yield": 0.0587, "price_to_sales": 8.3112, "price_to_book": 1.9783, "price_to_cashflow": 12.774, "ebitda_to_ev": 0.0523, "sales_yield": 0.0783 }, "yield": { "dividend_yield": 0.0485, "buyback_yield": 0, "shareholder_yield": 0.0485, "debt_paydown_yield": null, "total_yield": 0.0485 }, "quality": { "gross_margin": 0.6816, "operating_margin": 0.3973, "net_margin": 0.2602, "ebitda_margin": 0.6677, "fcf_margin": 0.7499, "roe": 0.0619, "roa": 0.0284, "roic": 0.043, "roc_greenblatt": null, "asset_turnover": 0.1091, "cash_conversion": 2.882, "accruals_ratio": -0.0426, "sbc_to_revenue": 0.0192, "piotroski_f_score": 4, "altman_z_score": 0.9764, "earnings_stability_5y": 0.393, "revenue_stability_5y": 0.164, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0744, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1791, "net_debt_to_ebitda": 6.6861, "debt_to_assets": 0.5004, "interest_coverage": 2.6229, "current_ratio": 0.6771, "quick_ratio": 0.6771, "net_debt": 8867841000, "local_beta": 0.0006, "volatility_252d": 0.1643, "volatility_60d": 0.3902, "max_drawdown_12m": -0.0951, "risk_adjusted_momentum": 1.5326 }, "growth": { "revenue_growth_1y": 0.2445, "revenue_growth_3y_cagr": 0.0523, "revenue_growth_5y_cagr": 0.0795, "eps_growth_1y": 0.2091, "eps_growth_3y_cagr": -0.0801, "eps_growth_5y_cagr": 0.0048, "fcf_growth_1y": 0.2272, "book_value_growth_1y": -0.0395, "revenue_growth": 0.2445, "earnings_growth": 0.2091 }, "momentum": { "price_return_1m": 0.0053, "price_return_3m": 0.0399, "price_return_6m": 0.155, "price_return_9m": 0.1395, "price_return_12m": 0.2584, "price_return_12m_ex1m": 0.2518, "momentum_6m": 0.155, "momentum_12m": 0.2584, "momentum_12_1": 0.2518, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2582, "relative_strength": 0.1585 }, "raw_ttm": { "revenue_ttm": 1986274000, "gross_profit_ttm": 1353839000, "ebit_ttm": 789218000, "ebitda_ttm": 1326314000, "net_income_ttm": 516837000, "eps_diluted_ttm": 2.3321, "operating_cash_flow_ttm": 1292342000, "capital_expenditure_ttm": 197171000, "fcf_ttm": 1489513000, "dividends_paid_ttm": 800316000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 300892000, "cash_and_equivalents": 239266000, "total_current_assets": 239266000, "total_current_liabilities": 353358000, "net_ppe": null, "total_assets": 18200021000, "total_debt": 9107107000, "total_equity": 8344682000, "net_working_capital": 0, "book_value_per_share": 37.6534, "retained_earnings": -3574363000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4893472000, "tangible_book_per_share": 22.0806 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 49, "rank_ptbv": 58, "rank_ps": 88, "rank_pcf": 56, "rank_ev_ebitda": 75, "rank_ev_ebit": 85, "rank_earnings_yield": 72, "rank_fcf_yield": 62, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 57, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 24, "rank_fcf_margin": 8, "rank_piotroski": 82, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 41, "rank_eps_growth_5y": 75, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 38 }, "composites": { "value_composite": 89, "quality_composite": 31, "momentum_composite": 26, "growth_composite": 27, "yield_composite": 11, "svqf_composite": 86, "vc1_composite": 86, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.2755, "os_score": 0.34, "value_percentile": 0.11, "quality_percentile": 0.69, "momentum_percentile": 0.74, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5229, "ticker_id": 4372, "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": "2026-06-07T06:55:07.860258+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.49, "market_cap": 16508346869.04, "market_cap_usd": 16508346869.04, "enterprise_value": 25376187869.04, "shares_outstanding": 221618296, "fx_rate_to_usd": null, "pe_ratio": 31.94110884, "pb_ratio": 1.97830749, "ptbv_ratio": 3.37354477, "ps_ratio": 8.31121329, "pcf_ratio": 12.77397691, "pfcf_ratio": 11.08304988, "ev_ebitda": 19.13286587, "ev_ebit": 32.15358478, "ev_sales": 12.77577407, "ev_fcf": 17.0365669, "earnings_yield": 0.03130762, "fcf_yield": 0.05869727, "dividend_yield": 0.04847948, "buyback_yield": 0, "shareholder_yield": 0.04847948, "debt_paydown_yield": null, "total_yield": 0.04847948, "gross_margin": 0.6815973, "operating_margin": 0.39733592, "net_margin": 0.26020428, "ebitda_margin": 0.6677397, "fcf_margin": 0.74990308, "roe": 0.06193609, "roa": 0.0283976, "roic": 0.04298539, "roc_greenblatt": null, "asset_turnover": 0.10913581, "cash_conversion": 2.88197826, "accruals_ratio": -0.04261012, "sbc_to_revenue": 0.01922544, "debt_to_equity": 1.1791136, "net_debt_to_ebitda": 6.68607962, "debt_to_assets": 0.50038992, "interest_coverage": 2.62292783, "current_ratio": 0.67712065, "quick_ratio": 0.67712065, "net_debt": 8867841000, "revenue_growth_1y": 0.24454038, "revenue_growth_3y_cagr": 0.05229379, "revenue_growth_5y_cagr": 0.07952338, "eps_growth_1y": 0.20914514, "eps_growth_3y_cagr": -0.08012053, "eps_growth_5y_cagr": 0.00478533, "fcf_growth_1y": 0.22720828, "book_value_growth_1y": -0.0395253, "piotroski_f_score": 4, "altman_z_score": 0.97643765, "earnings_stability_5y": 0.393033, "revenue_stability_5y": 0.16395, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00526316, "price_return_3m": 0.03993031, "price_return_6m": 0.15501086, "price_return_9m": 0.13946299, "price_return_12m": 0.25843221, "price_return_12m_ex1m": 0.25184356, "distance_from_52w_high": 0, "distance_from_52w_low": 0.25823027, "relative_strength": 0.15846862, "local_beta": 0.0006, "volatility_252d": 0.164328, "volatility_60d": 0.390194, "max_drawdown_12m": -0.09510987, "revenue_ttm": 1986274000, "gross_profit_ttm": 1353839000, "ebit_ttm": 789218000, "ebitda_ttm": 1326314000, "net_income_ttm": 516837000, "eps_diluted_ttm": 2.33210439, "operating_cash_flow_ttm": 1292342000, "capital_expenditure_ttm": 197171000, "fcf_ttm": 1489513000, "dividends_paid_ttm": 800316000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 300892000, "cash_and_equivalents": 239266000, "total_current_assets": 239266000, "total_current_liabilities": 353358000, "net_ppe": null, "total_assets": 18200021000, "total_debt": 9107107000, "total_equity": 8344682000, "net_working_capital": 0, "book_value_per_share": 37.65339844, "retained_earnings": -3574363000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4893472000, "tangible_book_per_share": 22.08063183, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 49, "rank_ptbv": 58, "rank_ps": 88, "rank_pcf": 56, "rank_ev_ebitda": 75, "rank_ev_ebit": 85, "rank_earnings_yield": 72, "rank_fcf_yield": 62, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 57, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 24, "rank_fcf_margin": 8, "rank_piotroski": 82, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 41, "rank_eps_growth_5y": 75, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 38, "value_composite": 89, "quality_composite": 31, "momentum_composite": 26, "growth_composite": 27, "yield_composite": 11, "svqf_composite": 86, "vc1_composite": 86, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 74.49, "os": 0.34, "value": 0.11, "quality": 0.69, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 31.9411, "earnings_yield": 0.0313, "shareholder_yield": 0.0485, "roe": 0.0619, "momentum_12_1": 0.2518, "complete_fields": { "id": 5229, "ticker_id": 4372, "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": "2026-06-07T06:55:07.860258+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.49, "market_cap": 16508346869.04, "market_cap_usd": 16508346869.04, "enterprise_value": 25376187869.04, "shares_outstanding": 221618296, "fx_rate_to_usd": null, "pe_ratio": 31.94110884, "pb_ratio": 1.97830749, "ptbv_ratio": 3.37354477, "ps_ratio": 8.31121329, "pcf_ratio": 12.77397691, "pfcf_ratio": 11.08304988, "ev_ebitda": 19.13286587, "ev_ebit": 32.15358478, "ev_sales": 12.77577407, "ev_fcf": 17.0365669, "earnings_yield": 0.03130762, "fcf_yield": 0.05869727, "dividend_yield": 0.04847948, "buyback_yield": 0, "shareholder_yield": 0.04847948, "debt_paydown_yield": null, "total_yield": 0.04847948, "gross_margin": 0.6815973, "operating_margin": 0.39733592, "net_margin": 0.26020428, "ebitda_margin": 0.6677397, "fcf_margin": 0.74990308, "roe": 0.06193609, "roa": 0.0283976, "roic": 0.04298539, "roc_greenblatt": null, "asset_turnover": 0.10913581, "cash_conversion": 2.88197826, "accruals_ratio": -0.04261012, "sbc_to_revenue": 0.01922544, "debt_to_equity": 1.1791136, "net_debt_to_ebitda": 6.68607962, "debt_to_assets": 0.50038992, "interest_coverage": 2.62292783, "current_ratio": 0.67712065, "quick_ratio": 0.67712065, "net_debt": 8867841000, "revenue_growth_1y": 0.24454038, "revenue_growth_3y_cagr": 0.05229379, "revenue_growth_5y_cagr": 0.07952338, "eps_growth_1y": 0.20914514, "eps_growth_3y_cagr": -0.08012053, "eps_growth_5y_cagr": 0.00478533, "fcf_growth_1y": 0.22720828, "book_value_growth_1y": -0.0395253, "piotroski_f_score": 4, "altman_z_score": 0.97643765, "earnings_stability_5y": 0.393033, "revenue_stability_5y": 0.16395, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00526316, "price_return_3m": 0.03993031, "price_return_6m": 0.15501086, "price_return_9m": 0.13946299, "price_return_12m": 0.25843221, "price_return_12m_ex1m": 0.25184356, "distance_from_52w_high": 0, "distance_from_52w_low": 0.25823027, "relative_strength": 0.15846862, "local_beta": 0.0006, "volatility_252d": 0.164328, "volatility_60d": 0.390194, "max_drawdown_12m": -0.09510987, "revenue_ttm": 1986274000, "gross_profit_ttm": 1353839000, "ebit_ttm": 789218000, "ebitda_ttm": 1326314000, "net_income_ttm": 516837000, "eps_diluted_ttm": 2.33210439, "operating_cash_flow_ttm": 1292342000, "capital_expenditure_ttm": 197171000, "fcf_ttm": 1489513000, "dividends_paid_ttm": 800316000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 300892000, "cash_and_equivalents": 239266000, "total_current_assets": 239266000, "total_current_liabilities": 353358000, "net_ppe": null, "total_assets": 18200021000, "total_debt": 9107107000, "total_equity": 8344682000, "net_working_capital": 0, "book_value_per_share": 37.65339844, "retained_earnings": -3574363000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4893472000, "tangible_book_per_share": 22.08063183, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 49, "rank_ptbv": 58, "rank_ps": 88, "rank_pcf": 56, "rank_ev_ebitda": 75, "rank_ev_ebit": 85, "rank_earnings_yield": 72, "rank_fcf_yield": 62, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 57, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 24, "rank_fcf_margin": 8, "rank_piotroski": 82, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 41, "rank_eps_growth_5y": 75, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 38, "value_composite": 89, "quality_composite": 31, "momentum_composite": 26, "growth_composite": 27, "yield_composite": 11, "svqf_composite": 86, "vc1_composite": 86, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 1716485000, "cost_of_revenue": 1224998999, "gross_profit": 491486000, "ebit": 795997999, "ebitda": 1317124999, "pretax_income": 504823000, "tax_provision": 31908000, "net_income": 466359000, "net_income_to_common": 466359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155329000, "total_current_assets": 155329000, "total_assets": 17990232000, "short_term_debt": 0, "long_term_debt": 8722690000, "total_debt": 8722690000, "total_liabilities": 9856090000, "total_equity": 8118257000, "shares_outstanding": 221112343, "goodwill_and_intangibles": 3453270000 }, "cash_flow": { "operating_cash_flow": 1282319000, "capital_expenditure": 191213000, "free_cash_flow": 1473532000, "dividends_paid": 790032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355529, "ticker_id": 4372, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "795997999", "ebitda": "1317124999", "netIncome": "466359000", "grossProfit": "491486000", "depreciation": "None", "totalRevenue": "1716485000", "costOfRevenue": "1224998999", "interestIncome": "273247000", "incomeBeforeTax": "504823000", "interestExpense": "291175000", "operatingIncome": "762919000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31908000", "reportedCurrency": "USD", "netInterestIncome": "-291256000", "nonInterestIncome": "None", "operatingExpenses": "-271432999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1224998999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "521127000", "sellingGeneralAndAdministrative": "100672000", "netIncomeFromContinuingOperations": "472915000" }, "balance": { "goodwill": "987071000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17990232000", "longTermDebt": "8722690000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2466199000", "reportedCurrency": "USD", "retainedEarnings": "-3539592000", "totalLiabilities": "9856090000", "otherCurrentAssets": "-1172812000", "totalCurrentAssets": "155329000", "currentLongTermDebt": "None", "longTermInvestments": "310178000", "shortTermInvestments": "None", "currentNetReceivables": "1172812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3605090000", "currentAccountsPayable": "670038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15469174000", "shortLongTermDebtTotal": "8722690000", "totalShareholderEquity": "8118257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207487000", "totalCurrentLiabilities": "877525000", "otherNonCurrentLiabilities": "104055000", "totalNonCurrentLiabilities": "8978565000", "cashAndShortTermInvestments": "155329000", "commonStockSharesOutstanding": "221112343", "intangibleAssetsExcludingGoodwill": "2466199000", "cashAndCashEquivalentsAtCarryingValue": "155329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "472915000", "profitLoss": "None", "dividendPayout": "790032000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1282319000", "capitalExpenditures": "191213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-761710000", "cashflowFromInvestment": "-960140000", "stockBasedCompensation": "39894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "790032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "543631000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1716485000, "cost_of_revenue": 1224998999, "gross_profit": 491486000, "research_and_development": null, "selling_general_admin": 100672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 795997999, "depreciation_amortisation": 521127000, "ebitda": 1317124999, "interest_expense": 291175000, "interest_income": null, "other_non_operating": null, "pretax_income": 504823000, "tax_provision": 31908000, "effective_tax_rate": null, "net_income": 466359000, "net_income_continuing_ops": 472915000, "net_income_to_common": 466359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155329000, "short_term_investments": null, "net_receivables": 1172812000, "inventory": null, "other_current_assets": null, "total_current_assets": 155329000, "net_ppe": null, "goodwill": 987071000, "intangible_assets": 2466199000, "goodwill_and_intangibles": 3453270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3605090000, "total_assets": 17990232000, "short_term_debt": 0, "accounts_payable": 670038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 877525000, "long_term_debt": 8722690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8978565000, "total_liabilities": 9856090000, "total_debt": 8722690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3539592000, "total_equity": 8118257000, "shares_outstanding": 221112343, "operating_cash_flow": 1282319000, "stock_based_compensation": 39894000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -960140000, "dividends_paid": 790032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -761710000, "free_cash_flow": 1473532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "795997999", "ebitda": "1317124999", "netIncome": "466359000", "grossProfit": "491486000", "depreciation": "None", "totalRevenue": "1716485000", "costOfRevenue": "1224998999", "interestIncome": "273247000", "incomeBeforeTax": "504823000", "interestExpense": "291175000", "operatingIncome": "762919000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31908000", "reportedCurrency": "USD", "netInterestIncome": "-291256000", "nonInterestIncome": "None", "operatingExpenses": "-271432999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1224998999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "521127000", "sellingGeneralAndAdministrative": "100672000", "netIncomeFromContinuingOperations": "472915000" }, "balance": { "goodwill": "987071000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17990232000", "longTermDebt": "8722690000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2466199000", "reportedCurrency": "USD", "retainedEarnings": "-3539592000", "totalLiabilities": "9856090000", "otherCurrentAssets": "-1172812000", "totalCurrentAssets": "155329000", "currentLongTermDebt": "None", "longTermInvestments": "310178000", "shortTermInvestments": "None", "currentNetReceivables": "1172812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3605090000", "currentAccountsPayable": "670038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15469174000", "shortLongTermDebtTotal": "8722690000", "totalShareholderEquity": "8118257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207487000", "totalCurrentLiabilities": "877525000", "otherNonCurrentLiabilities": "104055000", "totalNonCurrentLiabilities": "8978565000", "cashAndShortTermInvestments": "155329000", "commonStockSharesOutstanding": "221112343", "intangibleAssetsExcludingGoodwill": "2466199000", "cashAndCashEquivalentsAtCarryingValue": "155329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "472915000", "profitLoss": "None", "dividendPayout": "790032000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1282319000", "capitalExpenditures": "191213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-761710000", "cashflowFromInvestment": "-960140000", "stockBasedCompensation": "39894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "790032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "543631000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 1576386000, "cost_of_revenue": 120543000, "gross_profit": 1455843000, "ebit": 796839000, "ebitda": 1309572000, "pretax_income": 492339000, "tax_provision": 31709000, "net_income": 460839000, "net_income_to_common": 460839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 640373000, "total_current_assets": 1513551000, "total_assets": 17535024000, "short_term_debt": 685112000, "long_term_debt": 8039002000, "total_debt": 8724114000, "total_liabilities": 9100900000, "total_equity": 8429695000, "shares_outstanding": 220520000, "goodwill_and_intangibles": 2372351000 }, "cash_flow": { "operating_cash_flow": 1833112000, "capital_expenditure": 135327000, "free_cash_flow": 1968439000, "dividends_paid": 765146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355534, "ticker_id": 4372, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "796839000", "ebitda": "1309572000", "netIncome": "460839000", "grossProfit": "1455843000", "depreciation": "None", "totalRevenue": "1576386000", "costOfRevenue": "120543000", "interestIncome": "214188000", "incomeBeforeTax": "492339000", "interestExpense": "277367000", "operatingIncome": "1315980000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31709000", "reportedCurrency": "USD", "netInterestIncome": "-277367000", "nonInterestIncome": "None", "operatingExpenses": "139863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "512733000", "sellingGeneralAndAdministrative": "98969000", "netIncomeFromContinuingOperations": "460630000" }, "balance": { "goodwill": "967843000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17535024000", "longTermDebt": "8039002000", "shortTermDebt": "685112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1404508000", "reportedCurrency": "USD", "retainedEarnings": "-3203974000", "totalLiabilities": "9100900000", "otherCurrentAssets": "73653000", "totalCurrentAssets": "1513551000", "currentLongTermDebt": "None", "longTermInvestments": "301115000", "shortTermInvestments": "None", "currentNetReceivables": "799275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16021473000", "currentAccountsPayable": "449913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14631794000", "shortLongTermDebtTotal": "8183124000", "totalShareholderEquity": "8429695000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197662000", "totalCurrentLiabilities": "1332687000", "otherNonCurrentLiabilities": "119831000", "totalNonCurrentLiabilities": "7768213000", "cashAndShortTermInvestments": "640373000", "commonStockSharesOutstanding": "220520000", "intangibleAssetsExcludingGoodwill": "1404508000", "cashAndCashEquivalentsAtCarryingValue": "640373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460630000", "profitLoss": "None", "dividendPayout": "765146000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1833112000", "capitalExpenditures": "135327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688468000", "cashflowFromInvestment": "-1133892000", "stockBasedCompensation": "40894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "765146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6950000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "531578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1576386000, "cost_of_revenue": 120543000, "gross_profit": 1455843000, "research_and_development": null, "selling_general_admin": 98969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 796839000, "depreciation_amortisation": 512733000, "ebitda": 1309572000, "interest_expense": 277367000, "interest_income": null, "other_non_operating": null, "pretax_income": 492339000, "tax_provision": 31709000, "effective_tax_rate": null, "net_income": 460839000, "net_income_continuing_ops": 460630000, "net_income_to_common": 460839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 640373000, "short_term_investments": null, "net_receivables": 799275000, "inventory": null, "other_current_assets": null, "total_current_assets": 1513551000, "net_ppe": null, "goodwill": 967843000, "intangible_assets": 1404508000, "goodwill_and_intangibles": 2372351000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16021473000, "total_assets": 17535024000, "short_term_debt": 685112000, "accounts_payable": 449913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1332687000, "long_term_debt": 8039002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7768213000, "total_liabilities": 9100900000, "total_debt": 8724114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3203974000, "total_equity": 8429695000, "shares_outstanding": 220520000, "operating_cash_flow": 1833112000, "stock_based_compensation": 40894000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1133892000, "dividends_paid": 765146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -688468000, "free_cash_flow": 1968439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "796839000", "ebitda": "1309572000", "netIncome": "460839000", "grossProfit": "1455843000", "depreciation": "None", "totalRevenue": "1576386000", "costOfRevenue": "120543000", "interestIncome": "214188000", "incomeBeforeTax": "492339000", "interestExpense": "277367000", "operatingIncome": "1315980000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31709000", "reportedCurrency": "USD", "netInterestIncome": "-277367000", "nonInterestIncome": "None", "operatingExpenses": "139863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "512733000", "sellingGeneralAndAdministrative": "98969000", "netIncomeFromContinuingOperations": "460630000" }, "balance": { "goodwill": "967843000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17535024000", "longTermDebt": "8039002000", "shortTermDebt": "685112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1404508000", "reportedCurrency": "USD", "retainedEarnings": "-3203974000", "totalLiabilities": "9100900000", "otherCurrentAssets": "73653000", "totalCurrentAssets": "1513551000", "currentLongTermDebt": "None", "longTermInvestments": "301115000", "shortTermInvestments": "None", "currentNetReceivables": "799275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16021473000", "currentAccountsPayable": "449913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14631794000", "shortLongTermDebtTotal": "8183124000", "totalShareholderEquity": "8429695000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197662000", "totalCurrentLiabilities": "1332687000", "otherNonCurrentLiabilities": "119831000", "totalNonCurrentLiabilities": "7768213000", "cashAndShortTermInvestments": "640373000", "commonStockSharesOutstanding": "220520000", "intangibleAssetsExcludingGoodwill": "1404508000", "cashAndCashEquivalentsAtCarryingValue": "640373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460630000", "profitLoss": "None", "dividendPayout": "765146000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1833112000", "capitalExpenditures": "135327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688468000", "cashflowFromInvestment": "-1133892000", "stockBasedCompensation": "40894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "765146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6950000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "531578000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 1736565000, "cost_of_revenue": 139592000, "gross_profit": 1596973000, "ebit": 834291000, "ebitda": 1441871000, "pretax_income": 752316000, "tax_provision": 44052000, "net_income": 708334000, "net_income_to_common": 708334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 633860000, "total_current_assets": 2261290000, "total_assets": 17976783000, "short_term_debt": 1678000, "long_term_debt": 8144182000, "total_debt": 8145860000, "total_liabilities": 9269786000, "total_equity": 8700435000, "shares_outstanding": 215760000, "goodwill_and_intangibles": 2439285000 }, "cash_flow": { "operating_cash_flow": 1073432000, "capital_expenditure": 121625000, "free_cash_flow": 1195057000, "dividends_paid": 916530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355539, "ticker_id": 4372, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "834291000", "ebitda": "1441871000", "netIncome": "708334000", "grossProfit": "1596973000", "depreciation": "None", "totalRevenue": "1736565000", "costOfRevenue": "139592000", "interestIncome": "281653000", "incomeBeforeTax": "752316000", "interestExpense": "291852000", "operatingIncome": "1466074000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44052000", "reportedCurrency": "USD", "netInterestIncome": "-291852000", "nonInterestIncome": "None", "operatingExpenses": "130899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607580000", "sellingGeneralAndAdministrative": "96395000", "netIncomeFromContinuingOperations": "708264000" }, "balance": { "goodwill": "978289000", "inventory": "668806000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17976783000", "longTermDebt": "8144182000", "shortTermDebt": "1678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1460996000", "reportedCurrency": "USD", "retainedEarnings": "-2891424000", "totalLiabilities": "9269786000", "otherCurrentAssets": "109395000", "totalCurrentAssets": "2261290000", "currentLongTermDebt": "None", "longTermInvestments": "354261000", "shortTermInvestments": "-405700000", "currentNetReceivables": "1517040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15715493000", "currentAccountsPayable": "465981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14968629000", "shortLongTermDebtTotal": "8284593000", "totalShareholderEquity": "8700435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196578000", "totalCurrentLiabilities": "664237000", "otherNonCurrentLiabilities": "136872000", "totalNonCurrentLiabilities": "8605549000", "cashAndShortTermInvestments": "633860000", "commonStockSharesOutstanding": "215760000", "intangibleAssetsExcludingGoodwill": "1460996000", "cashAndCashEquivalentsAtCarryingValue": "633860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "708264000", "profitLoss": "None", "dividendPayout": "916530000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1073432000", "capitalExpenditures": "121625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292562000", "cashflowFromInvestment": "-905883000", "stockBasedCompensation": "34504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "916530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "628124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1736565000, "cost_of_revenue": 139592000, "gross_profit": 1596973000, "research_and_development": 0.43, "selling_general_admin": 96395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 834291000, "depreciation_amortisation": 607580000, "ebitda": 1441871000, "interest_expense": 291852000, "interest_income": null, "other_non_operating": null, "pretax_income": 752316000, "tax_provision": 44052000, "effective_tax_rate": null, "net_income": 708334000, "net_income_continuing_ops": 708264000, "net_income_to_common": 708334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 633860000, "short_term_investments": -405700000, "net_receivables": 1517040000, "inventory": 668806000, "other_current_assets": null, "total_current_assets": 2261290000, "net_ppe": null, "goodwill": 978289000, "intangible_assets": 1460996000, "goodwill_and_intangibles": 2439285000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15715493000, "total_assets": 17976783000, "short_term_debt": 1678000, "accounts_payable": 465981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 664237000, "long_term_debt": 8144182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8605549000, "total_liabilities": 9269786000, "total_debt": 8145860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2891424000, "total_equity": 8700435000, "shares_outstanding": 215760000, "operating_cash_flow": 1073432000, "stock_based_compensation": 34504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -905883000, "dividends_paid": 916530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292562000, "free_cash_flow": 1195057000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "834291000", "ebitda": "1441871000", "netIncome": "708334000", "grossProfit": "1596973000", "depreciation": "None", "totalRevenue": "1736565000", "costOfRevenue": "139592000", "interestIncome": "281653000", "incomeBeforeTax": "752316000", "interestExpense": "291852000", "operatingIncome": "1466074000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44052000", "reportedCurrency": "USD", "netInterestIncome": "-291852000", "nonInterestIncome": "None", "operatingExpenses": "130899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607580000", "sellingGeneralAndAdministrative": "96395000", "netIncomeFromContinuingOperations": "708264000" }, "balance": { "goodwill": "978289000", "inventory": "668806000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17976783000", "longTermDebt": "8144182000", "shortTermDebt": "1678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1460996000", "reportedCurrency": "USD", "retainedEarnings": "-2891424000", "totalLiabilities": "9269786000", "otherCurrentAssets": "109395000", "totalCurrentAssets": "2261290000", "currentLongTermDebt": "None", "longTermInvestments": "354261000", "shortTermInvestments": "-405700000", "currentNetReceivables": "1517040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15715493000", "currentAccountsPayable": "465981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14968629000", "shortLongTermDebtTotal": "8284593000", "totalShareholderEquity": "8700435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196578000", "totalCurrentLiabilities": "664237000", "otherNonCurrentLiabilities": "136872000", "totalNonCurrentLiabilities": "8605549000", "cashAndShortTermInvestments": "633860000", "commonStockSharesOutstanding": "215760000", "intangibleAssetsExcludingGoodwill": "1460996000", "cashAndCashEquivalentsAtCarryingValue": "633860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "708264000", "profitLoss": "None", "dividendPayout": "916530000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1073432000", "capitalExpenditures": "121625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292562000", "cashflowFromInvestment": "-905883000", "stockBasedCompensation": "34504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "916530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "628124000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 1473089000, "cost_of_revenue": 77807000, "gross_profit": 1395282000, "ebit": 729452000, "ebitda": 1292442000, "pretax_income": 626206000, "tax_provision": 27724000, "net_income": 599139000, "net_income_to_common": 599139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167996000, "total_current_assets": 226859000, "total_assets": 18102035000, "short_term_debt": 456708000, "long_term_debt": 7877748000, "total_debt": 8334456000, "total_liabilities": 9093391000, "total_equity": 9008644000, "shares_outstanding": 200427124, "goodwill_and_intangibles": 4530913000 }, "cash_flow": { "operating_cash_flow": 1003556000, "capital_expenditure": 104441000, "free_cash_flow": 1107997000, "dividends_paid": 835257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355544, "ticker_id": 4372, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "729452000", "ebitda": "1292442000", "netIncome": "599139000", "grossProfit": "1395282000", "depreciation": "None", "totalRevenue": "1473089000", "costOfRevenue": "77807000", "interestIncome": "155720000", "incomeBeforeTax": "626206000", "interestExpense": "219160000", "operatingIncome": "1270971000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "27724000", "reportedCurrency": "USD", "netInterestIncome": "-219160000", "nonInterestIncome": "None", "operatingExpenses": "124311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.42", "otherNonOperatingIncome": "233263000", "costofGoodsAndServicesSold": "77807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "562990000", "sellingGeneralAndAdministrative": "91470000", "netIncomeFromContinuingOperations": "598482000" }, "balance": { "goodwill": "1037412000", "inventory": "-2693000", "commonStock": "211000", "currentDebt": "None", "investments": "None", "totalAssets": "18102035000", "longTermDebt": "7877748000", "shortTermDebt": "456708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3493501000", "reportedCurrency": "USD", "retainedEarnings": "-2486633000", "totalLiabilities": "9093391000", "otherCurrentAssets": "-168915000", "totalCurrentAssets": "226859000", "currentLongTermDebt": "None", "longTermInvestments": "15816400000", "shortTermInvestments": "771761000", "currentNetReceivables": "919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17875176000", "currentAccountsPayable": "623843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11165692000", "shortLongTermDebtTotal": "8334456000", "totalShareholderEquity": "9008644000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228257000", "totalCurrentLiabilities": "852100000", "otherNonCurrentLiabilities": "184584000", "totalNonCurrentLiabilities": "8241291000", "cashAndShortTermInvestments": "167996000", "commonStockSharesOutstanding": "200427124", "intangibleAssetsExcludingGoodwill": "3493501000", "cashAndCashEquivalentsAtCarryingValue": "167996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "598482000", "profitLoss": "None", "dividendPayout": "835257000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1003556000", "capitalExpenditures": "104441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57887000", "cashflowFromInvestment": "-1052531000", "stockBasedCompensation": "32841000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "835257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "502370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "562990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1473089000, "cost_of_revenue": 77807000, "gross_profit": 1395282000, "research_and_development": 0.42, "selling_general_admin": 91470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 729452000, "depreciation_amortisation": 562990000, "ebitda": 1292442000, "interest_expense": 219160000, "interest_income": null, "other_non_operating": null, "pretax_income": 626206000, "tax_provision": 27724000, "effective_tax_rate": null, "net_income": 599139000, "net_income_continuing_ops": 598482000, "net_income_to_common": 599139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167996000, "short_term_investments": 771761000, "net_receivables": 919000, "inventory": -2693000, "other_current_assets": null, "total_current_assets": 226859000, "net_ppe": null, "goodwill": 1037412000, "intangible_assets": 3493501000, "goodwill_and_intangibles": 4530913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17875176000, "total_assets": 18102035000, "short_term_debt": 456708000, "accounts_payable": 623843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 852100000, "long_term_debt": 7877748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8241291000, "total_liabilities": 9093391000, "total_debt": 8334456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2486633000, "total_equity": 9008644000, "shares_outstanding": 200427124, "operating_cash_flow": 1003556000, "stock_based_compensation": 32841000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104441000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1052531000, "dividends_paid": 835257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57887000, "free_cash_flow": 1107997000, "net_change_in_cash": 8912000 }, "raw_data": { "income": { "ebit": "729452000", "ebitda": "1292442000", "netIncome": "599139000", "grossProfit": "1395282000", "depreciation": "None", "totalRevenue": "1473089000", "costOfRevenue": "77807000", "interestIncome": "155720000", "incomeBeforeTax": "626206000", "interestExpense": "219160000", "operatingIncome": "1270971000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "27724000", "reportedCurrency": "USD", "netInterestIncome": "-219160000", "nonInterestIncome": "None", "operatingExpenses": "124311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.42", "otherNonOperatingIncome": "233263000", "costofGoodsAndServicesSold": "77807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "562990000", "sellingGeneralAndAdministrative": "91470000", "netIncomeFromContinuingOperations": "598482000" }, "balance": { "goodwill": "1037412000", "inventory": "-2693000", "commonStock": "211000", "currentDebt": "None", "investments": "None", "totalAssets": "18102035000", "longTermDebt": "7877748000", "shortTermDebt": "456708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3493501000", "reportedCurrency": "USD", "retainedEarnings": "-2486633000", "totalLiabilities": "9093391000", "otherCurrentAssets": "-168915000", "totalCurrentAssets": "226859000", "currentLongTermDebt": "None", "longTermInvestments": "15816400000", "shortTermInvestments": "771761000", "currentNetReceivables": "919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17875176000", "currentAccountsPayable": "623843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11165692000", "shortLongTermDebtTotal": "8334456000", "totalShareholderEquity": "9008644000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228257000", "totalCurrentLiabilities": "852100000", "otherNonCurrentLiabilities": "184584000", "totalNonCurrentLiabilities": "8241291000", "cashAndShortTermInvestments": "167996000", "commonStockSharesOutstanding": "200427124", "intangibleAssetsExcludingGoodwill": "3493501000", "cashAndCashEquivalentsAtCarryingValue": "167996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "598482000", "profitLoss": "None", "dividendPayout": "835257000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1003556000", "capitalExpenditures": "104441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57887000", "cashflowFromInvestment": "-1052531000", "stockBasedCompensation": "32841000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "835257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "502370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "562990000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 1263005000, "cost_of_revenue": 57746000, "gross_profit": 1205259000, "ebit": 613739000, "ebitda": 1161371000, "pretax_income": 438608000, "tax_provision": 28486000, "net_income": 409988000, "net_income_to_common": 409988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165427000, "total_current_assets": 175522000, "total_assets": 15480630000, "short_term_debt": 45787000, "long_term_debt": 6791616000, "total_debt": 6837403000, "total_liabilities": 7897179000, "total_equity": 7583451000, "shares_outstanding": 183127098, "goodwill_and_intangibles": 4130939000 }, "cash_flow": { "operating_cash_flow": 926479000, "capital_expenditure": 8293000, "free_cash_flow": 934772000, "dividends_paid": 764281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355549, "ticker_id": 4372, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "613739000", "ebitda": "1161371000", "netIncome": "409988000", "grossProfit": "1205259000", "depreciation": "None", "totalRevenue": "1263005000", "costOfRevenue": "57746000", "interestIncome": "207660000", "incomeBeforeTax": "438608000", "interestExpense": "196831000", "operatingIncome": "1098490000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "28486000", "reportedCurrency": "USD", "netInterestIncome": "-196831000", "nonInterestIncome": "None", "operatingExpenses": "106769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "30571000", "costofGoodsAndServicesSold": "57746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "547632000", "sellingGeneralAndAdministrative": "81888000", "netIncomeFromContinuingOperations": "410122000" }, "balance": { "goodwill": "901529000", "inventory": "-1000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "15480630000", "longTermDebt": "6791616000", "shortTermDebt": "45787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3229410000", "reportedCurrency": "USD", "retainedEarnings": "-2224231000", "totalLiabilities": "7897179000", "otherCurrentAssets": "-167253000", "totalCurrentAssets": "175522000", "currentLongTermDebt": "None", "longTermInvestments": "13394006000", "shortTermInvestments": "1000", "currentNetReceivables": "1826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15305108000", "currentAccountsPayable": "572846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11875407000", "shortLongTermDebtTotal": "6837403000", "totalShareholderEquity": "7583451000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203859000", "totalCurrentLiabilities": "776705000", "otherNonCurrentLiabilities": "183286000", "totalNonCurrentLiabilities": "7120474000", "cashAndShortTermInvestments": "165427000", "commonStockSharesOutstanding": "183127098", "intangibleAssetsExcludingGoodwill": "3229410000", "cashAndCashEquivalentsAtCarryingValue": "165427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410122000", "profitLoss": "None", "dividendPayout": "764281000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "926479000", "capitalExpenditures": "8293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "557048000", "cashflowFromInvestment": "-1566727000", "stockBasedCompensation": "24881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "764281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-83200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4082742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "547632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1263005000, "cost_of_revenue": 57746000, "gross_profit": 1205259000, "research_and_development": 0.33, "selling_general_admin": 81888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 613739000, "depreciation_amortisation": 547632000, "ebitda": 1161371000, "interest_expense": 196831000, "interest_income": null, "other_non_operating": null, "pretax_income": 438608000, "tax_provision": 28486000, "effective_tax_rate": null, "net_income": 409988000, "net_income_continuing_ops": 410122000, "net_income_to_common": 409988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165427000, "short_term_investments": 1000, "net_receivables": 1826000, "inventory": -1000, "other_current_assets": null, "total_current_assets": 175522000, "net_ppe": null, "goodwill": 901529000, "intangible_assets": 3229410000, "goodwill_and_intangibles": 4130939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15305108000, "total_assets": 15480630000, "short_term_debt": 45787000, "accounts_payable": 572846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 776705000, "long_term_debt": 6791616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7120474000, "total_liabilities": 7897179000, "total_debt": 6837403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2224231000, "total_equity": 7583451000, "shares_outstanding": 183127098, "operating_cash_flow": 926479000, "stock_based_compensation": 24881000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1566727000, "dividends_paid": 764281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 557048000, "free_cash_flow": 934772000, "net_change_in_cash": -83200000 }, "raw_data": { "income": { "ebit": "613739000", "ebitda": "1161371000", "netIncome": "409988000", "grossProfit": "1205259000", "depreciation": "None", "totalRevenue": "1263005000", "costOfRevenue": "57746000", "interestIncome": "207660000", "incomeBeforeTax": "438608000", "interestExpense": "196831000", "operatingIncome": "1098490000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "28486000", "reportedCurrency": "USD", "netInterestIncome": "-196831000", "nonInterestIncome": "None", "operatingExpenses": "106769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "30571000", "costofGoodsAndServicesSold": "57746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "547632000", "sellingGeneralAndAdministrative": "81888000", "netIncomeFromContinuingOperations": "410122000" }, "balance": { "goodwill": "901529000", "inventory": "-1000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "15480630000", "longTermDebt": "6791616000", "shortTermDebt": "45787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3229410000", "reportedCurrency": "USD", "retainedEarnings": "-2224231000", "totalLiabilities": "7897179000", "otherCurrentAssets": "-167253000", "totalCurrentAssets": "175522000", "currentLongTermDebt": "None", "longTermInvestments": "13394006000", "shortTermInvestments": "1000", "currentNetReceivables": "1826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15305108000", "currentAccountsPayable": "572846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11875407000", "shortLongTermDebtTotal": "6837403000", "totalShareholderEquity": "7583451000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203859000", "totalCurrentLiabilities": "776705000", "otherNonCurrentLiabilities": "183286000", "totalNonCurrentLiabilities": "7120474000", "cashAndShortTermInvestments": "165427000", "commonStockSharesOutstanding": "183127098", "intangibleAssetsExcludingGoodwill": "3229410000", "cashAndCashEquivalentsAtCarryingValue": "165427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410122000", "profitLoss": "None", "dividendPayout": "764281000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "926479000", "capitalExpenditures": "8293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "557048000", "cashflowFromInvestment": "-1566727000", "stockBasedCompensation": "24881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "764281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-83200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4082742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "547632000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 1170792000, "cost_of_revenue": 53968000, "gross_profit": 1116824000, "ebit": 535205000, "ebitda": 1044151000, "pretax_income": 445196000, "tax_provision": -20759000, "net_income": 455359000, "net_income_to_common": 455359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248662000, "total_current_assets": 293509000, "total_assets": 14707636000, "short_term_debt": 90624000, "long_term_debt": 6695998000, "total_debt": 6786622000, "total_liabilities": 7829267000, "total_equity": 6878369000, "shares_outstanding": 174839428, "goodwill_and_intangibles": 4093151000 }, "cash_flow": { "operating_cash_flow": 801538000, "capital_expenditure": 656313000, "free_cash_flow": 1457851000, "dividends_paid": 726955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355554, "ticker_id": 4372, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "535205000", "ebitda": "1044151000", "netIncome": "455359000", "grossProfit": "1116824000", "depreciation": "None", "totalRevenue": "1170792000", "costOfRevenue": "53968000", "interestIncome": "228644000", "incomeBeforeTax": "445196000", "interestExpense": "210087000", "operatingIncome": "1023467000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-20759000", "reportedCurrency": "USD", "netInterestIncome": "-210087000", "nonInterestIncome": "None", "operatingExpenses": "93357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "137565000", "costofGoodsAndServicesSold": "53968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508946000", "sellingGeneralAndAdministrative": "77419000", "netIncomeFromContinuingOperations": "465955000" }, "balance": { "goodwill": "910818000", "inventory": "18590000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "14707636000", "longTermDebt": "6695998000", "shortTermDebt": "90624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3182333000", "reportedCurrency": "USD", "retainedEarnings": "-1850935000", "totalLiabilities": "7829267000", "otherCurrentAssets": "-274919000", "totalCurrentAssets": "293509000", "currentLongTermDebt": "None", "longTermInvestments": "12645875000", "shortTermInvestments": "None", "currentNetReceivables": "26257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14414127000", "currentAccountsPayable": "603663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9899430000", "shortLongTermDebtTotal": "6786622000", "totalShareholderEquity": "6878369000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "186514000", "totalCurrentLiabilities": "790177000", "otherNonCurrentLiabilities": "197248000", "totalNonCurrentLiabilities": "7039090000", "cashAndShortTermInvestments": "248662000", "commonStockSharesOutstanding": "174839428", "intangibleAssetsExcludingGoodwill": "3182333000", "cashAndCashEquivalentsAtCarryingValue": "248662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "465955000", "profitLoss": "None", "dividendPayout": "726955000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "801538000", "capitalExpenditures": "656313000", "changeInReceivables": "-88000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210713000", "cashflowFromInvestment": "-539932000", "stockBasedCompensation": "15938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "726955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50893000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2013343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1170792000, "cost_of_revenue": 53968000, "gross_profit": 1116824000, "research_and_development": 0.37, "selling_general_admin": 77419000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 535205000, "depreciation_amortisation": 508946000, "ebitda": 1044151000, "interest_expense": 210087000, "interest_income": null, "other_non_operating": null, "pretax_income": 445196000, "tax_provision": -20759000, "effective_tax_rate": null, "net_income": 455359000, "net_income_continuing_ops": 465955000, "net_income_to_common": 455359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248662000, "short_term_investments": null, "net_receivables": 26257000, "inventory": 18590000, "other_current_assets": null, "total_current_assets": 293509000, "net_ppe": null, "goodwill": 910818000, "intangible_assets": 3182333000, "goodwill_and_intangibles": 4093151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14414127000, "total_assets": 14707636000, "short_term_debt": 90624000, "accounts_payable": 603663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 790177000, "long_term_debt": 6695998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7039090000, "total_liabilities": 7829267000, "total_debt": 6786622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1850935000, "total_equity": 6878369000, "shares_outstanding": 174839428, "operating_cash_flow": 801538000, "stock_based_compensation": 15938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 656313000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -539932000, "dividends_paid": 726955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210713000, "free_cash_flow": 1457851000, "net_change_in_cash": 50893000 }, "raw_data": { "income": { "ebit": "535205000", "ebitda": "1044151000", "netIncome": "455359000", "grossProfit": "1116824000", "depreciation": "None", "totalRevenue": "1170792000", "costOfRevenue": "53968000", "interestIncome": "228644000", "incomeBeforeTax": "445196000", "interestExpense": "210087000", "operatingIncome": "1023467000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-20759000", "reportedCurrency": "USD", "netInterestIncome": "-210087000", "nonInterestIncome": "None", "operatingExpenses": "93357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "137565000", "costofGoodsAndServicesSold": "53968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508946000", "sellingGeneralAndAdministrative": "77419000", "netIncomeFromContinuingOperations": "465955000" }, "balance": { "goodwill": "910818000", "inventory": "18590000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "14707636000", "longTermDebt": "6695998000", "shortTermDebt": "90624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3182333000", "reportedCurrency": "USD", "retainedEarnings": "-1850935000", "totalLiabilities": "7829267000", "otherCurrentAssets": "-274919000", "totalCurrentAssets": "293509000", "currentLongTermDebt": "None", "longTermInvestments": "12645875000", "shortTermInvestments": "None", "currentNetReceivables": "26257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14414127000", "currentAccountsPayable": "603663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9899430000", "shortLongTermDebtTotal": "6786622000", "totalShareholderEquity": "6878369000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "186514000", "totalCurrentLiabilities": "790177000", "otherNonCurrentLiabilities": "197248000", "totalNonCurrentLiabilities": "7039090000", "cashAndShortTermInvestments": "248662000", "commonStockSharesOutstanding": "174839428", "intangibleAssetsExcludingGoodwill": "3182333000", "cashAndCashEquivalentsAtCarryingValue": "248662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "465955000", "profitLoss": "None", "dividendPayout": "726955000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "801538000", "capitalExpenditures": "656313000", "changeInReceivables": "-88000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210713000", "cashflowFromInvestment": "-539932000", "stockBasedCompensation": "15938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "726955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50893000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2013343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508946000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 1212431000, "cost_of_revenue": 77560000, "gross_profit": 1134871000, "ebit": 560048000, "ebitda": 1104956000, "pretax_income": 332755000, "tax_provision": 26211000, "net_income": 305243000, "net_income_to_common": 305243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196028000, "total_current_assets": 357854000, "total_assets": 14060918000, "short_term_debt": 164682000, "long_term_debt": 6053943000, "total_debt": 6218625000, "total_liabilities": 7112745000, "total_equity": 6948173000, "shares_outstanding": 171299414, "goodwill_and_intangibles": 4030678000 }, "cash_flow": { "operating_cash_flow": 812077000, "capital_expenditure": 575197000, "free_cash_flow": 1387274000, "dividends_paid": 704396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355559, "ticker_id": 4372, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "560048000", "ebitda": "1104956000", "netIncome": "305243000", "grossProfit": "1134871000", "depreciation": "None", "totalRevenue": "1212431000", "costOfRevenue": "77560000", "interestIncome": "210080000", "incomeBeforeTax": "332755000", "interestExpense": "233325000", "operatingIncome": "1033212000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "26211000", "reportedCurrency": "USD", "netInterestIncome": "-233325000", "nonInterestIncome": "None", "operatingExpenses": "101659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "64431000", "costofGoodsAndServicesSold": "77560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544908000", "sellingGeneralAndAdministrative": "82872000", "netIncomeFromContinuingOperations": "306544000" }, "balance": { "goodwill": "934688000", "inventory": "-8999", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "14060918000", "longTermDebt": "6053943000", "shortTermDebt": "164682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3095990000", "reportedCurrency": "USD", "retainedEarnings": "-1557374000", "totalLiabilities": "7112745000", "otherCurrentAssets": "-253844000", "totalCurrentAssets": "357854000", "currentLongTermDebt": "4587000", "longTermInvestments": "12240749000", "shortTermInvestments": "9000", "currentNetReceivables": "57816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13703064000", "currentAccountsPayable": "487405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9016226000", "shortLongTermDebtTotal": "6218625000", "totalShareholderEquity": "6948173000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "181346000", "totalCurrentLiabilities": "668751000", "otherNonCurrentLiabilities": "210742000", "totalNonCurrentLiabilities": "6443994000", "cashAndShortTermInvestments": "196028000", "commonStockSharesOutstanding": "171299414", "intangibleAssetsExcludingGoodwill": "3095990000", "cashAndCashEquivalentsAtCarryingValue": "196028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "306544000", "profitLoss": "None", "dividendPayout": "704396000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "812077000", "capitalExpenditures": "575197000", "changeInReceivables": "-621000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457778000", "cashflowFromInvestment": "-522773000", "stockBasedCompensation": "18787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "704396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-168474000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2207459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1212431000, "cost_of_revenue": 77560000, "gross_profit": 1134871000, "research_and_development": 0.27, "selling_general_admin": 82872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 560048000, "depreciation_amortisation": 544908000, "ebitda": 1104956000, "interest_expense": 233325000, "interest_income": null, "other_non_operating": null, "pretax_income": 332755000, "tax_provision": 26211000, "effective_tax_rate": null, "net_income": 305243000, "net_income_continuing_ops": 306544000, "net_income_to_common": 305243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196028000, "short_term_investments": 9000, "net_receivables": 57816000, "inventory": -8999, "other_current_assets": null, "total_current_assets": 357854000, "net_ppe": null, "goodwill": 934688000, "intangible_assets": 3095990000, "goodwill_and_intangibles": 4030678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13703064000, "total_assets": 14060918000, "short_term_debt": 164682000, "accounts_payable": 487405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 668751000, "long_term_debt": 6053943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6443994000, "total_liabilities": 7112745000, "total_debt": 6218625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1557374000, "total_equity": 6948173000, "shares_outstanding": 171299414, "operating_cash_flow": 812077000, "stock_based_compensation": 18787000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 575197000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -522773000, "dividends_paid": 704396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -457778000, "free_cash_flow": 1387274000, "net_change_in_cash": -168474000 }, "raw_data": { "income": { "ebit": "560048000", "ebitda": "1104956000", "netIncome": "305243000", "grossProfit": "1134871000", "depreciation": "None", "totalRevenue": "1212431000", "costOfRevenue": "77560000", "interestIncome": "210080000", "incomeBeforeTax": "332755000", "interestExpense": "233325000", "operatingIncome": "1033212000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "26211000", "reportedCurrency": "USD", "netInterestIncome": "-233325000", "nonInterestIncome": "None", "operatingExpenses": "101659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "64431000", "costofGoodsAndServicesSold": "77560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544908000", "sellingGeneralAndAdministrative": "82872000", "netIncomeFromContinuingOperations": "306544000" }, "balance": { "goodwill": "934688000", "inventory": "-8999", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "14060918000", "longTermDebt": "6053943000", "shortTermDebt": "164682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3095990000", "reportedCurrency": "USD", "retainedEarnings": "-1557374000", "totalLiabilities": "7112745000", "otherCurrentAssets": "-253844000", "totalCurrentAssets": "357854000", "currentLongTermDebt": "4587000", "longTermInvestments": "12240749000", "shortTermInvestments": "9000", "currentNetReceivables": "57816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13703064000", "currentAccountsPayable": "487405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9016226000", "shortLongTermDebtTotal": "6218625000", "totalShareholderEquity": "6948173000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "181346000", "totalCurrentLiabilities": "668751000", "otherNonCurrentLiabilities": "210742000", "totalNonCurrentLiabilities": "6443994000", "cashAndShortTermInvestments": "196028000", "commonStockSharesOutstanding": "171299414", "intangibleAssetsExcludingGoodwill": "3095990000", "cashAndCashEquivalentsAtCarryingValue": "196028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "306544000", "profitLoss": "None", "dividendPayout": "704396000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "812077000", "capitalExpenditures": "575197000", "changeInReceivables": "-621000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457778000", "cashflowFromInvestment": "-522773000", "stockBasedCompensation": "18787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "704396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-168474000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2207459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544908000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 923342000, "cost_of_revenue": 42923000, "gross_profit": 880419000, "ebit": 471961000, "ebitda": 815075000, "pretax_income": 438752000, "tax_provision": 14411000, "net_income": 411566000, "net_income_to_common": 411566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217644000, "total_current_assets": 292486000, "total_assets": 14183039000, "short_term_debt": 3730000, "long_term_debt": 12665819000, "total_debt": 12669549000, "total_liabilities": 7352984000, "total_equity": 6830055000, "shares_outstanding": 117706445, "goodwill_and_intangibles": 3856369000 }, "cash_flow": { "operating_cash_flow": 509166000, "capital_expenditure": 107684000, "free_cash_flow": 616850000, "dividends_paid": 440431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355564, "ticker_id": 4372, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "471961000", "ebitda": "815075000", "netIncome": "411566000", "grossProfit": "880419000", "depreciation": "None", "totalRevenue": "923342000", "costOfRevenue": "42923000", "interestIncome": "116019000", "incomeBeforeTax": "438752000", "interestExpense": "178375000", "operatingIncome": "784548000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14411000", "reportedCurrency": "USD", "netInterestIncome": "-178375000", "nonInterestIncome": "None", "operatingExpenses": "95871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.50", "otherNonOperatingIncome": "257846000", "costofGoodsAndServicesSold": "42923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343114000", "sellingGeneralAndAdministrative": "77577000", "netIncomeFromContinuingOperations": "424341000" }, "balance": { "goodwill": "920944000", "inventory": "-1491000", "commonStock": "165000", "currentDebt": "None", "investments": "None", "totalAssets": "14183039000", "longTermDebt": "12665819000", "shortTermDebt": "3730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2935425000", "reportedCurrency": "USD", "retainedEarnings": "-1143992000", "totalLiabilities": "7352984000", "otherCurrentAssets": "-292486000", "totalCurrentAssets": "292486000", "currentLongTermDebt": "3730000", "longTermInvestments": "12258102000", "shortTermInvestments": "1491000", "currentNetReceivables": "74842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13890553000", "currentAccountsPayable": "403896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8516612000", "shortLongTermDebtTotal": "12669549000", "totalShareholderEquity": "6830055000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "172154000", "totalCurrentLiabilities": "576050000", "otherNonCurrentLiabilities": "225128000", "totalNonCurrentLiabilities": "6776934000", "cashAndShortTermInvestments": "217644000", "commonStockSharesOutstanding": "117706445", "intangibleAssetsExcludingGoodwill": "2935425000", "cashAndCashEquivalentsAtCarryingValue": "217644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424341000", "profitLoss": "None", "dividendPayout": "440431000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "509166000", "capitalExpenditures": "107684000", "changeInReceivables": "-8014000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24292000", "cashflowFromInvestment": "-266132000", "stockBasedCompensation": "18294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "440431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "218742000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 923342000, "cost_of_revenue": 42923000, "gross_profit": 880419000, "research_and_development": 0.5, "selling_general_admin": 77577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 471961000, "depreciation_amortisation": 343114000, "ebitda": 815075000, "interest_expense": 178375000, "interest_income": null, "other_non_operating": null, "pretax_income": 438752000, "tax_provision": 14411000, "effective_tax_rate": null, "net_income": 411566000, "net_income_continuing_ops": 424341000, "net_income_to_common": 411566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217644000, "short_term_investments": 1491000, "net_receivables": 74842000, "inventory": -1491000, "other_current_assets": null, "total_current_assets": 292486000, "net_ppe": null, "goodwill": 920944000, "intangible_assets": 2935425000, "goodwill_and_intangibles": 3856369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13890553000, "total_assets": 14183039000, "short_term_debt": 3730000, "accounts_payable": 403896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 576050000, "long_term_debt": 12665819000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6776934000, "total_liabilities": 7352984000, "total_debt": 12669549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1143992000, "total_equity": 6830055000, "shares_outstanding": 117706445, "operating_cash_flow": 509166000, "stock_based_compensation": 18294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -266132000, "dividends_paid": 440431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24292000, "free_cash_flow": 616850000, "net_change_in_cash": 218742000 }, "raw_data": { "income": { "ebit": "471961000", "ebitda": "815075000", "netIncome": "411566000", "grossProfit": "880419000", "depreciation": "None", "totalRevenue": "923342000", "costOfRevenue": "42923000", "interestIncome": "116019000", "incomeBeforeTax": "438752000", "interestExpense": "178375000", "operatingIncome": "784548000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14411000", "reportedCurrency": "USD", "netInterestIncome": "-178375000", "nonInterestIncome": "None", "operatingExpenses": "95871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.50", "otherNonOperatingIncome": "257846000", "costofGoodsAndServicesSold": "42923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343114000", "sellingGeneralAndAdministrative": "77577000", "netIncomeFromContinuingOperations": "424341000" }, "balance": { "goodwill": "920944000", "inventory": "-1491000", "commonStock": "165000", "currentDebt": "None", "investments": "None", "totalAssets": "14183039000", "longTermDebt": "12665819000", "shortTermDebt": "3730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2935425000", "reportedCurrency": "USD", "retainedEarnings": "-1143992000", "totalLiabilities": "7352984000", "otherCurrentAssets": "-292486000", "totalCurrentAssets": "292486000", "currentLongTermDebt": "3730000", "longTermInvestments": "12258102000", "shortTermInvestments": "1491000", "currentNetReceivables": "74842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13890553000", "currentAccountsPayable": "403896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8516612000", "shortLongTermDebtTotal": "12669549000", "totalShareholderEquity": "6830055000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "172154000", "totalCurrentLiabilities": "576050000", "otherNonCurrentLiabilities": "225128000", "totalNonCurrentLiabilities": "6776934000", "cashAndShortTermInvestments": "217644000", "commonStockSharesOutstanding": "117706445", "intangibleAssetsExcludingGoodwill": "2935425000", "cashAndCashEquivalentsAtCarryingValue": "217644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424341000", "profitLoss": "None", "dividendPayout": "440431000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "509166000", "capitalExpenditures": "107684000", "changeInReceivables": "-8014000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24292000", "cashflowFromInvestment": "-266132000", "stockBasedCompensation": "18294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "440431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "218742000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349298000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 454509000, "cost_of_revenue": 42938000, "gross_profit": 411571000, "ebit": 199411000, "ebitda": 335594000, "pretax_income": 191130000, "tax_provision": 14634000, "net_income": 176302000, "net_income_to_common": 176302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239266000, "total_current_assets": 239266000, "total_assets": 18200021000, "short_term_debt": 353358000, "long_term_debt": 8753749000, "total_debt": 9107107000, "total_liabilities": 9839328000, "total_equity": 8344682000, "shares_outstanding": 221618296, "goodwill_and_intangibles": 3451210000 }, "cash_flow": { "operating_cash_flow": 283236000, "capital_expenditure": 33151000, "free_cash_flow": 316387000, "dividends_paid": 205334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355527, "ticker_id": 4372, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199411000", "ebitda": "335594000", "netIncome": "176302000", "grossProfit": "411571000", "depreciation": "None", "totalRevenue": "454509000", "costOfRevenue": "42938000", "interestIncome": "2036000", "incomeBeforeTax": "191130000", "interestExpense": "78460000", "operatingIncome": "199411000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14634000", "reportedCurrency": "USD", "netInterestIncome": "-76424000", "nonInterestIncome": "None", "operatingExpenses": "212160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136183000", "sellingGeneralAndAdministrative": "35969000", "netIncomeFromContinuingOperations": "176496000" }, "balance": { "goodwill": "983970000", "inventory": "None", "commonStock": "223000", "currentDebt": "None", "investments": "None", "totalAssets": "18200021000", "longTermDebt": "8753749000", "shortTermDebt": "353358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2467240000", "reportedCurrency": "USD", "retainedEarnings": "-3574363000", "totalLiabilities": "9839328000", "otherCurrentAssets": "-590000", "totalCurrentAssets": "239266000", "currentLongTermDebt": "None", "longTermInvestments": "309337000", "shortTermInvestments": "None", "currentNetReceivables": "590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602952000", "currentAccountsPayable": "624424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8852077999", "totalShareholderEquity": "8344682000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "353358000", "otherNonCurrentLiabilities": "98329000", "totalNonCurrentLiabilities": "9485970000", "cashAndShortTermInvestments": "239266000", "commonStockSharesOutstanding": "221618296", "intangibleAssetsExcludingGoodwill": "2467240000", "cashAndCashEquivalentsAtCarryingValue": "239266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176302000", "profitLoss": "None", "dividendPayout": "205334000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283236000", "capitalExpenditures": "33151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210987000", "cashflowFromInvestment": "-462762000", "stockBasedCompensation": "7441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "205334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454509000, "cost_of_revenue": 42938000, "gross_profit": 411571000, "research_and_development": null, "selling_general_admin": 35969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199411000, "depreciation_amortisation": 136183000, "ebitda": 335594000, "interest_expense": 78460000, "interest_income": null, "other_non_operating": null, "pretax_income": 191130000, "tax_provision": 14634000, "effective_tax_rate": null, "net_income": 176302000, "net_income_continuing_ops": 176496000, "net_income_to_common": 176302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239266000, "short_term_investments": null, "net_receivables": 590000, "inventory": null, "other_current_assets": null, "total_current_assets": 239266000, "net_ppe": null, "goodwill": 983970000, "intangible_assets": 2467240000, "goodwill_and_intangibles": 3451210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3602952000, "total_assets": 18200021000, "short_term_debt": 353358000, "accounts_payable": 624424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353358000, "long_term_debt": 8753749000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9485970000, "total_liabilities": 9839328000, "total_debt": 9107107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3574363000, "total_equity": 8344682000, "shares_outstanding": 221618296, "operating_cash_flow": 283236000, "stock_based_compensation": 7441000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33151000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462762000, "dividends_paid": 205334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 210987000, "free_cash_flow": 316387000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199411000", "ebitda": "335594000", "netIncome": "176302000", "grossProfit": "411571000", "depreciation": "None", "totalRevenue": "454509000", "costOfRevenue": "42938000", "interestIncome": "2036000", "incomeBeforeTax": "191130000", "interestExpense": "78460000", "operatingIncome": "199411000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14634000", "reportedCurrency": "USD", "netInterestIncome": "-76424000", "nonInterestIncome": "None", "operatingExpenses": "212160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136183000", "sellingGeneralAndAdministrative": "35969000", "netIncomeFromContinuingOperations": "176496000" }, "balance": { "goodwill": "983970000", "inventory": "None", "commonStock": "223000", "currentDebt": "None", "investments": "None", "totalAssets": "18200021000", "longTermDebt": "8753749000", "shortTermDebt": "353358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2467240000", "reportedCurrency": "USD", "retainedEarnings": "-3574363000", "totalLiabilities": "9839328000", "otherCurrentAssets": "-590000", "totalCurrentAssets": "239266000", "currentLongTermDebt": "None", "longTermInvestments": "309337000", "shortTermInvestments": "None", "currentNetReceivables": "590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602952000", "currentAccountsPayable": "624424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8852077999", "totalShareholderEquity": "8344682000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "353358000", "otherNonCurrentLiabilities": "98329000", "totalNonCurrentLiabilities": "9485970000", "cashAndShortTermInvestments": "239266000", "commonStockSharesOutstanding": "221618296", "intangibleAssetsExcludingGoodwill": "2467240000", "cashAndCashEquivalentsAtCarryingValue": "239266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176302000", "profitLoss": "None", "dividendPayout": "205334000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283236000", "capitalExpenditures": "33151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210987000", "cashflowFromInvestment": "-462762000", "stockBasedCompensation": "7441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "205334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137978000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 444547000, "cost_of_revenue": 335771000, "gross_profit": 108776000, "ebit": 228663000, "ebitda": 374002000, "pretax_income": 153252000, "tax_provision": -1310000, "net_income": 148319000, "net_income_to_common": 148319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155329000, "total_current_assets": 155329000, "total_assets": 17990232000, "short_term_debt": 0, "long_term_debt": 8722690000, "total_debt": 8722690000, "total_liabilities": 9856090000, "total_equity": 8118257000, "shares_outstanding": 221169776, "goodwill_and_intangibles": 3453270000 }, "cash_flow": { "operating_cash_flow": 304633000, "capital_expenditure": 84043000, "free_cash_flow": 388676000, "dividends_paid": 200608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355528, "ticker_id": 4372, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228663000", "ebitda": "374002000", "netIncome": "148319000", "grossProfit": "108776000", "depreciation": "None", "totalRevenue": "444547000", "costOfRevenue": "335771000", "interestIncome": "71322000", "incomeBeforeTax": "153252000", "interestExpense": "75411000", "operatingIncome": "208680000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1310000", "reportedCurrency": "USD", "netInterestIncome": "-80779000", "nonInterestIncome": "None", "operatingExpenses": "-99904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145339000", "sellingGeneralAndAdministrative": "25899000", "netIncomeFromContinuingOperations": "154562000" }, "balance": { "goodwill": "987071000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17990232000", "longTermDebt": "8722690000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2466199000", "reportedCurrency": "USD", "retainedEarnings": "-3539592000", "totalLiabilities": "9856090000", "otherCurrentAssets": "-1172812000", "totalCurrentAssets": "155329000", "currentLongTermDebt": "None", "longTermInvestments": "310178000", "shortTermInvestments": "None", "currentNetReceivables": "1172812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3605090000", "currentAccountsPayable": "670038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15469174000", "shortLongTermDebtTotal": "8722690000", "totalShareholderEquity": "8118257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207487000", "totalCurrentLiabilities": "877525000", "otherNonCurrentLiabilities": "104055000", "totalNonCurrentLiabilities": "8978565000", "cashAndShortTermInvestments": "155329000", "commonStockSharesOutstanding": "221169776", "intangibleAssetsExcludingGoodwill": "2466199000", "cashAndCashEquivalentsAtCarryingValue": "155329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154562000", "profitLoss": "None", "dividendPayout": "200608000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304633000", "capitalExpenditures": "84043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179365000", "cashflowFromInvestment": "-203159000", "stockBasedCompensation": "8650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444547000, "cost_of_revenue": 335771000, "gross_profit": 108776000, "research_and_development": null, "selling_general_admin": 25899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228663000, "depreciation_amortisation": 145339000, "ebitda": 374002000, "interest_expense": 75411000, "interest_income": null, "other_non_operating": null, "pretax_income": 153252000, "tax_provision": -1310000, "effective_tax_rate": null, "net_income": 148319000, "net_income_continuing_ops": 154562000, "net_income_to_common": 148319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155329000, "short_term_investments": null, "net_receivables": 1172812000, "inventory": null, "other_current_assets": null, "total_current_assets": 155329000, "net_ppe": null, "goodwill": 987071000, "intangible_assets": 2466199000, "goodwill_and_intangibles": 3453270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3605090000, "total_assets": 17990232000, "short_term_debt": 0, "accounts_payable": 670038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 877525000, "long_term_debt": 8722690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8978565000, "total_liabilities": 9856090000, "total_debt": 8722690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3539592000, "total_equity": 8118257000, "shares_outstanding": 221169776, "operating_cash_flow": 304633000, "stock_based_compensation": 8650000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203159000, "dividends_paid": 200608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179365000, "free_cash_flow": 388676000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228663000", "ebitda": "374002000", "netIncome": "148319000", "grossProfit": "108776000", "depreciation": "None", "totalRevenue": "444547000", "costOfRevenue": "335771000", "interestIncome": "71322000", "incomeBeforeTax": "153252000", "interestExpense": "75411000", "operatingIncome": "208680000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1310000", "reportedCurrency": "USD", "netInterestIncome": "-80779000", "nonInterestIncome": "None", "operatingExpenses": "-99904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145339000", "sellingGeneralAndAdministrative": "25899000", "netIncomeFromContinuingOperations": "154562000" }, "balance": { "goodwill": "987071000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17990232000", "longTermDebt": "8722690000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2466199000", "reportedCurrency": "USD", "retainedEarnings": "-3539592000", "totalLiabilities": "9856090000", "otherCurrentAssets": "-1172812000", "totalCurrentAssets": "155329000", "currentLongTermDebt": "None", "longTermInvestments": "310178000", "shortTermInvestments": "None", "currentNetReceivables": "1172812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3605090000", "currentAccountsPayable": "670038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15469174000", "shortLongTermDebtTotal": "8722690000", "totalShareholderEquity": "8118257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207487000", "totalCurrentLiabilities": "877525000", "otherNonCurrentLiabilities": "104055000", "totalNonCurrentLiabilities": "8978565000", "cashAndShortTermInvestments": "155329000", "commonStockSharesOutstanding": "221169776", "intangibleAssetsExcludingGoodwill": "2466199000", "cashAndCashEquivalentsAtCarryingValue": "155329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154562000", "profitLoss": "None", "dividendPayout": "200608000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304633000", "capitalExpenditures": "84043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179365000", "cashflowFromInvestment": "-203159000", "stockBasedCompensation": "8650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144481000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 656441000, "cost_of_revenue": 205664000, "gross_profit": 450777000, "ebit": 224946000, "ebitda": 350532000, "pretax_income": 149720000, "tax_provision": 8495000, "net_income": 140996000, "net_income_to_common": 140996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249029000, "total_current_assets": 291783000, "total_assets": 17985040000, "short_term_debt": 2537000, "long_term_debt": 8684639000, "total_debt": 8687176000, "total_liabilities": 9812881000, "total_equity": 8155733000, "shares_outstanding": 221087833, "goodwill_and_intangibles": 3392194000 }, "cash_flow": { "operating_cash_flow": 300490000, "capital_expenditure": 54525000, "free_cash_flow": 355015000, "dividends_paid": 198329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355530, "ticker_id": 4372, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224946000", "ebitda": "350532000", "netIncome": "140996000", "grossProfit": "450777000", "depreciation": "None", "totalRevenue": "656441000", "costOfRevenue": "205664000", "interestIncome": "1703000", "incomeBeforeTax": "149720000", "interestExpense": "75226000", "operatingIncome": "225639000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8495000", "reportedCurrency": "USD", "netInterestIncome": "-73523000", "nonInterestIncome": "None", "operatingExpenses": "225138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125586000", "sellingGeneralAndAdministrative": "23656000", "netIncomeFromContinuingOperations": "141225000" }, "balance": { "goodwill": "986967000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17985040000", "longTermDebt": "8684639000", "shortTermDebt": "2537000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2405227000", "reportedCurrency": "USD", "retainedEarnings": "-3484513000", "totalLiabilities": "9812881000", "otherCurrentAssets": "8062000", "totalCurrentAssets": "291783000", "currentLongTermDebt": "None", "longTermInvestments": "311173000", "shortTermInvestments": "None", "currentNetReceivables": "34692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17693257000", "currentAccountsPayable": "647335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15408626000", "shortLongTermDebtTotal": "8684639000", "totalShareholderEquity": "8155733000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "202185000", "totalCurrentLiabilities": "852057000", "otherNonCurrentLiabilities": "111339000", "totalNonCurrentLiabilities": "8960824000", "cashAndShortTermInvestments": "249029000", "commonStockSharesOutstanding": "221087833", "intangibleAssetsExcludingGoodwill": "2405227000", "cashAndCashEquivalentsAtCarryingValue": "249029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141225000", "profitLoss": "None", "dividendPayout": "198329000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300490000", "capitalExpenditures": "54525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162093000", "cashflowFromInvestment": "-215135000", "stockBasedCompensation": "11153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 656441000, "cost_of_revenue": 205664000, "gross_profit": 450777000, "research_and_development": null, "selling_general_admin": 23656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224946000, "depreciation_amortisation": 125586000, "ebitda": 350532000, "interest_expense": 75226000, "interest_income": null, "other_non_operating": null, "pretax_income": 149720000, "tax_provision": 8495000, "effective_tax_rate": null, "net_income": 140996000, "net_income_continuing_ops": 141225000, "net_income_to_common": 140996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249029000, "short_term_investments": null, "net_receivables": 34692000, "inventory": null, "other_current_assets": null, "total_current_assets": 291783000, "net_ppe": null, "goodwill": 986967000, "intangible_assets": 2405227000, "goodwill_and_intangibles": 3392194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17693257000, "total_assets": 17985040000, "short_term_debt": 2537000, "accounts_payable": 647335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 852057000, "long_term_debt": 8684639000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8960824000, "total_liabilities": 9812881000, "total_debt": 8687176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3484513000, "total_equity": 8155733000, "shares_outstanding": 221087833, "operating_cash_flow": 300490000, "stock_based_compensation": 11153000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215135000, "dividends_paid": 198329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162093000, "free_cash_flow": 355015000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224946000", "ebitda": "350532000", "netIncome": "140996000", "grossProfit": "450777000", "depreciation": "None", "totalRevenue": "656441000", "costOfRevenue": "205664000", "interestIncome": "1703000", "incomeBeforeTax": "149720000", "interestExpense": "75226000", "operatingIncome": "225639000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8495000", "reportedCurrency": "USD", "netInterestIncome": "-73523000", "nonInterestIncome": "None", "operatingExpenses": "225138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125586000", "sellingGeneralAndAdministrative": "23656000", "netIncomeFromContinuingOperations": "141225000" }, "balance": { "goodwill": "986967000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17985040000", "longTermDebt": "8684639000", "shortTermDebt": "2537000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2405227000", "reportedCurrency": "USD", "retainedEarnings": "-3484513000", "totalLiabilities": "9812881000", "otherCurrentAssets": "8062000", "totalCurrentAssets": "291783000", "currentLongTermDebt": "None", "longTermInvestments": "311173000", "shortTermInvestments": "None", "currentNetReceivables": "34692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17693257000", "currentAccountsPayable": "647335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15408626000", "shortLongTermDebtTotal": "8684639000", "totalShareholderEquity": "8155733000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "202185000", "totalCurrentLiabilities": "852057000", "otherNonCurrentLiabilities": "111339000", "totalNonCurrentLiabilities": "8960824000", "cashAndShortTermInvestments": "249029000", "commonStockSharesOutstanding": "221087833", "intangibleAssetsExcludingGoodwill": "2405227000", "cashAndCashEquivalentsAtCarryingValue": "249029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141225000", "profitLoss": "None", "dividendPayout": "198329000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300490000", "capitalExpenditures": "54525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162093000", "cashflowFromInvestment": "-215135000", "stockBasedCompensation": "11153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133365000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 430777000, "cost_of_revenue": 48062000, "gross_profit": 382715000, "ebit": 136198000, "ebitda": 266186000, "pretax_income": 64403000, "tax_provision": 13091000, "net_income": 51220000, "net_income_to_common": 51220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244831000, "total_current_assets": 1552716000, "total_assets": 17998197000, "short_term_debt": 53308000, "long_term_debt": 8635985000, "total_debt": 8689293000, "total_liabilities": 9772865000, "total_equity": 8211864000, "shares_outstanding": 220875000, "goodwill_and_intangibles": 2404172000 }, "cash_flow": { "operating_cash_flow": 403983000, "capital_expenditure": 25452000, "free_cash_flow": 429435000, "dividends_paid": 196045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355531, "ticker_id": 4372, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136198000", "ebitda": "266186000", "netIncome": "51220000", "grossProfit": "382715000", "depreciation": "None", "totalRevenue": "430777000", "costOfRevenue": "48062000", "interestIncome": "1049000", "incomeBeforeTax": "64403000", "interestExpense": "71795000", "operatingIncome": "227027000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13091000", "reportedCurrency": "USD", "netInterestIncome": "-70746000", "nonInterestIncome": "None", "operatingExpenses": "155688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129988000", "sellingGeneralAndAdministrative": "24150000", "netIncomeFromContinuingOperations": "51312000" }, "balance": { "goodwill": "986472000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17998197000", "longTermDebt": "8635985000", "shortTermDebt": "53308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1417700000", "reportedCurrency": "USD", "retainedEarnings": "-3424094000", "totalLiabilities": "9772865000", "otherCurrentAssets": "243039000", "totalCurrentAssets": "1552716000", "currentLongTermDebt": "None", "longTermInvestments": "311411000", "shortTermInvestments": "None", "currentNetReceivables": "1064718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16445481000", "currentAccountsPayable": "624414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15340146000", "shortLongTermDebtTotal": "8644078000", "totalShareholderEquity": "8211864000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "224360000", "totalCurrentLiabilities": "902082000", "otherNonCurrentLiabilities": "111829000", "totalNonCurrentLiabilities": "8870783000", "cashAndShortTermInvestments": "244831000", "commonStockSharesOutstanding": "220875000", "intangibleAssetsExcludingGoodwill": "1417700000", "cashAndCashEquivalentsAtCarryingValue": "244831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51312000", "profitLoss": "None", "dividendPayout": "196045000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "403983000", "capitalExpenditures": "25452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160942000", "cashflowFromInvestment": "-367976000", "stockBasedCompensation": "10943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430777000, "cost_of_revenue": 48062000, "gross_profit": 382715000, "research_and_development": null, "selling_general_admin": 24150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136198000, "depreciation_amortisation": 129988000, "ebitda": 266186000, "interest_expense": 71795000, "interest_income": null, "other_non_operating": null, "pretax_income": 64403000, "tax_provision": 13091000, "effective_tax_rate": null, "net_income": 51220000, "net_income_continuing_ops": 51312000, "net_income_to_common": 51220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244831000, "short_term_investments": null, "net_receivables": 1064718000, "inventory": null, "other_current_assets": null, "total_current_assets": 1552716000, "net_ppe": null, "goodwill": 986472000, "intangible_assets": 1417700000, "goodwill_and_intangibles": 2404172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16445481000, "total_assets": 17998197000, "short_term_debt": 53308000, "accounts_payable": 624414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 902082000, "long_term_debt": 8635985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8870783000, "total_liabilities": 9772865000, "total_debt": 8689293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3424094000, "total_equity": 8211864000, "shares_outstanding": 220875000, "operating_cash_flow": 403983000, "stock_based_compensation": 10943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -367976000, "dividends_paid": 196045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 160942000, "free_cash_flow": 429435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136198000", "ebitda": "266186000", "netIncome": "51220000", "grossProfit": "382715000", "depreciation": "None", "totalRevenue": "430777000", "costOfRevenue": "48062000", "interestIncome": "1049000", "incomeBeforeTax": "64403000", "interestExpense": "71795000", "operatingIncome": "227027000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13091000", "reportedCurrency": "USD", "netInterestIncome": "-70746000", "nonInterestIncome": "None", "operatingExpenses": "155688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129988000", "sellingGeneralAndAdministrative": "24150000", "netIncomeFromContinuingOperations": "51312000" }, "balance": { "goodwill": "986472000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17998197000", "longTermDebt": "8635985000", "shortTermDebt": "53308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1417700000", "reportedCurrency": "USD", "retainedEarnings": "-3424094000", "totalLiabilities": "9772865000", "otherCurrentAssets": "243039000", "totalCurrentAssets": "1552716000", "currentLongTermDebt": "None", "longTermInvestments": "311411000", "shortTermInvestments": "None", "currentNetReceivables": "1064718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16445481000", "currentAccountsPayable": "624414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15340146000", "shortLongTermDebtTotal": "8644078000", "totalShareholderEquity": "8211864000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "224360000", "totalCurrentLiabilities": "902082000", "otherNonCurrentLiabilities": "111829000", "totalNonCurrentLiabilities": "8870783000", "cashAndShortTermInvestments": "244831000", "commonStockSharesOutstanding": "220875000", "intangibleAssetsExcludingGoodwill": "1417700000", "cashAndCashEquivalentsAtCarryingValue": "244831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51312000", "profitLoss": "None", "dividendPayout": "196045000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "403983000", "capitalExpenditures": "25452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160942000", "cashflowFromInvestment": "-367976000", "stockBasedCompensation": "10943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129988000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 411048000, "cost_of_revenue": 28250000, "gross_profit": 382798000, "ebit": 204172000, "ebitda": 335187000, "pretax_income": 137448000, "tax_provision": 11632000, "net_income": 125824000, "net_income_to_common": 125824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187809000, "total_current_assets": 199948000, "total_assets": 17307305000, "short_term_debt": 150934000, "long_term_debt": 7866302000, "total_debt": 8017236000, "total_liabilities": 8940382000, "total_equity": 8362363000, "shares_outstanding": 220720000, "goodwill_and_intangibles": 3313302000 }, "cash_flow": { "operating_cash_flow": 273213000, "capital_expenditure": 27193000, "free_cash_flow": 300406000, "dividends_paid": 195050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355532, "ticker_id": 4372, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204172000", "ebitda": "335187000", "netIncome": "125824000", "grossProfit": "382798000", "depreciation": "None", "totalRevenue": "411048000", "costOfRevenue": "28250000", "interestIncome": "2596000", "incomeBeforeTax": "137448000", "interestExpense": "68804000", "operatingIncome": "346683000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11632000", "reportedCurrency": "USD", "netInterestIncome": "-66208000", "nonInterestIncome": "None", "operatingExpenses": "36115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131015000", "sellingGeneralAndAdministrative": "26967000", "netIncomeFromContinuingOperations": "125816000" }, "balance": { "goodwill": "974497000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17307305000", "longTermDebt": "7866302000", "shortTermDebt": "150934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2338805000", "reportedCurrency": "USD", "retainedEarnings": "-3276497000", "totalLiabilities": "8940382000", "otherCurrentAssets": "11127000", "totalCurrentAssets": "199948000", "currentLongTermDebt": "None", "longTermInvestments": "304838000", "shortTermInvestments": "None", "currentNetReceivables": "1012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17107357000", "currentAccountsPayable": "605618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14839486000", "shortLongTermDebtTotal": "7866302000", "totalShareholderEquity": "8362363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "199160000", "totalCurrentLiabilities": "804778000", "otherNonCurrentLiabilities": "114414000", "totalNonCurrentLiabilities": "8135604000", "cashAndShortTermInvestments": "187809000", "commonStockSharesOutstanding": "220720000", "intangibleAssetsExcludingGoodwill": "2338805000", "cashAndCashEquivalentsAtCarryingValue": "187809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125816000", "profitLoss": "None", "dividendPayout": "195050000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "273213000", "capitalExpenditures": "27193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-581194000", "cashflowFromInvestment": "-173870000", "stockBasedCompensation": "9148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411048000, "cost_of_revenue": 28250000, "gross_profit": 382798000, "research_and_development": null, "selling_general_admin": 26967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204172000, "depreciation_amortisation": 131015000, "ebitda": 335187000, "interest_expense": 68804000, "interest_income": null, "other_non_operating": null, "pretax_income": 137448000, "tax_provision": 11632000, "effective_tax_rate": null, "net_income": 125824000, "net_income_continuing_ops": 125816000, "net_income_to_common": 125824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187809000, "short_term_investments": null, "net_receivables": 1012000, "inventory": null, "other_current_assets": null, "total_current_assets": 199948000, "net_ppe": null, "goodwill": 974497000, "intangible_assets": 2338805000, "goodwill_and_intangibles": 3313302000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17107357000, "total_assets": 17307305000, "short_term_debt": 150934000, "accounts_payable": 605618000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 804778000, "long_term_debt": 7866302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8135604000, "total_liabilities": 8940382000, "total_debt": 8017236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3276497000, "total_equity": 8362363000, "shares_outstanding": 220720000, "operating_cash_flow": 273213000, "stock_based_compensation": 9148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173870000, "dividends_paid": 195050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -581194000, "free_cash_flow": 300406000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204172000", "ebitda": "335187000", "netIncome": "125824000", "grossProfit": "382798000", "depreciation": "None", "totalRevenue": "411048000", "costOfRevenue": "28250000", "interestIncome": "2596000", "incomeBeforeTax": "137448000", "interestExpense": "68804000", "operatingIncome": "346683000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11632000", "reportedCurrency": "USD", "netInterestIncome": "-66208000", "nonInterestIncome": "None", "operatingExpenses": "36115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131015000", "sellingGeneralAndAdministrative": "26967000", "netIncomeFromContinuingOperations": "125816000" }, "balance": { "goodwill": "974497000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17307305000", "longTermDebt": "7866302000", "shortTermDebt": "150934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2338805000", "reportedCurrency": "USD", "retainedEarnings": "-3276497000", "totalLiabilities": "8940382000", "otherCurrentAssets": "11127000", "totalCurrentAssets": "199948000", "currentLongTermDebt": "None", "longTermInvestments": "304838000", "shortTermInvestments": "None", "currentNetReceivables": "1012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17107357000", "currentAccountsPayable": "605618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14839486000", "shortLongTermDebtTotal": "7866302000", "totalShareholderEquity": "8362363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "199160000", "totalCurrentLiabilities": "804778000", "otherNonCurrentLiabilities": "114414000", "totalNonCurrentLiabilities": "8135604000", "cashAndShortTermInvestments": "187809000", "commonStockSharesOutstanding": "220720000", "intangibleAssetsExcludingGoodwill": "2338805000", "cashAndCashEquivalentsAtCarryingValue": "187809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125816000", "profitLoss": "None", "dividendPayout": "195050000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "273213000", "capitalExpenditures": "27193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-581194000", "cashflowFromInvestment": "-173870000", "stockBasedCompensation": "9148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135797000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 404085000, "cost_of_revenue": 29166000, "gross_profit": 374919000, "ebit": 211949000, "ebitda": 338112000, "pretax_income": 54810000, "tax_provision": 7772000, "net_income": 47023000, "net_income_to_common": 47023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 640373000, "total_current_assets": 640373000, "total_assets": 17535024000, "short_term_debt": 670307000, "long_term_debt": 8039002000, "total_debt": 8709309000, "total_liabilities": 9100900000, "total_equity": 8429695000, "shares_outstanding": 220520000, "goodwill_and_intangibles": 967843000 }, "cash_flow": { "operating_cash_flow": 296347000, "capital_expenditure": 64307000, "free_cash_flow": 360654000, "dividends_paid": 192690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355533, "ticker_id": 4372, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211949000", "ebitda": "338112000", "netIncome": "47023000", "grossProfit": "374919000", "depreciation": "None", "totalRevenue": "404085000", "costOfRevenue": "29166000", "interestIncome": "40131000", "incomeBeforeTax": "54810000", "interestExpense": "70883000", "operatingIncome": "340998000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7772000", "reportedCurrency": "USD", "netInterestIncome": "-96064000", "nonInterestIncome": "None", "operatingExpenses": "33921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126163000", "sellingGeneralAndAdministrative": "24254000", "netIncomeFromContinuingOperations": "47038000" }, "balance": { "goodwill": "967843000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17535024000", "longTermDebt": "8039002000", "shortTermDebt": "670307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3203974000", "totalLiabilities": "9100900000", "otherCurrentAssets": "-1089000", "totalCurrentAssets": "640373000", "currentLongTermDebt": "None", "longTermInvestments": "301115000", "shortTermInvestments": "None", "currentNetReceivables": "1089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16894651000", "currentAccountsPayable": "596994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14580475000", "shortLongTermDebtTotal": "8039002000", "totalShareholderEquity": "8429695000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197612000", "totalCurrentLiabilities": "794606000", "otherNonCurrentLiabilities": "119831000", "totalNonCurrentLiabilities": "8306294000", "cashAndShortTermInvestments": "640373000", "commonStockSharesOutstanding": "220520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "640373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47038000", "profitLoss": "None", "dividendPayout": "192690000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "296347000", "capitalExpenditures": "64307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "226030000", "cashflowFromInvestment": "-697870000", "stockBasedCompensation": "9667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6950000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404085000, "cost_of_revenue": 29166000, "gross_profit": 374919000, "research_and_development": null, "selling_general_admin": 24254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211949000, "depreciation_amortisation": 126163000, "ebitda": 338112000, "interest_expense": 70883000, "interest_income": null, "other_non_operating": null, "pretax_income": 54810000, "tax_provision": 7772000, "effective_tax_rate": null, "net_income": 47023000, "net_income_continuing_ops": 47038000, "net_income_to_common": 47023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 640373000, "short_term_investments": null, "net_receivables": 1089000, "inventory": null, "other_current_assets": null, "total_current_assets": 640373000, "net_ppe": null, "goodwill": 967843000, "intangible_assets": null, "goodwill_and_intangibles": 967843000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16894651000, "total_assets": 17535024000, "short_term_debt": 670307000, "accounts_payable": 596994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 794606000, "long_term_debt": 8039002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8306294000, "total_liabilities": 9100900000, "total_debt": 8709309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3203974000, "total_equity": 8429695000, "shares_outstanding": 220520000, "operating_cash_flow": 296347000, "stock_based_compensation": 9667000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -697870000, "dividends_paid": 192690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 226030000, "free_cash_flow": 360654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211949000", "ebitda": "338112000", "netIncome": "47023000", "grossProfit": "374919000", "depreciation": "None", "totalRevenue": "404085000", "costOfRevenue": "29166000", "interestIncome": "40131000", "incomeBeforeTax": "54810000", "interestExpense": "70883000", "operatingIncome": "340998000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7772000", "reportedCurrency": "USD", "netInterestIncome": "-96064000", "nonInterestIncome": "None", "operatingExpenses": "33921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126163000", "sellingGeneralAndAdministrative": "24254000", "netIncomeFromContinuingOperations": "47038000" }, "balance": { "goodwill": "967843000", "inventory": "None", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17535024000", "longTermDebt": "8039002000", "shortTermDebt": "670307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3203974000", "totalLiabilities": "9100900000", "otherCurrentAssets": "-1089000", "totalCurrentAssets": "640373000", "currentLongTermDebt": "None", "longTermInvestments": "301115000", "shortTermInvestments": "None", "currentNetReceivables": "1089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16894651000", "currentAccountsPayable": "596994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14580475000", "shortLongTermDebtTotal": "8039002000", "totalShareholderEquity": "8429695000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197612000", "totalCurrentLiabilities": "794606000", "otherNonCurrentLiabilities": "119831000", "totalNonCurrentLiabilities": "8306294000", "cashAndShortTermInvestments": "640373000", "commonStockSharesOutstanding": "220520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "640373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47038000", "profitLoss": "None", "dividendPayout": "192690000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "296347000", "capitalExpenditures": "64307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "226030000", "cashflowFromInvestment": "-697870000", "stockBasedCompensation": "9667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6950000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131014000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 394755000, "cost_of_revenue": 28758000, "gross_profit": 365997000, "ebit": 209560000, "ebitda": 329922000, "pretax_income": 120696000, "tax_provision": 9044000, "net_income": 111698000, "net_income_to_common": 111698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 818194000, "total_current_assets": 847979000, "total_assets": 17631576000, "short_term_debt": 7261000, "long_term_debt": 7972821000, "total_debt": 7980082000, "total_liabilities": 9045630000, "total_equity": 8579458000, "shares_outstanding": 220404000, "goodwill_and_intangibles": 3267089000 }, "cash_flow": { "operating_cash_flow": 280170000, "capital_expenditure": 23813000, "free_cash_flow": 303983000, "dividends_paid": 191646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355535, "ticker_id": 4372, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209560000", "ebitda": "329922000", "netIncome": "111698000", "grossProfit": "365997000", "depreciation": "None", "totalRevenue": "394755000", "costOfRevenue": "28758000", "interestIncome": "9934000", "incomeBeforeTax": "120696000", "interestExpense": "72526000", "operatingIncome": "329850000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9044000", "reportedCurrency": "USD", "netInterestIncome": "-62592000", "nonInterestIncome": "None", "operatingExpenses": "36147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120362000", "sellingGeneralAndAdministrative": "22679000", "netIncomeFromContinuingOperations": "111652000" }, "balance": { "goodwill": "979265000", "inventory": "-1167000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17631576000", "longTermDebt": "7972821000", "shortTermDebt": "7261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2287824000", "reportedCurrency": "USD", "retainedEarnings": "-3056708000", "totalLiabilities": "9045630000", "otherCurrentAssets": "28618000", "totalCurrentAssets": "847979000", "currentLongTermDebt": "None", "longTermInvestments": "299465000", "shortTermInvestments": "None", "currentNetReceivables": "1167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16783597000", "currentAccountsPayable": "590347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14412081000", "shortLongTermDebtTotal": "7972821000", "totalShareholderEquity": "8579458000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196025000", "totalCurrentLiabilities": "786372000", "otherNonCurrentLiabilities": "125934000", "totalNonCurrentLiabilities": "8259258000", "cashAndShortTermInvestments": "818194000", "commonStockSharesOutstanding": "220404000", "intangibleAssetsExcludingGoodwill": "2287824000", "cashAndCashEquivalentsAtCarryingValue": "818194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111652000", "profitLoss": "None", "dividendPayout": "191646000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280170000", "capitalExpenditures": "23813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-596482000", "cashflowFromInvestment": "-48858000", "stockBasedCompensation": "13468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "191646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 394755000, "cost_of_revenue": 28758000, "gross_profit": 365997000, "research_and_development": null, "selling_general_admin": 22679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209560000, "depreciation_amortisation": 120362000, "ebitda": 329922000, "interest_expense": 72526000, "interest_income": null, "other_non_operating": null, "pretax_income": 120696000, "tax_provision": 9044000, "effective_tax_rate": null, "net_income": 111698000, "net_income_continuing_ops": 111652000, "net_income_to_common": 111698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 818194000, "short_term_investments": null, "net_receivables": 1167000, "inventory": -1167000, "other_current_assets": null, "total_current_assets": 847979000, "net_ppe": null, "goodwill": 979265000, "intangible_assets": 2287824000, "goodwill_and_intangibles": 3267089000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16783597000, "total_assets": 17631576000, "short_term_debt": 7261000, "accounts_payable": 590347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 786372000, "long_term_debt": 7972821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8259258000, "total_liabilities": 9045630000, "total_debt": 7980082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3056708000, "total_equity": 8579458000, "shares_outstanding": 220404000, "operating_cash_flow": 280170000, "stock_based_compensation": 13468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48858000, "dividends_paid": 191646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -596482000, "free_cash_flow": 303983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209560000", "ebitda": "329922000", "netIncome": "111698000", "grossProfit": "365997000", "depreciation": "None", "totalRevenue": "394755000", "costOfRevenue": "28758000", "interestIncome": "9934000", "incomeBeforeTax": "120696000", "interestExpense": "72526000", "operatingIncome": "329850000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9044000", "reportedCurrency": "USD", "netInterestIncome": "-62592000", "nonInterestIncome": "None", "operatingExpenses": "36147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120362000", "sellingGeneralAndAdministrative": "22679000", "netIncomeFromContinuingOperations": "111652000" }, "balance": { "goodwill": "979265000", "inventory": "-1167000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17631576000", "longTermDebt": "7972821000", "shortTermDebt": "7261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2287824000", "reportedCurrency": "USD", "retainedEarnings": "-3056708000", "totalLiabilities": "9045630000", "otherCurrentAssets": "28618000", "totalCurrentAssets": "847979000", "currentLongTermDebt": "None", "longTermInvestments": "299465000", "shortTermInvestments": "None", "currentNetReceivables": "1167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16783597000", "currentAccountsPayable": "590347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14412081000", "shortLongTermDebtTotal": "7972821000", "totalShareholderEquity": "8579458000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196025000", "totalCurrentLiabilities": "786372000", "otherNonCurrentLiabilities": "125934000", "totalNonCurrentLiabilities": "8259258000", "cashAndShortTermInvestments": "818194000", "commonStockSharesOutstanding": "220404000", "intangibleAssetsExcludingGoodwill": "2287824000", "cashAndCashEquivalentsAtCarryingValue": "818194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111652000", "profitLoss": "None", "dividendPayout": "191646000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280170000", "capitalExpenditures": "23813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-596482000", "cashflowFromInvestment": "-48858000", "stockBasedCompensation": "13468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "191646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125213000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 386102000, "cost_of_revenue": 32496000, "gross_profit": 353606000, "ebit": 179050000, "ebitda": 322217000, "pretax_income": 149073000, "tax_provision": 6219000, "net_income": 142895000, "net_income_to_common": 142895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085967000, "total_current_assets": 1093710000, "total_assets": 17769285000, "short_term_debt": 168000, "long_term_debt": 8102448000, "total_debt": 8102616000, "total_liabilities": 9129786000, "total_equity": 8632879000, "shares_outstanding": 220214000, "goodwill_and_intangibles": 2354040000 }, "cash_flow": { "operating_cash_flow": 221048000, "capital_expenditure": 27650000, "free_cash_flow": 248698000, "dividends_paid": 190479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355536, "ticker_id": 4372, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179050000", "ebitda": "322217000", "netIncome": "142895000", "grossProfit": "353606000", "depreciation": "None", "totalRevenue": "386102000", "costOfRevenue": "32496000", "interestIncome": "5891000", "incomeBeforeTax": "149073000", "interestExpense": "65307000", "operatingIncome": "320535000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6219000", "reportedCurrency": "USD", "netInterestIncome": "-59416000", "nonInterestIncome": "None", "operatingExpenses": "33070999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143167000", "sellingGeneralAndAdministrative": "24168000", "netIncomeFromContinuingOperations": "142854000" }, "balance": { "goodwill": "973204000", "inventory": "-603000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17769285000", "longTermDebt": "8102448000", "shortTermDebt": "168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1380836000", "reportedCurrency": "USD", "retainedEarnings": "-2975236000", "totalLiabilities": "9129786000", "otherCurrentAssets": "6635000", "totalCurrentAssets": "1093710000", "currentLongTermDebt": "None", "longTermInvestments": "356220000", "shortTermInvestments": "603000", "currentNetReceivables": "1108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16675575000", "currentAccountsPayable": "548397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8102448000", "totalShareholderEquity": "8632879000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194515000", "totalCurrentLiabilities": "742912000", "otherNonCurrentLiabilities": "128710000", "totalNonCurrentLiabilities": "8386874000", "cashAndShortTermInvestments": "1085967000", "commonStockSharesOutstanding": "220214000", "intangibleAssetsExcludingGoodwill": "1380836000", "cashAndCashEquivalentsAtCarryingValue": "1085967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142854000", "profitLoss": "None", "dividendPayout": "190479000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "221048000", "capitalExpenditures": "27650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61022000", "cashflowFromInvestment": "-150192000", "stockBasedCompensation": "8903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386102000, "cost_of_revenue": 32496000, "gross_profit": 353606000, "research_and_development": null, "selling_general_admin": 24168000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179050000, "depreciation_amortisation": 143167000, "ebitda": 322217000, "interest_expense": 65307000, "interest_income": null, "other_non_operating": null, "pretax_income": 149073000, "tax_provision": 6219000, "effective_tax_rate": null, "net_income": 142895000, "net_income_continuing_ops": 142854000, "net_income_to_common": 142895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1085967000, "short_term_investments": 603000, "net_receivables": 1108000, "inventory": -603000, "other_current_assets": null, "total_current_assets": 1093710000, "net_ppe": null, "goodwill": 973204000, "intangible_assets": 1380836000, "goodwill_and_intangibles": 2354040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16675575000, "total_assets": 17769285000, "short_term_debt": 168000, "accounts_payable": 548397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 742912000, "long_term_debt": 8102448000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8386874000, "total_liabilities": 9129786000, "total_debt": 8102616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2975236000, "total_equity": 8632879000, "shares_outstanding": 220214000, "operating_cash_flow": 221048000, "stock_based_compensation": 8903000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150192000, "dividends_paid": 190479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61022000, "free_cash_flow": 248698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179050000", "ebitda": "322217000", "netIncome": "142895000", "grossProfit": "353606000", "depreciation": "None", "totalRevenue": "386102000", "costOfRevenue": "32496000", "interestIncome": "5891000", "incomeBeforeTax": "149073000", "interestExpense": "65307000", "operatingIncome": "320535000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6219000", "reportedCurrency": "USD", "netInterestIncome": "-59416000", "nonInterestIncome": "None", "operatingExpenses": "33070999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143167000", "sellingGeneralAndAdministrative": "24168000", "netIncomeFromContinuingOperations": "142854000" }, "balance": { "goodwill": "973204000", "inventory": "-603000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17769285000", "longTermDebt": "8102448000", "shortTermDebt": "168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1380836000", "reportedCurrency": "USD", "retainedEarnings": "-2975236000", "totalLiabilities": "9129786000", "otherCurrentAssets": "6635000", "totalCurrentAssets": "1093710000", "currentLongTermDebt": "None", "longTermInvestments": "356220000", "shortTermInvestments": "603000", "currentNetReceivables": "1108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16675575000", "currentAccountsPayable": "548397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8102448000", "totalShareholderEquity": "8632879000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194515000", "totalCurrentLiabilities": "742912000", "otherNonCurrentLiabilities": "128710000", "totalNonCurrentLiabilities": "8386874000", "cashAndShortTermInvestments": "1085967000", "commonStockSharesOutstanding": "220214000", "intangibleAssetsExcludingGoodwill": "1380836000", "cashAndCashEquivalentsAtCarryingValue": "1085967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142854000", "profitLoss": "None", "dividendPayout": "190479000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "221048000", "capitalExpenditures": "27650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61022000", "cashflowFromInvestment": "-150192000", "stockBasedCompensation": "8903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147722000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 391444000, "cost_of_revenue": 30123000, "gross_profit": 361321000, "ebit": 191622000, "ebitda": 314663000, "pretax_income": 167760000, "tax_provision": 8674000, "net_income": 159223000, "net_income_to_common": 159223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 776966000, "total_current_assets": 1783812000, "total_assets": 17611507000, "short_term_debt": 1164157000, "long_term_debt": 7873215000, "total_debt": 9037372000, "total_liabilities": 8932332000, "total_equity": 8673056999, "shares_outstanding": 220130000, "goodwill_and_intangibles": 2531000000 }, "cash_flow": { "operating_cash_flow": 1035547000, "capital_expenditure": 19557000, "free_cash_flow": 1055104000, "dividends_paid": 190331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355537, "ticker_id": 4372, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191622000", "ebitda": "314663000", "netIncome": "159223000", "grossProfit": "361321000", "depreciation": "None", "totalRevenue": "391444000", "costOfRevenue": "30123000", "interestIncome": "9356000", "incomeBeforeTax": "167760000", "interestExpense": "68651000", "operatingIncome": "324597000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8674000", "reportedCurrency": "USD", "netInterestIncome": "-68651000", "nonInterestIncome": "None", "operatingExpenses": "36724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123041000", "sellingGeneralAndAdministrative": "27868000", "netIncomeFromContinuingOperations": "159086000" }, "balance": { "goodwill": "974052000", "inventory": "-910000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17611507000", "longTermDebt": "7873215000", "shortTermDebt": "1164157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1556948000", "reportedCurrency": "USD", "retainedEarnings": "-2926085000", "totalLiabilities": "8932332000", "otherCurrentAssets": "344200000", "totalCurrentAssets": "1783812000", "currentLongTermDebt": "None", "longTermInvestments": "355668000", "shortTermInvestments": "910000", "currentNetReceivables": "661736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15827695000", "currentAccountsPayable": "574442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7873215000", "totalShareholderEquity": "8673056999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194338000", "totalCurrentLiabilities": "1932937000", "otherNonCurrentLiabilities": "131517000", "totalNonCurrentLiabilities": "6999395000", "cashAndShortTermInvestments": "776966000", "commonStockSharesOutstanding": "220130000", "intangibleAssetsExcludingGoodwill": "1556948000", "cashAndCashEquivalentsAtCarryingValue": "776966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159086000", "profitLoss": "None", "dividendPayout": "190331000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1035547000", "capitalExpenditures": "19557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379038000", "cashflowFromInvestment": "-236972000", "stockBasedCompensation": "8856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 391444000, "cost_of_revenue": 30123000, "gross_profit": 361321000, "research_and_development": null, "selling_general_admin": 27868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191622000, "depreciation_amortisation": 123041000, "ebitda": 314663000, "interest_expense": 68651000, "interest_income": null, "other_non_operating": null, "pretax_income": 167760000, "tax_provision": 8674000, "effective_tax_rate": null, "net_income": 159223000, "net_income_continuing_ops": 159086000, "net_income_to_common": 159223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 776966000, "short_term_investments": 910000, "net_receivables": 661736000, "inventory": -910000, "other_current_assets": null, "total_current_assets": 1783812000, "net_ppe": null, "goodwill": 974052000, "intangible_assets": 1556948000, "goodwill_and_intangibles": 2531000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15827695000, "total_assets": 17611507000, "short_term_debt": 1164157000, "accounts_payable": 574442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1932937000, "long_term_debt": 7873215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6999395000, "total_liabilities": 8932332000, "total_debt": 9037372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2926085000, "total_equity": 8673056999, "shares_outstanding": 220130000, "operating_cash_flow": 1035547000, "stock_based_compensation": 8856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236972000, "dividends_paid": 190331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -379038000, "free_cash_flow": 1055104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "191622000", "ebitda": "314663000", "netIncome": "159223000", "grossProfit": "361321000", "depreciation": "None", "totalRevenue": "391444000", "costOfRevenue": "30123000", "interestIncome": "9356000", "incomeBeforeTax": "167760000", "interestExpense": "68651000", "operatingIncome": "324597000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8674000", "reportedCurrency": "USD", "netInterestIncome": "-68651000", "nonInterestIncome": "None", "operatingExpenses": "36724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123041000", "sellingGeneralAndAdministrative": "27868000", "netIncomeFromContinuingOperations": "159086000" }, "balance": { "goodwill": "974052000", "inventory": "-910000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17611507000", "longTermDebt": "7873215000", "shortTermDebt": "1164157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1556948000", "reportedCurrency": "USD", "retainedEarnings": "-2926085000", "totalLiabilities": "8932332000", "otherCurrentAssets": "344200000", "totalCurrentAssets": "1783812000", "currentLongTermDebt": "None", "longTermInvestments": "355668000", "shortTermInvestments": "910000", "currentNetReceivables": "661736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15827695000", "currentAccountsPayable": "574442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7873215000", "totalShareholderEquity": "8673056999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194338000", "totalCurrentLiabilities": "1932937000", "otherNonCurrentLiabilities": "131517000", "totalNonCurrentLiabilities": "6999395000", "cashAndShortTermInvestments": "776966000", "commonStockSharesOutstanding": "220130000", "intangibleAssetsExcludingGoodwill": "1556948000", "cashAndCashEquivalentsAtCarryingValue": "776966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159086000", "profitLoss": "None", "dividendPayout": "190331000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1035547000", "capitalExpenditures": "19557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379038000", "cashflowFromInvestment": "-236972000", "stockBasedCompensation": "8856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127629000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 414120000, "cost_of_revenue": 33690000, "gross_profit": 380430000, "ebit": 205055000, "ebitda": 340760000, "pretax_income": 157958000, "tax_provision": 13714000, "net_income": 144294000, "net_income_to_common": 144294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 633860000, "total_current_assets": 2261290000, "total_assets": 17976783000, "short_term_debt": 1678000, "long_term_debt": 8144182000, "total_debt": 8145860000, "total_liabilities": 9269786000, "total_equity": 8700435000, "shares_outstanding": 219470000, "goodwill_and_intangibles": 2439285000 }, "cash_flow": { "operating_cash_flow": 260745000, "capital_expenditure": 31476000, "free_cash_flow": 292221000, "dividends_paid": 230367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355538, "ticker_id": 4372, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205055000", "ebitda": "340760000", "netIncome": "144294000", "grossProfit": "380430000", "depreciation": "None", "totalRevenue": "414120000", "costOfRevenue": "33690000", "interestIncome": "None", "incomeBeforeTax": "157958000", "interestExpense": "72194000", "operatingIncome": "350158000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13714000", "reportedCurrency": "USD", "netInterestIncome": "-72194000", "nonInterestIncome": "None", "operatingExpenses": "30272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135705000", "sellingGeneralAndAdministrative": "21579000", "netIncomeFromContinuingOperations": "144244000" }, "balance": { "goodwill": "978289000", "inventory": "668806000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17976783000", "longTermDebt": "8144182000", "shortTermDebt": "1678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1460996000", "reportedCurrency": "USD", "retainedEarnings": "-2891424000", "totalLiabilities": "9269786000", "otherCurrentAssets": "109395000", "totalCurrentAssets": "2261290000", "currentLongTermDebt": "None", "longTermInvestments": "354261000", "shortTermInvestments": "995000", "currentNetReceivables": "1517040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15715493000", "currentAccountsPayable": "465981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8284593000", "totalShareholderEquity": "8700435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196578000", "totalCurrentLiabilities": "664237000", "otherNonCurrentLiabilities": "136872000", "totalNonCurrentLiabilities": "8605549000", "cashAndShortTermInvestments": "633860000", "commonStockSharesOutstanding": "219470000", "intangibleAssetsExcludingGoodwill": "1460996000", "cashAndCashEquivalentsAtCarryingValue": "633860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144244000", "profitLoss": "None", "dividendPayout": "230367000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260745000", "capitalExpenditures": "31476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "321982000", "cashflowFromInvestment": "-113357000", "stockBasedCompensation": "8693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-727864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414120000, "cost_of_revenue": 33690000, "gross_profit": 380430000, "research_and_development": null, "selling_general_admin": 21579000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205055000, "depreciation_amortisation": 135705000, "ebitda": 340760000, "interest_expense": 72194000, "interest_income": null, "other_non_operating": null, "pretax_income": 157958000, "tax_provision": 13714000, "effective_tax_rate": null, "net_income": 144294000, "net_income_continuing_ops": 144244000, "net_income_to_common": 144294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 633860000, "short_term_investments": 995000, "net_receivables": 1517040000, "inventory": 668806000, "other_current_assets": null, "total_current_assets": 2261290000, "net_ppe": null, "goodwill": 978289000, "intangible_assets": 1460996000, "goodwill_and_intangibles": 2439285000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15715493000, "total_assets": 17976783000, "short_term_debt": 1678000, "accounts_payable": 465981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 664237000, "long_term_debt": 8144182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8605549000, "total_liabilities": 9269786000, "total_debt": 8145860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2891424000, "total_equity": 8700435000, "shares_outstanding": 219470000, "operating_cash_flow": 260745000, "stock_based_compensation": 8693000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113357000, "dividends_paid": 230367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 321982000, "free_cash_flow": 292221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "205055000", "ebitda": "340760000", "netIncome": "144294000", "grossProfit": "380430000", "depreciation": "None", "totalRevenue": "414120000", "costOfRevenue": "33690000", "interestIncome": "None", "incomeBeforeTax": "157958000", "interestExpense": "72194000", "operatingIncome": "350158000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13714000", "reportedCurrency": "USD", "netInterestIncome": "-72194000", "nonInterestIncome": "None", "operatingExpenses": "30272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135705000", "sellingGeneralAndAdministrative": "21579000", "netIncomeFromContinuingOperations": "144244000" }, "balance": { "goodwill": "978289000", "inventory": "668806000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "17976783000", "longTermDebt": "8144182000", "shortTermDebt": "1678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1460996000", "reportedCurrency": "USD", "retainedEarnings": "-2891424000", "totalLiabilities": "9269786000", "otherCurrentAssets": "109395000", "totalCurrentAssets": "2261290000", "currentLongTermDebt": "None", "longTermInvestments": "354261000", "shortTermInvestments": "995000", "currentNetReceivables": "1517040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15715493000", "currentAccountsPayable": "465981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8284593000", "totalShareholderEquity": "8700435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196578000", "totalCurrentLiabilities": "664237000", "otherNonCurrentLiabilities": "136872000", "totalNonCurrentLiabilities": "8605549000", "cashAndShortTermInvestments": "633860000", "commonStockSharesOutstanding": "219470000", "intangibleAssetsExcludingGoodwill": "1460996000", "cashAndCashEquivalentsAtCarryingValue": "633860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144244000", "profitLoss": "None", "dividendPayout": "230367000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260745000", "capitalExpenditures": "31476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "321982000", "cashflowFromInvestment": "-113357000", "stockBasedCompensation": "8693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-727864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140600000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 451124000, "cost_of_revenue": 39591000, "gross_profit": 411533000, "ebit": 216266000, "ebitda": 369204000, "pretax_income": 130089000, "tax_provision": 5090000, "net_income": 125040000, "net_income_to_common": 125040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136438000, "total_current_assets": 238453000, "total_assets": 18630239000, "short_term_debt": 111174000, "long_term_debt": 8287714000, "total_debt": 8398888000, "total_liabilities": 9484988000, "total_equity": 9134361000, "shares_outstanding": 215252969, "goodwill_and_intangibles": 4501657000 }, "cash_flow": { "operating_cash_flow": 124167000, "capital_expenditure": 998420000, "free_cash_flow": 1122587000, "dividends_paid": 230862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355540, "ticker_id": 4372, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216266000", "ebitda": "369204000", "netIncome": "125040000", "grossProfit": "411533000", "depreciation": "None", "totalRevenue": "451124000", "costOfRevenue": "39591000", "interestIncome": "71996000", "incomeBeforeTax": "130089000", "interestExpense": "76974000", "operatingIncome": "379128000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5090000", "reportedCurrency": "USD", "netInterestIncome": "-76974000", "nonInterestIncome": "None", "operatingExpenses": "32405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152938000", "sellingGeneralAndAdministrative": "23355000", "netIncomeFromContinuingOperations": "124999000" }, "balance": { "goodwill": "1034183000", "inventory": "-3287999", "commonStock": "214000", "currentDebt": "None", "investments": "None", "totalAssets": "18630239000", "longTermDebt": "8287714000", "shortTermDebt": "111174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3467474000", "reportedCurrency": "USD", "retainedEarnings": "-2616638000", "totalLiabilities": "9484988000", "otherCurrentAssets": "-136438000", "totalCurrentAssets": "238453000", "currentLongTermDebt": "None", "longTermInvestments": "351537000", "shortTermInvestments": "3288000", "currentNetReceivables": "1172931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18391786000", "currentAccountsPayable": "638965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11174571000", "shortLongTermDebtTotal": "8398888000", "totalShareholderEquity": "9134361000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233331000", "totalCurrentLiabilities": "872296000", "otherNonCurrentLiabilities": "153049000", "totalNonCurrentLiabilities": "8612692000", "cashAndShortTermInvestments": "136438000", "commonStockSharesOutstanding": "215252969", "intangibleAssetsExcludingGoodwill": "3467474000", "cashAndCashEquivalentsAtCarryingValue": "136438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124167000", "profitLoss": "None", "dividendPayout": "230862000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124167000", "capitalExpenditures": "998420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230862000", "cashflowFromInvestment": "-792526000", "stockBasedCompensation": "9050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "236127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451124000, "cost_of_revenue": 39591000, "gross_profit": 411533000, "research_and_development": null, "selling_general_admin": 23355000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216266000, "depreciation_amortisation": 152938000, "ebitda": 369204000, "interest_expense": 76974000, "interest_income": null, "other_non_operating": null, "pretax_income": 130089000, "tax_provision": 5090000, "effective_tax_rate": null, "net_income": 125040000, "net_income_continuing_ops": 124999000, "net_income_to_common": 125040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136438000, "short_term_investments": 3288000, "net_receivables": 1172931000, "inventory": -3287999, "other_current_assets": null, "total_current_assets": 238453000, "net_ppe": null, "goodwill": 1034183000, "intangible_assets": 3467474000, "goodwill_and_intangibles": 4501657000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18391786000, "total_assets": 18630239000, "short_term_debt": 111174000, "accounts_payable": 638965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872296000, "long_term_debt": 8287714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8612692000, "total_liabilities": 9484988000, "total_debt": 8398888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2616638000, "total_equity": 9134361000, "shares_outstanding": 215252969, "operating_cash_flow": 124167000, "stock_based_compensation": 9050000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 998420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -792526000, "dividends_paid": 230862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230862000, "free_cash_flow": 1122587000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216266000", "ebitda": "369204000", "netIncome": "125040000", "grossProfit": "411533000", "depreciation": "None", "totalRevenue": "451124000", "costOfRevenue": "39591000", "interestIncome": "71996000", "incomeBeforeTax": "130089000", "interestExpense": "76974000", "operatingIncome": "379128000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5090000", "reportedCurrency": "USD", "netInterestIncome": "-76974000", "nonInterestIncome": "None", "operatingExpenses": "32405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152938000", "sellingGeneralAndAdministrative": "23355000", "netIncomeFromContinuingOperations": "124999000" }, "balance": { "goodwill": "1034183000", "inventory": "-3287999", "commonStock": "214000", "currentDebt": "None", "investments": "None", "totalAssets": "18630239000", "longTermDebt": "8287714000", "shortTermDebt": "111174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3467474000", "reportedCurrency": "USD", "retainedEarnings": "-2616638000", "totalLiabilities": "9484988000", "otherCurrentAssets": "-136438000", "totalCurrentAssets": "238453000", "currentLongTermDebt": "None", "longTermInvestments": "351537000", "shortTermInvestments": "3288000", "currentNetReceivables": "1172931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18391786000", "currentAccountsPayable": "638965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11174571000", "shortLongTermDebtTotal": "8398888000", "totalShareholderEquity": "9134361000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233331000", "totalCurrentLiabilities": "872296000", "otherNonCurrentLiabilities": "153049000", "totalNonCurrentLiabilities": "8612692000", "cashAndShortTermInvestments": "136438000", "commonStockSharesOutstanding": "215252969", "intangibleAssetsExcludingGoodwill": "3467474000", "cashAndCashEquivalentsAtCarryingValue": "136438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124167000", "profitLoss": "None", "dividendPayout": "230862000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124167000", "capitalExpenditures": "998420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230862000", "cashflowFromInvestment": "-792526000", "stockBasedCompensation": "9050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "236127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459830000", "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": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "income_statement": { "revenue": 451769000, "cost_of_revenue": 32290000, "gross_profit": 419479000, "ebit": 226665000, "ebitda": 378463000, "pretax_income": 154709000, "tax_provision": 10129000, "net_income": 144620000, "net_income_to_common": 144620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204103000, "total_current_assets": 247105000, "total_assets": 19076325000, "short_term_debt": 278231000, "long_term_debt": 8615925000, "total_debt": 8894156000, "total_liabilities": 9829393000, "total_equity": 9230573000, "shares_outstanding": 215184485, "goodwill_and_intangibles": 4591598000 }, "cash_flow": { "operating_cash_flow": 247607000, "capital_expenditure": 751389000, "free_cash_flow": 998996000, "dividends_paid": 229474000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355541, "ticker_id": 4372, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:01.992035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226665000", "ebitda": "378463000", "netIncome": "144620000", "grossProfit": "419479000", "depreciation": "None", "totalRevenue": "451769000", "costOfRevenue": "32290000", "interestIncome": "71133000", "incomeBeforeTax": "154709000", "interestExpense": "75488000", "operatingIncome": "385572000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10129000", "reportedCurrency": "USD", "netInterestIncome": "-75488000", "nonInterestIncome": "None", "operatingExpenses": "33907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9306000", "costofGoodsAndServicesSold": "32290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151798000", "sellingGeneralAndAdministrative": "24912000", "netIncomeFromContinuingOperations": "144580000" }, "balance": { "goodwill": "1036966000", "inventory": "-3843000", "commonStock": "214000", "currentDebt": "None", "investments": "None", "totalAssets": "19076325000", "longTermDebt": "8615925000", "shortTermDebt": "278231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3554632000", "reportedCurrency": "USD", "retainedEarnings": "-2510816000", "totalLiabilities": "9829393000", "otherCurrentAssets": "-204103000", "totalCurrentAssets": "247105000", "currentLongTermDebt": "None", "longTermInvestments": "16680311000", "shortTermInvestments": "3843000", "currentNetReceivables": "1222818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18829220000", "currentAccountsPayable": "643830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11519953000", "shortLongTermDebtTotal": "8894156000", "totalShareholderEquity": "9230573000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "232461000", "totalCurrentLiabilities": "876291000", "otherNonCurrentLiabilities": "157728000", "totalNonCurrentLiabilities": "8953102000", "cashAndShortTermInvestments": "204103000", "commonStockSharesOutstanding": "215184485", "intangibleAssetsExcludingGoodwill": "3554632000", "cashAndCashEquivalentsAtCarryingValue": "204103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144580000", "profitLoss": "None", "dividendPayout": "229474000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247607000", "capitalExpenditures": "751389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128347000", "cashflowFromInvestment": "-318346000", "stockBasedCompensation": "8995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229474000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57608000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1347651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451769000, "cost_of_revenue": 32290000, "gross_profit": 419479000, "research_and_development": null, "selling_general_admin": 24912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226665000, "depreciation_amortisation": 151798000, "ebitda": 378463000, "interest_expense": 75488000, "interest_income": null, "other_non_operating": null, "pretax_income": 154709000, "tax_provision": 10129000, "effective_tax_rate": null, "net_income": 144620000, "net_income_continuing_ops": 144580000, "net_income_to_common": 144620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204103000, "short_term_investments": 3843000, "net_receivables": 1222818000, "inventory": -3843000, "other_current_assets": null, "total_current_assets": 247105000, "net_ppe": null, "goodwill": 1036966000, "intangible_assets": 3554632000, "goodwill_and_intangibles": 4591598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18829220000, "total_assets": 19076325000, "short_term_debt": 278231000, "accounts_payable": 643830000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 876291000, "long_term_debt": 8615925000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8953102000, "total_liabilities": 9829393000, "total_debt": 8894156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2510816000, "total_equity": 9230573000, "shares_outstanding": 215184485, "operating_cash_flow": 247607000, "stock_based_compensation": 8995000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 751389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318346000, "dividends_paid": 229474000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128347000, "free_cash_flow": 998996000, "net_change_in_cash": 57608000 }, "raw_data": { "income": { "ebit": "226665000", "ebitda": "378463000", "netIncome": "144620000", "grossProfit": "419479000", "depreciation": "None", "totalRevenue": "451769000", "costOfRevenue": "32290000", "interestIncome": "71133000", "incomeBeforeTax": "154709000", "interestExpense": "75488000", "operatingIncome": "385572000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10129000", "reportedCurrency": "USD", "netInterestIncome": "-75488000", "nonInterestIncome": "None", "operatingExpenses": "33907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9306000", "costofGoodsAndServicesSold": "32290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151798000", "sellingGeneralAndAdministrative": "24912000", "netIncomeFromContinuingOperations": "144580000" }, "balance": { "goodwill": "1036966000", "inventory": "-3843000", "commonStock": "214000", "currentDebt": "None", "investments": "None", "totalAssets": "19076325000", "longTermDebt": "8615925000", "shortTermDebt": "278231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3554632000", "reportedCurrency": "USD", "retainedEarnings": "-2510816000", "totalLiabilities": "9829393000", "otherCurrentAssets": "-204103000", "totalCurrentAssets": "247105000", "currentLongTermDebt": "None", "longTermInvestments": "16680311000", "shortTermInvestments": "3843000", "currentNetReceivables": "1222818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18829220000", "currentAccountsPayable": "643830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11519953000", "shortLongTermDebtTotal": "8894156000", "totalShareholderEquity": "9230573000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "232461000", "totalCurrentLiabilities": "876291000", "otherNonCurrentLiabilities": "157728000", "totalNonCurrentLiabilities": "8953102000", "cashAndShortTermInvestments": "204103000", "commonStockSharesOutstanding": "215184485", "intangibleAssetsExcludingGoodwill": "3554632000", "cashAndCashEquivalentsAtCarryingValue": "204103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144580000", "profitLoss": "None", "dividendPayout": "229474000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247607000", "capitalExpenditures": "751389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128347000", "cashflowFromInvestment": "-318346000", "stockBasedCompensation": "8995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229474000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57608000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1347651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }