{ "ticker": { "uuid": "ad470792-a6af-4601-99b9-b474e0c53480", "symbol": "GPN", "name": "Global Payments Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/ad470792-a6af-4601-99b9-b474e0c53480/", "api_url": "https://sharemaestro.com/factors/api/tickers/ad470792-a6af-4601-99b9-b474e0c53480/" }, "ticker_metadata": { "id": 1803, "uuid": "ad470792-a6af-4601-99b9-b474e0c53480", "symbol": "GPN", "name": "Global Payments Inc", "asset_type": "equity", "market_cap": 20094507000, "stock_exchange_id": 3, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Global Payments Inc. is an American company providing financial technology services globally headquartered in Atlanta, Georgia.", "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": "ad470792-a6af-4601-99b9-b474e0c53480", "symbol": "GPN", "name": "Global Payments Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/ad470792-a6af-4601-99b9-b474e0c53480/", "api_url": "https://sharemaestro.com/factors/api/tickers/ad470792-a6af-4601-99b9-b474e0c53480/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.72, "quality": 0.68, "momentum": 0.17, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 66.32, "market_cap": 15928339680, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0931, "shareholder_yield": 0.0154, "roe": -0.0297, "piotroski_f_score": 6, "momentum_12_1": -0.0885, "volatility_252d": 0.4245 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:12.385531+00:00", "batch_id": "" }, "size": { "price_close": 66.32, "market_cap": 15928339680, "market_cap_usd": 15928339680, "enterprise_value": 33644131680, "shares_outstanding": 240174000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6695, "ptbv_ratio": null, "ps_ratio": 1.8037, "pcf_ratio": 8.7873, "pfcf_ratio": 6.2119, "ev_ebitda": 10.7357, "ev_ebit": 22.6816, "ev_sales": 3.8098, "ev_fcf": 13.1208, "earnings_yield": null, "fcf_yield": 0.0762, "price_to_sales": 1.8037, "price_to_book": 0.6695, "price_to_cashflow": 8.7873, "ebitda_to_ev": 0.0931, "sales_yield": 0.2625 }, "yield": { "dividend_yield": 0.0154, "buyback_yield": 0, "shareholder_yield": 0.0154, "debt_paydown_yield": null, "total_yield": 0.0154 }, "quality": { "gross_margin": 0.6731, "operating_margin": 0.168, "net_margin": -0.0799, "ebitda_margin": 0.3549, "fcf_margin": 0.2904, "roe": -0.0297, "roa": -0.011, "roic": 0.0253, "roc_greenblatt": null, "asset_turnover": 0.1374, "cash_conversion": -3.6345, "accruals_ratio": -0.0392, "sbc_to_revenue": 0.0153, "piotroski_f_score": 6, "altman_z_score": 0.4863, "earnings_stability_5y": 7.3239, "revenue_stability_5y": 0.2122, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0925, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6636, "net_debt_to_ebitda": 5.653, "debt_to_assets": 0.3669, "interest_coverage": 2.0713, "current_ratio": 0.7916, "quick_ratio": 0.7916, "net_debt": 17715792000, "local_beta": 0.0027, "volatility_252d": 0.4245, "volatility_60d": 1.0017, "max_drawdown_12m": -0.2818, "risk_adjusted_momentum": -0.2084 }, "growth": { "revenue_growth_1y": -0.0073, "revenue_growth_3y_cagr": -0.0496, "revenue_growth_5y_cagr": 0.0075, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.3244, "eps_growth_5y_cagr": 0.1909, "fcf_growth_1y": -0.3917, "book_value_growth_1y": 0.09, "revenue_growth": -0.0073, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0415, "price_return_3m": -0.129, "price_return_6m": -0.1535, "price_return_9m": -0.2374, "price_return_12m": -0.1263, "price_return_12m_ex1m": -0.0885, "momentum_6m": -0.1535, "momentum_12m": -0.1263, "momentum_12_1": -0.0885, "distance_from_52w_high": -0.2563, "distance_from_52w_low": 0.0354, "relative_strength": -0.2262 }, "raw_ttm": { "revenue_ttm": 8830831000, "gross_profit_ttm": 5944404000, "ebit_ttm": 1483324000, "ebitda_ttm": 3133866000, "net_income_ttm": -705505000, "eps_diluted_ttm": -2.9375, "operating_cash_flow_ttm": 1812647000, "capital_expenditure_ttm": 751528000, "fcf_ttm": 2564175000, "dividends_paid_ttm": 245643000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 716116000, "cash_and_equivalents": 5861312000, "total_current_assets": 11674225000, "total_current_liabilities": 14746974000, "net_ppe": null, "total_assets": 64254841000, "total_debt": 23577104000, "total_equity": 23792363000, "net_working_capital": -6341422000, "book_value_per_share": 99.063, "retained_earnings": 4068198000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -23466002000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 44, "rank_pcf": 37, "rank_ev_ebitda": 43, "rank_ev_ebit": 74, "rank_earnings_yield": 50, "rank_fcf_yield": 52, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 75, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 25, "rank_fcf_margin": 31, "rank_piotroski": 37, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 30, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 73 }, "composites": { "value_composite": 28, "quality_composite": 32, "momentum_composite": 83, "growth_composite": 69, "yield_composite": 27, "svqf_composite": 29, "vc1_composite": 19, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.6997, "os_score": 0.67, "value_percentile": 0.72, "quality_percentile": 0.68, "momentum_percentile": 0.17, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 23, "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": 4191, "ticker_id": 1803, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:12.385531+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.32, "market_cap": 15928339680, "market_cap_usd": 15928339680, "enterprise_value": 33644131680, "shares_outstanding": 240174000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.66947279, "ptbv_ratio": null, "ps_ratio": 1.80371923, "pcf_ratio": 8.7873368, "pfcf_ratio": 6.21187699, "ev_ebitda": 10.73566377, "ev_ebit": 22.6815798, "ev_sales": 3.80984889, "ev_fcf": 13.12084069, "earnings_yield": null, "fcf_yield": 0.07621463, "dividend_yield": 0.01542176, "buyback_yield": 0, "shareholder_yield": 0.01542176, "debt_paydown_yield": null, "total_yield": 0.01542176, "gross_margin": 0.67314209, "operating_margin": 0.16797106, "net_margin": -0.07989112, "ebitda_margin": 0.35487781, "fcf_margin": 0.29036622, "roe": -0.02965258, "roa": -0.0109798, "roic": 0.02528671, "roc_greenblatt": null, "asset_turnover": 0.13743449, "cash_conversion": -3.63452421, "accruals_ratio": -0.03919007, "sbc_to_revenue": 0.01533185, "debt_to_equity": 1.66356994, "net_debt_to_ebitda": 5.65301516, "debt_to_assets": 0.36693117, "interest_coverage": 2.07134598, "current_ratio": 0.79163529, "quick_ratio": 0.79163529, "net_debt": 17715792000, "revenue_growth_1y": -0.00734451, "revenue_growth_3y_cagr": -0.04956829, "revenue_growth_5y_cagr": 0.00749292, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.32436615, "eps_growth_5y_cagr": 0.19089198, "fcf_growth_1y": -0.39169536, "book_value_growth_1y": 0.09004384, "piotroski_f_score": 6, "altman_z_score": 0.48632722, "earnings_stability_5y": 7.323925, "revenue_stability_5y": 0.212244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04147998, "price_return_3m": -0.12903586, "price_return_6m": -0.15352667, "price_return_9m": -0.23741277, "price_return_12m": -0.12626245, "price_return_12m_ex1m": -0.08845143, "distance_from_52w_high": -0.25630548, "distance_from_52w_low": 0.03544106, "relative_strength": -0.22622603, "local_beta": 0.0027, "volatility_252d": 0.424483, "volatility_60d": 1.001685, "max_drawdown_12m": -0.28176065, "revenue_ttm": 8830831000, "gross_profit_ttm": 5944404000, "ebit_ttm": 1483324000, "ebitda_ttm": 3133866000, "net_income_ttm": -705505000, "eps_diluted_ttm": -2.9374745, "operating_cash_flow_ttm": 1812647000, "capital_expenditure_ttm": 751528000, "fcf_ttm": 2564175000, "dividends_paid_ttm": 245643000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 716116000, "cash_and_equivalents": 5861312000, "total_current_assets": 11674225000, "total_current_liabilities": 14746974000, "net_ppe": null, "total_assets": 64254841000, "total_debt": 23577104000, "total_equity": 23792363000, "net_working_capital": -6341422000, "book_value_per_share": 99.06302514, "retained_earnings": 4068198000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -23466002000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 44, "rank_pcf": 37, "rank_ev_ebitda": 43, "rank_ev_ebit": 74, "rank_earnings_yield": 50, "rank_fcf_yield": 52, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 75, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 25, "rank_fcf_margin": 31, "rank_piotroski": 37, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 30, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 73, "value_composite": 28, "quality_composite": 32, "momentum_composite": 83, "growth_composite": 69, "yield_composite": 27, "svqf_composite": 29, "vc1_composite": 19, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 23, "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": 66.32, "os": 0.67, "value": 0.72, "quality": 0.68, "momentum": 0.17, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0154, "roe": -0.0297, "momentum_12_1": -0.0885, "complete_fields": { "id": 4191, "ticker_id": 1803, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:12.385531+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.32, "market_cap": 15928339680, "market_cap_usd": 15928339680, "enterprise_value": 33644131680, "shares_outstanding": 240174000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.66947279, "ptbv_ratio": null, "ps_ratio": 1.80371923, "pcf_ratio": 8.7873368, "pfcf_ratio": 6.21187699, "ev_ebitda": 10.73566377, "ev_ebit": 22.6815798, "ev_sales": 3.80984889, "ev_fcf": 13.12084069, "earnings_yield": null, "fcf_yield": 0.07621463, "dividend_yield": 0.01542176, "buyback_yield": 0, "shareholder_yield": 0.01542176, "debt_paydown_yield": null, "total_yield": 0.01542176, "gross_margin": 0.67314209, "operating_margin": 0.16797106, "net_margin": -0.07989112, "ebitda_margin": 0.35487781, "fcf_margin": 0.29036622, "roe": -0.02965258, "roa": -0.0109798, "roic": 0.02528671, "roc_greenblatt": null, "asset_turnover": 0.13743449, "cash_conversion": -3.63452421, "accruals_ratio": -0.03919007, "sbc_to_revenue": 0.01533185, "debt_to_equity": 1.66356994, "net_debt_to_ebitda": 5.65301516, "debt_to_assets": 0.36693117, "interest_coverage": 2.07134598, "current_ratio": 0.79163529, "quick_ratio": 0.79163529, "net_debt": 17715792000, "revenue_growth_1y": -0.00734451, "revenue_growth_3y_cagr": -0.04956829, "revenue_growth_5y_cagr": 0.00749292, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.32436615, "eps_growth_5y_cagr": 0.19089198, "fcf_growth_1y": -0.39169536, "book_value_growth_1y": 0.09004384, "piotroski_f_score": 6, "altman_z_score": 0.48632722, "earnings_stability_5y": 7.323925, "revenue_stability_5y": 0.212244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04147998, "price_return_3m": -0.12903586, "price_return_6m": -0.15352667, "price_return_9m": -0.23741277, "price_return_12m": -0.12626245, "price_return_12m_ex1m": -0.08845143, "distance_from_52w_high": -0.25630548, "distance_from_52w_low": 0.03544106, "relative_strength": -0.22622603, "local_beta": 0.0027, "volatility_252d": 0.424483, "volatility_60d": 1.001685, "max_drawdown_12m": -0.28176065, "revenue_ttm": 8830831000, "gross_profit_ttm": 5944404000, "ebit_ttm": 1483324000, "ebitda_ttm": 3133866000, "net_income_ttm": -705505000, "eps_diluted_ttm": -2.9374745, "operating_cash_flow_ttm": 1812647000, "capital_expenditure_ttm": 751528000, "fcf_ttm": 2564175000, "dividends_paid_ttm": 245643000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 716116000, "cash_and_equivalents": 5861312000, "total_current_assets": 11674225000, "total_current_liabilities": 14746974000, "net_ppe": null, "total_assets": 64254841000, "total_debt": 23577104000, "total_equity": 23792363000, "net_working_capital": -6341422000, "book_value_per_share": 99.06302514, "retained_earnings": 4068198000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -23466002000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 44, "rank_pcf": 37, "rank_ev_ebitda": 43, "rank_ev_ebit": 74, "rank_earnings_yield": 50, "rank_fcf_yield": 52, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 75, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 25, "rank_fcf_margin": 31, "rank_piotroski": 37, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 30, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 73, "value_composite": 28, "quality_composite": 32, "momentum_composite": 83, "growth_composite": 69, "yield_composite": 27, "svqf_composite": 29, "vc1_composite": 19, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 23, "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 7705878000, "cost_of_revenue": 2113380999, "gross_profit": 5592497000, "ebit": 2029876000, "ebitda": 3445253000, "pretax_income": 1380233000, "tax_provision": 251557000, "net_income": 1400107000, "net_income_to_common": 1400107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8336402000, "total_current_assets": 12602671000, "total_assets": 53338484000, "short_term_debt": 2265799000, "long_term_debt": 19541512000, "total_debt": 21807311000, "total_liabilities": 29559003000, "total_equity": 22888767000, "shares_outstanding": 240174000, "goodwill_and_intangibles": 21307851000 }, "cash_flow": { "operating_cash_flow": 2656592000, "capital_expenditure": 617769000, "free_cash_flow": 3274361000, "dividends_paid": 238521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270589, "ticker_id": 1803, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2029876000", "ebitda": "3445253000", "netIncome": "1400107000", "grossProfit": "5592497000", "depreciation": "None", "totalRevenue": "7705878000", "costOfRevenue": "2113380999", "interestIncome": "494505000", "incomeBeforeTax": "1380233000", "interestExpense": "649643000", "operatingIncome": "1471866000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "251557000", "reportedCurrency": "USD", "netInterestIncome": "-494505000", "nonInterestIncome": "None", "operatingExpenses": "4120631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2113380999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1415377000", "sellingGeneralAndAdministrative": "3338631000", "netIncomeFromContinuingOperations": "1128676000" }, "balance": { "goodwill": "17076624000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "53338484000", "longTermDebt": "19541512000", "shortTermDebt": "2265799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4231227000", "reportedCurrency": "USD", "retainedEarnings": "5936322000", "totalLiabilities": "29559003000", "otherCurrentAssets": "3482095000", "totalCurrentAssets": "12602671000", "currentLongTermDebt": "2265799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "784174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40735813000", "currentAccountsPayable": "2660136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1501763000", "shortLongTermDebtTotal": "21807311000", "totalShareholderEquity": "22888767000", "capitalLeaseObligations": "58065000", "otherCurrentLiabilities": "2530909000", "totalCurrentLiabilities": "7456844000", "otherNonCurrentLiabilities": "522121000", "totalNonCurrentLiabilities": "22102159000", "cashAndShortTermInvestments": "8336402000", "commonStockSharesOutstanding": "240174000", "intangibleAssetsExcludingGoodwill": "4231227000", "cashAndCashEquivalentsAtCarryingValue": "8336402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1456047000", "profitLoss": "None", "dividendPayout": "238521000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2656592000", "capitalExpenditures": "617769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3687677000", "cashflowFromInvestment": "-185456000", "stockBasedCompensation": "153647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1230655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1415377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7705878000, "cost_of_revenue": 2113380999, "gross_profit": 5592497000, "research_and_development": null, "selling_general_admin": 3338631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2029876000, "depreciation_amortisation": 1415377000, "ebitda": 3445253000, "interest_expense": 649643000, "interest_income": null, "other_non_operating": null, "pretax_income": 1380233000, "tax_provision": 251557000, "effective_tax_rate": null, "net_income": 1400107000, "net_income_continuing_ops": 1128676000, "net_income_to_common": 1400107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8336402000, "short_term_investments": null, "net_receivables": 784174000, "inventory": null, "other_current_assets": null, "total_current_assets": 12602671000, "net_ppe": null, "goodwill": 17076624000, "intangible_assets": 4231227000, "goodwill_and_intangibles": 21307851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40735813000, "total_assets": 53338484000, "short_term_debt": 2265799000, "accounts_payable": 2660136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7456844000, "long_term_debt": 19541512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22102159000, "total_liabilities": 29559003000, "total_debt": 21807311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5936322000, "total_equity": 22888767000, "shares_outstanding": 240174000, "operating_cash_flow": 2656592000, "stock_based_compensation": 153647000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 617769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185456000, "dividends_paid": 238521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3687677000, "free_cash_flow": 3274361000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2029876000", "ebitda": "3445253000", "netIncome": "1400107000", "grossProfit": "5592497000", "depreciation": "None", "totalRevenue": "7705878000", "costOfRevenue": "2113380999", "interestIncome": "494505000", "incomeBeforeTax": "1380233000", "interestExpense": "649643000", "operatingIncome": "1471866000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "251557000", "reportedCurrency": "USD", "netInterestIncome": "-494505000", "nonInterestIncome": "None", "operatingExpenses": "4120631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2113380999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1415377000", "sellingGeneralAndAdministrative": "3338631000", "netIncomeFromContinuingOperations": "1128676000" }, "balance": { "goodwill": "17076624000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "53338484000", "longTermDebt": "19541512000", "shortTermDebt": "2265799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4231227000", "reportedCurrency": "USD", "retainedEarnings": "5936322000", "totalLiabilities": "29559003000", "otherCurrentAssets": "3482095000", "totalCurrentAssets": "12602671000", "currentLongTermDebt": "2265799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "784174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40735813000", "currentAccountsPayable": "2660136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1501763000", "shortLongTermDebtTotal": "21807311000", "totalShareholderEquity": "22888767000", "capitalLeaseObligations": "58065000", "otherCurrentLiabilities": "2530909000", "totalCurrentLiabilities": "7456844000", "otherNonCurrentLiabilities": "522121000", "totalNonCurrentLiabilities": "22102159000", "cashAndShortTermInvestments": "8336402000", "commonStockSharesOutstanding": "240174000", "intangibleAssetsExcludingGoodwill": "4231227000", "cashAndCashEquivalentsAtCarryingValue": "8336402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1456047000", "profitLoss": "None", "dividendPayout": "238521000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2656592000", "capitalExpenditures": "617769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3687677000", "cashflowFromInvestment": "-185456000", "stockBasedCompensation": "153647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1230655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1415377000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 10105894000, "cost_of_revenue": 3760116000, "gross_profit": 6345778000, "ebit": 2511504000, "ebitda": 4519486000, "pretax_income": 1939286000, "tax_provision": 295133000, "net_income": 1570365000, "net_income_to_common": 1570365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2538416000, "total_current_assets": 6036670000, "total_assets": 46890255000, "short_term_debt": 1650722000, "long_term_debt": 15164659000, "total_debt": 16815381000, "total_liabilities": 23873688000, "total_equity": 22280686000, "shares_outstanding": 254845000, "goodwill_and_intangibles": 35218261000 }, "cash_flow": { "operating_cash_flow": 3532683000, "capital_expenditure": 674917000, "free_cash_flow": 4207600000, "dividends_paid": 252811000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270594, "ticker_id": 1803, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2511504000", "ebitda": "4519486000", "netIncome": "1570365000", "grossProfit": "6345778000", "depreciation": "None", "totalRevenue": "10105894000", "costOfRevenue": "3760116000", "interestIncome": "169168000", "incomeBeforeTax": "1939286000", "interestExpense": "633986000", "operatingIncome": "2285471000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "295133000", "reportedCurrency": "USD", "netInterestIncome": "-464818000", "nonInterestIncome": "None", "operatingExpenses": "4060307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3760116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2007982000", "sellingGeneralAndAdministrative": "4285307000", "netIncomeFromContinuingOperations": "1644153000" }, "balance": { "goodwill": "26286318000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "46890255000", "longTermDebt": "15164659000", "shortTermDebt": "1650722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8931943000", "reportedCurrency": "USD", "retainedEarnings": "4774736000", "totalLiabilities": "23873688000", "otherCurrentAssets": "2416514000", "totalCurrentAssets": "6036670000", "currentLongTermDebt": "1579115000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40853585000", "currentAccountsPayable": "320085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2556651000", "shortLongTermDebtTotal": "16815381000", "totalShareholderEquity": "22280686000", "capitalLeaseObligations": "71607000", "otherCurrentLiabilities": "2822162000", "totalCurrentLiabilities": "6252714000", "otherNonCurrentLiabilities": "623319000", "totalNonCurrentLiabilities": "17620974000", "cashAndShortTermInvestments": "2538416000", "commonStockSharesOutstanding": "254845000", "intangibleAssetsExcludingGoodwill": "8931943000", "cashAndCashEquivalentsAtCarryingValue": "2538416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1644153000", "profitLoss": "None", "dividendPayout": "252811000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3532683000", "capitalExpenditures": "674917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2766858000", "cashflowFromInvestment": "-173891000", "stockBasedCompensation": "164244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252811000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1608179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1862331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10105894000, "cost_of_revenue": 3760116000, "gross_profit": 6345778000, "research_and_development": 55808000, "selling_general_admin": 4285307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2511504000, "depreciation_amortisation": 2007982000, "ebitda": 4519486000, "interest_expense": 633986000, "interest_income": null, "other_non_operating": null, "pretax_income": 1939286000, "tax_provision": 295133000, "effective_tax_rate": null, "net_income": 1570365000, "net_income_continuing_ops": 1644153000, "net_income_to_common": 1570365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2538416000, "short_term_investments": null, "net_receivables": 1081740000, "inventory": null, "other_current_assets": null, "total_current_assets": 6036670000, "net_ppe": null, "goodwill": 26286318000, "intangible_assets": 8931943000, "goodwill_and_intangibles": 35218261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40853585000, "total_assets": 46890255000, "short_term_debt": 1650722000, "accounts_payable": 320085000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6252714000, "long_term_debt": 15164659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17620974000, "total_liabilities": 23873688000, "total_debt": 16815381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4774736000, "total_equity": 22280686000, "shares_outstanding": 254845000, "operating_cash_flow": 3532683000, "stock_based_compensation": 164244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 674917000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173891000, "dividends_paid": 252811000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2766858000, "free_cash_flow": 4207600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2511504000", "ebitda": "4519486000", "netIncome": "1570365000", "grossProfit": "6345778000", "depreciation": "None", "totalRevenue": "10105894000", "costOfRevenue": "3760116000", "interestIncome": "169168000", "incomeBeforeTax": "1939286000", "interestExpense": "633986000", "operatingIncome": "2285471000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "295133000", "reportedCurrency": "USD", "netInterestIncome": "-464818000", "nonInterestIncome": "None", "operatingExpenses": "4060307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3760116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2007982000", "sellingGeneralAndAdministrative": "4285307000", "netIncomeFromContinuingOperations": "1644153000" }, "balance": { "goodwill": "26286318000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "46890255000", "longTermDebt": "15164659000", "shortTermDebt": "1650722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8931943000", "reportedCurrency": "USD", "retainedEarnings": "4774736000", "totalLiabilities": "23873688000", "otherCurrentAssets": "2416514000", "totalCurrentAssets": "6036670000", "currentLongTermDebt": "1579115000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40853585000", "currentAccountsPayable": "320085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2556651000", "shortLongTermDebtTotal": "16815381000", "totalShareholderEquity": "22280686000", "capitalLeaseObligations": "71607000", "otherCurrentLiabilities": "2822162000", "totalCurrentLiabilities": "6252714000", "otherNonCurrentLiabilities": "623319000", "totalNonCurrentLiabilities": "17620974000", "cashAndShortTermInvestments": "2538416000", "commonStockSharesOutstanding": "254845000", "intangibleAssetsExcludingGoodwill": "8931943000", "cashAndCashEquivalentsAtCarryingValue": "2538416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1644153000", "profitLoss": "None", "dividendPayout": "252811000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3532683000", "capitalExpenditures": "674917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2766858000", "cashflowFromInvestment": "-173891000", "stockBasedCompensation": "164244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252811000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1608179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1862331000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 9654419000, "cost_of_revenue": 3727521000, "gross_profit": 5926898000, "ebit": 1834706000, "ebitda": 3738603000, "pretax_income": 1237843000, "tax_provision": 209020000, "net_income": 986233000, "net_income_to_common": 986233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088887000, "total_current_assets": 8073759000, "total_assets": 50570186000, "short_term_debt": 1683525000, "long_term_debt": 15692297000, "total_debt": 17375822000, "total_liabilities": 26782671000, "total_equity": 22999210000, "shares_outstanding": 261698000, "goodwill_and_intangibles": 36911569000 }, "cash_flow": { "operating_cash_flow": 2248741000, "capital_expenditure": 658142000, "free_cash_flow": 2906883000, "dividends_paid": 260431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270599, "ticker_id": 1803, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1834706000", "ebitda": "3738603000", "netIncome": "986233000", "grossProfit": "5926898000", "depreciation": "None", "totalRevenue": "9654419000", "costOfRevenue": "3727521000", "interestIncome": "113711000", "incomeBeforeTax": "1237843000", "interestExpense": "660150000", "operatingIncome": "2213030000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "209020000", "reportedCurrency": "USD", "netInterestIncome": "-546439000", "nonInterestIncome": "None", "operatingExpenses": "3713868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3727521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1903897000", "sellingGeneralAndAdministrative": "4073768000", "netIncomeFromContinuingOperations": "1028823000" }, "balance": { "goodwill": "26743523000", "inventory": "6451000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "50570186000", "longTermDebt": "15692297000", "shortTermDebt": "1683525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10168046000", "reportedCurrency": "USD", "retainedEarnings": "3457182000", "totalLiabilities": "26782671000", "otherCurrentAssets": "4864794000", "totalCurrentAssets": "8073759000", "currentLongTermDebt": "1601829000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1120078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42496427000", "currentAccountsPayable": "290437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2535720000", "shortLongTermDebtTotal": "17375822000", "totalShareholderEquity": "22999210000", "capitalLeaseObligations": "81696000", "otherCurrentLiabilities": "5722655000", "totalCurrentLiabilities": "8125729000", "otherNonCurrentLiabilities": "722540000", "totalNonCurrentLiabilities": "18656942000", "cashAndShortTermInvestments": "2088887000", "commonStockSharesOutstanding": "261698000", "intangibleAssetsExcludingGoodwill": "10168046000", "cashAndCashEquivalentsAtCarryingValue": "2088887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1028823000", "profitLoss": "None", "dividendPayout": "260431000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-289826000", "operatingCashflow": "2248741000", "capitalExpenditures": "658142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2141121000", "cashflowFromInvestment": "-4361112000", "stockBasedCompensation": "208994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "260431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-459497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1776692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9654419000, "cost_of_revenue": 3727521000, "gross_profit": 5926898000, "research_and_development": null, "selling_general_admin": 4073768000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1834706000, "depreciation_amortisation": 1903897000, "ebitda": 3738603000, "interest_expense": 660150000, "interest_income": null, "other_non_operating": null, "pretax_income": 1237843000, "tax_provision": 209020000, "effective_tax_rate": null, "net_income": 986233000, "net_income_continuing_ops": 1028823000, "net_income_to_common": 986233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2088887000, "short_term_investments": null, "net_receivables": 1120078000, "inventory": 6451000, "other_current_assets": null, "total_current_assets": 8073759000, "net_ppe": null, "goodwill": 26743523000, "intangible_assets": 10168046000, "goodwill_and_intangibles": 36911569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42496427000, "total_assets": 50570186000, "short_term_debt": 1683525000, "accounts_payable": 290437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8125729000, "long_term_debt": 15692297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18656942000, "total_liabilities": 26782671000, "total_debt": 17375822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3457182000, "total_equity": 22999210000, "shares_outstanding": 261698000, "operating_cash_flow": 2248741000, "stock_based_compensation": 208994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 658142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4361112000, "dividends_paid": 260431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2141121000, "free_cash_flow": 2906883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1834706000", "ebitda": "3738603000", "netIncome": "986233000", "grossProfit": "5926898000", "depreciation": "None", "totalRevenue": "9654419000", "costOfRevenue": "3727521000", "interestIncome": "113711000", "incomeBeforeTax": "1237843000", "interestExpense": "660150000", "operatingIncome": "2213030000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "209020000", "reportedCurrency": "USD", "netInterestIncome": "-546439000", "nonInterestIncome": "None", "operatingExpenses": "3713868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3727521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1903897000", "sellingGeneralAndAdministrative": "4073768000", "netIncomeFromContinuingOperations": "1028823000" }, "balance": { "goodwill": "26743523000", "inventory": "6451000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "50570186000", "longTermDebt": "15692297000", "shortTermDebt": "1683525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10168046000", "reportedCurrency": "USD", "retainedEarnings": "3457182000", "totalLiabilities": "26782671000", "otherCurrentAssets": "4864794000", "totalCurrentAssets": "8073759000", "currentLongTermDebt": "1601829000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1120078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42496427000", "currentAccountsPayable": "290437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2535720000", "shortLongTermDebtTotal": "17375822000", "totalShareholderEquity": "22999210000", "capitalLeaseObligations": "81696000", "otherCurrentLiabilities": "5722655000", "totalCurrentLiabilities": "8125729000", "otherNonCurrentLiabilities": "722540000", "totalNonCurrentLiabilities": "18656942000", "cashAndShortTermInvestments": "2088887000", "commonStockSharesOutstanding": "261698000", "intangibleAssetsExcludingGoodwill": "10168046000", "cashAndCashEquivalentsAtCarryingValue": "2088887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1028823000", "profitLoss": "None", "dividendPayout": "260431000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-289826000", "operatingCashflow": "2248741000", "capitalExpenditures": "658142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2141121000", "cashflowFromInvestment": "-4361112000", "stockBasedCompensation": "208994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "260431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-459497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1776692000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 8975515000, "cost_of_revenue": 3778617000, "gross_profit": 5196898000, "ebit": 652428000, "ebitda": 2427684000, "pretax_income": 310007000, "tax_provision": 166694000, "net_income": 111493000, "net_income_to_common": 111493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1997566000, "total_current_assets": 6314148000, "total_assets": 44809014000, "short_term_debt": 1996649000, "long_term_debt": 12289248000, "total_debt": 14285897000, "total_liabilities": 22268804000, "total_equity": 22303506000, "shares_outstanding": 275576000, "goodwill_and_intangibles": 32979110000 }, "cash_flow": { "operating_cash_flow": 2244040000, "capital_expenditure": 615652000, "free_cash_flow": 2859692000, "dividends_paid": 273955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270604, "ticker_id": 1803, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "652428000", "ebitda": "2427684000", "netIncome": "111493000", "grossProfit": "5196898000", "depreciation": "None", "totalRevenue": "8975515000", "costOfRevenue": "3778617000", "interestIncome": "33604000", "incomeBeforeTax": "310007000", "interestExpense": "449433000", "operatingIncome": "1977420000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "166694000", "reportedCurrency": "USD", "netInterestIncome": "-415829000", "nonInterestIncome": "None", "operatingExpenses": "3219478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "119289000", "costofGoodsAndServicesSold": "3778617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1775256000", "sellingGeneralAndAdministrative": "3524578000", "netIncomeFromContinuingOperations": "143313000" }, "balance": { "goodwill": "23320736000", "inventory": "138815000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "44809014000", "longTermDebt": "12289248000", "shortTermDebt": "1996649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9658374000", "reportedCurrency": "USD", "retainedEarnings": "2731380000", "totalLiabilities": "22268804000", "otherCurrentAssets": "3318250000", "totalCurrentAssets": "6314148000", "currentLongTermDebt": "1916441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "998332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38494866000", "currentAccountsPayable": "229436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1838809000", "shortLongTermDebtTotal": "14285897000", "totalShareholderEquity": "22303506000", "capitalLeaseObligations": "80208000", "otherCurrentLiabilities": "4342205000", "totalCurrentLiabilities": "6898691000", "otherNonCurrentLiabilities": "647975000", "totalNonCurrentLiabilities": "15370113000", "cashAndShortTermInvestments": "1997566000", "commonStockSharesOutstanding": "275576000", "intangibleAssetsExcludingGoodwill": "9658374000", "cashAndCashEquivalentsAtCarryingValue": "1997566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143313000", "profitLoss": "None", "dividendPayout": "273955000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "17157000", "operatingCashflow": "2244040000", "capitalExpenditures": "615652000", "changeInReceivables": "-111974000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1376701000", "cashflowFromInvestment": "-675537000", "stockBasedCompensation": "163261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "191802000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2921307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1662455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8975515000, "cost_of_revenue": 3778617000, "gross_profit": 5196898000, "research_and_development": null, "selling_general_admin": 3524578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 652428000, "depreciation_amortisation": 1775256000, "ebitda": 2427684000, "interest_expense": 449433000, "interest_income": null, "other_non_operating": null, "pretax_income": 310007000, "tax_provision": 166694000, "effective_tax_rate": null, "net_income": 111493000, "net_income_continuing_ops": 143313000, "net_income_to_common": 111493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1997566000, "short_term_investments": null, "net_receivables": 998332000, "inventory": 138815000, "other_current_assets": null, "total_current_assets": 6314148000, "net_ppe": null, "goodwill": 23320736000, "intangible_assets": 9658374000, "goodwill_and_intangibles": 32979110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38494866000, "total_assets": 44809014000, "short_term_debt": 1996649000, "accounts_payable": 229436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6898691000, "long_term_debt": 12289248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15370113000, "total_liabilities": 22268804000, "total_debt": 14285897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2731380000, "total_equity": 22303506000, "shares_outstanding": 275576000, "operating_cash_flow": 2244040000, "stock_based_compensation": 163261000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 615652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -675537000, "dividends_paid": 273955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1376701000, "free_cash_flow": 2859692000, "net_change_in_cash": 191802000 }, "raw_data": { "income": { "ebit": "652428000", "ebitda": "2427684000", "netIncome": "111493000", "grossProfit": "5196898000", "depreciation": "None", "totalRevenue": "8975515000", "costOfRevenue": "3778617000", "interestIncome": "33604000", "incomeBeforeTax": "310007000", "interestExpense": "449433000", "operatingIncome": "1977420000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "166694000", "reportedCurrency": "USD", "netInterestIncome": "-415829000", "nonInterestIncome": "None", "operatingExpenses": "3219478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "119289000", "costofGoodsAndServicesSold": "3778617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1775256000", "sellingGeneralAndAdministrative": "3524578000", "netIncomeFromContinuingOperations": "143313000" }, "balance": { "goodwill": "23320736000", "inventory": "138815000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "44809014000", "longTermDebt": "12289248000", "shortTermDebt": "1996649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9658374000", "reportedCurrency": "USD", "retainedEarnings": "2731380000", "totalLiabilities": "22268804000", "otherCurrentAssets": "3318250000", "totalCurrentAssets": "6314148000", "currentLongTermDebt": "1916441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "998332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38494866000", "currentAccountsPayable": "229436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1838809000", "shortLongTermDebtTotal": "14285897000", "totalShareholderEquity": "22303506000", "capitalLeaseObligations": "80208000", "otherCurrentLiabilities": "4342205000", "totalCurrentLiabilities": "6898691000", "otherNonCurrentLiabilities": "647975000", "totalNonCurrentLiabilities": "15370113000", "cashAndShortTermInvestments": "1997566000", "commonStockSharesOutstanding": "275576000", "intangibleAssetsExcludingGoodwill": "9658374000", "cashAndCashEquivalentsAtCarryingValue": "1997566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143313000", "profitLoss": "None", "dividendPayout": "273955000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "17157000", "operatingCashflow": "2244040000", "capitalExpenditures": "615652000", "changeInReceivables": "-111974000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1376701000", "cashflowFromInvestment": "-675537000", "stockBasedCompensation": "163261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "191802000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2921307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1662455000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 8523762000, "cost_of_revenue": 3773725000, "gross_profit": 4750037000, "ebit": 1338102000, "ebitda": 3233589000, "pretax_income": 1156898000, "tax_provision": 169034000, "net_income": 965460000, "net_income_to_common": 965460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1979308000, "total_current_assets": 4710985000, "total_assets": 45279713000, "short_term_debt": 666261000, "long_term_debt": 11414809000, "total_debt": 12081070000, "total_liabilities": 19410296000, "total_equity": 25628201000, "shares_outstanding": 293669000, "goodwill_and_intangibles": 36446983000 }, "cash_flow": { "operating_cash_flow": 2780825000, "capital_expenditure": 493216000, "free_cash_flow": 3274041000, "dividends_paid": 259726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270609, "ticker_id": 1803, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1338102000", "ebitda": "3233589000", "netIncome": "965460000", "grossProfit": "4750037000", "depreciation": "None", "totalRevenue": "8523762000", "costOfRevenue": "3773725000", "interestIncome": "19320000", "incomeBeforeTax": "1156898000", "interestExpense": "333651000", "operatingIncome": "1755876000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "169034000", "reportedCurrency": "USD", "netInterestIncome": "-314331000", "nonInterestIncome": "None", "operatingExpenses": "2994161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "131673000", "costofGoodsAndServicesSold": "3773725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1895487000", "sellingGeneralAndAdministrative": "3391161000", "netIncomeFromContinuingOperations": "987864000" }, "balance": { "goodwill": "24813274000", "inventory": "4779000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "45279713000", "longTermDebt": "11414809000", "shortTermDebt": "666261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11633709000", "reportedCurrency": "USD", "retainedEarnings": "2982122000", "totalLiabilities": "19410296000", "otherCurrentAssets": "1785430000", "totalCurrentAssets": "4710985000", "currentLongTermDebt": "562707000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "946247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40568728000", "currentAccountsPayable": "262014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687586000", "shortLongTermDebtTotal": "12081070000", "totalShareholderEquity": "25628201000", "capitalLeaseObligations": "103554000", "otherCurrentLiabilities": "3186815000", "totalCurrentLiabilities": "4463014000", "otherNonCurrentLiabilities": "739046000", "totalNonCurrentLiabilities": "14947282000", "cashAndShortTermInvestments": "1979308000", "commonStockSharesOutstanding": "293669000", "intangibleAssetsExcludingGoodwill": "11633709000", "cashAndCashEquivalentsAtCarryingValue": "1979308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "987864000", "profitLoss": "None", "dividendPayout": "259726000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-132785000", "operatingCashflow": "2780825000", "capitalExpenditures": "493216000", "changeInReceivables": "-165543000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-405365000", "cashflowFromInvestment": "-2293826000", "stockBasedCompensation": "180779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "259726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81634000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2533629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1691384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8523762000, "cost_of_revenue": 3773725000, "gross_profit": 4750037000, "research_and_development": null, "selling_general_admin": 3391161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1338102000, "depreciation_amortisation": 1895487000, "ebitda": 3233589000, "interest_expense": 333651000, "interest_income": null, "other_non_operating": null, "pretax_income": 1156898000, "tax_provision": 169034000, "effective_tax_rate": null, "net_income": 965460000, "net_income_continuing_ops": 987864000, "net_income_to_common": 965460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1979308000, "short_term_investments": null, "net_receivables": 946247000, "inventory": 4779000, "other_current_assets": null, "total_current_assets": 4710985000, "net_ppe": null, "goodwill": 24813274000, "intangible_assets": 11633709000, "goodwill_and_intangibles": 36446983000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40568728000, "total_assets": 45279713000, "short_term_debt": 666261000, "accounts_payable": 262014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4463014000, "long_term_debt": 11414809000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14947282000, "total_liabilities": 19410296000, "total_debt": 12081070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2982122000, "total_equity": 25628201000, "shares_outstanding": 293669000, "operating_cash_flow": 2780825000, "stock_based_compensation": 180779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 493216000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2293826000, "dividends_paid": 259726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -405365000, "free_cash_flow": 3274041000, "net_change_in_cash": 81634000 }, "raw_data": { "income": { "ebit": "1338102000", "ebitda": "3233589000", "netIncome": "965460000", "grossProfit": "4750037000", "depreciation": "None", "totalRevenue": "8523762000", "costOfRevenue": "3773725000", "interestIncome": "19320000", "incomeBeforeTax": "1156898000", "interestExpense": "333651000", "operatingIncome": "1755876000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "169034000", "reportedCurrency": "USD", "netInterestIncome": "-314331000", "nonInterestIncome": "None", "operatingExpenses": "2994161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "131673000", "costofGoodsAndServicesSold": "3773725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1895487000", "sellingGeneralAndAdministrative": "3391161000", "netIncomeFromContinuingOperations": "987864000" }, "balance": { "goodwill": "24813274000", "inventory": "4779000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "45279713000", "longTermDebt": "11414809000", "shortTermDebt": "666261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11633709000", "reportedCurrency": "USD", "retainedEarnings": "2982122000", "totalLiabilities": "19410296000", "otherCurrentAssets": "1785430000", "totalCurrentAssets": "4710985000", "currentLongTermDebt": "562707000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "946247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40568728000", "currentAccountsPayable": "262014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687586000", "shortLongTermDebtTotal": "12081070000", "totalShareholderEquity": "25628201000", "capitalLeaseObligations": "103554000", "otherCurrentLiabilities": "3186815000", "totalCurrentLiabilities": "4463014000", "otherNonCurrentLiabilities": "739046000", "totalNonCurrentLiabilities": "14947282000", "cashAndShortTermInvestments": "1979308000", "commonStockSharesOutstanding": "293669000", "intangibleAssetsExcludingGoodwill": "11633709000", "cashAndCashEquivalentsAtCarryingValue": "1979308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "987864000", "profitLoss": "None", "dividendPayout": "259726000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-132785000", "operatingCashflow": "2780825000", "capitalExpenditures": "493216000", "changeInReceivables": "-165543000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-405365000", "cashflowFromInvestment": "-2293826000", "stockBasedCompensation": "180779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "259726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81634000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2533629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1691384000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 7423558000, "cost_of_revenue": 3650727000, "gross_profit": 3772831000, "ebit": 900994000, "ebitda": 2692173000, "pretax_income": 682253000, "tax_provision": 77153000, "net_income": 584520000, "net_income_to_common": 584520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1945868000, "total_current_assets": 4592360000, "total_assets": 44201545000, "short_term_debt": 1289761000, "long_term_debt": 8466407000, "total_debt": 9756168000, "total_liabilities": 16714501000, "total_equity": 27332370000, "shares_outstanding": 300516000, "goodwill_and_intangibles": 35887334000 }, "cash_flow": { "operating_cash_flow": 2314150000, "capital_expenditure": 436236000, "free_cash_flow": 2750386000, "dividends_paid": 233216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270614, "ticker_id": 1803, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "900994000", "ebitda": "2692173000", "netIncome": "584520000", "grossProfit": "3772831000", "depreciation": "None", "totalRevenue": "7423558000", "costOfRevenue": "3650727000", "interestIncome": "43551000", "incomeBeforeTax": "682253000", "interestExpense": "343548000", "operatingIncome": "1213953000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "77153000", "reportedCurrency": "USD", "netInterestIncome": "-299997000", "nonInterestIncome": "None", "operatingExpenses": "2558878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "131848000", "costofGoodsAndServicesSold": "3650727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1791179000", "sellingGeneralAndAdministrative": "2878878000", "netIncomeFromContinuingOperations": "516803000" }, "balance": { "goodwill": "23871451000", "inventory": "1", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "44201545000", "longTermDebt": "8466407000", "shortTermDebt": "1289761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12015883000", "reportedCurrency": "USD", "retainedEarnings": "2570874000", "totalLiabilities": "16714501000", "otherCurrentAssets": "1852320000", "totalCurrentAssets": "4592360000", "currentLongTermDebt": "1186055000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "794172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39609185000", "currentAccountsPayable": "128721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1578532000", "shortLongTermDebtTotal": "9756168000", "totalShareholderEquity": "27332370000", "capitalLeaseObligations": "103706000", "otherCurrentLiabilities": "2899154000", "totalCurrentLiabilities": "4549091000", "otherNonCurrentLiabilities": "750613000", "totalNonCurrentLiabilities": "12165410000", "cashAndShortTermInvestments": "1945868000", "commonStockSharesOutstanding": "300516000", "intangibleAssetsExcludingGoodwill": "12015883000", "cashAndCashEquivalentsAtCarryingValue": "1945868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "605100000", "profitLoss": "None", "dividendPayout": "233216000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "320000", "operatingCashflow": "2314150000", "capitalExpenditures": "436236000", "changeInReceivables": "55986000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1546142000", "cashflowFromInvestment": "-438342000", "stockBasedCompensation": "148792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "329666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-631148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1614440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7423558000, "cost_of_revenue": 3650727000, "gross_profit": 3772831000, "research_and_development": null, "selling_general_admin": 2878878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 900994000, "depreciation_amortisation": 1791179000, "ebitda": 2692173000, "interest_expense": 343548000, "interest_income": null, "other_non_operating": null, "pretax_income": 682253000, "tax_provision": 77153000, "effective_tax_rate": null, "net_income": 584520000, "net_income_continuing_ops": 516803000, "net_income_to_common": 584520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1945868000, "short_term_investments": null, "net_receivables": 794172000, "inventory": 1, "other_current_assets": null, "total_current_assets": 4592360000, "net_ppe": null, "goodwill": 23871451000, "intangible_assets": 12015883000, "goodwill_and_intangibles": 35887334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39609185000, "total_assets": 44201545000, "short_term_debt": 1289761000, "accounts_payable": 128721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4549091000, "long_term_debt": 8466407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12165410000, "total_liabilities": 16714501000, "total_debt": 9756168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2570874000, "total_equity": 27332370000, "shares_outstanding": 300516000, "operating_cash_flow": 2314150000, "stock_based_compensation": 148792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 436236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -438342000, "dividends_paid": 233216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1546142000, "free_cash_flow": 2750386000, "net_change_in_cash": 329666000 }, "raw_data": { "income": { "ebit": "900994000", "ebitda": "2692173000", "netIncome": "584520000", "grossProfit": "3772831000", "depreciation": "None", "totalRevenue": "7423558000", "costOfRevenue": "3650727000", "interestIncome": "43551000", "incomeBeforeTax": "682253000", "interestExpense": "343548000", "operatingIncome": "1213953000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "77153000", "reportedCurrency": "USD", "netInterestIncome": "-299997000", "nonInterestIncome": "None", "operatingExpenses": "2558878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "131848000", "costofGoodsAndServicesSold": "3650727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1791179000", "sellingGeneralAndAdministrative": "2878878000", "netIncomeFromContinuingOperations": "516803000" }, "balance": { "goodwill": "23871451000", "inventory": "1", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "44201545000", "longTermDebt": "8466407000", "shortTermDebt": "1289761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12015883000", "reportedCurrency": "USD", "retainedEarnings": "2570874000", "totalLiabilities": "16714501000", "otherCurrentAssets": "1852320000", "totalCurrentAssets": "4592360000", "currentLongTermDebt": "1186055000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "794172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39609185000", "currentAccountsPayable": "128721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1578532000", "shortLongTermDebtTotal": "9756168000", "totalShareholderEquity": "27332370000", "capitalLeaseObligations": "103706000", "otherCurrentLiabilities": "2899154000", "totalCurrentLiabilities": "4549091000", "otherNonCurrentLiabilities": "750613000", "totalNonCurrentLiabilities": "12165410000", "cashAndShortTermInvestments": "1945868000", "commonStockSharesOutstanding": "300516000", "intangibleAssetsExcludingGoodwill": "12015883000", "cashAndCashEquivalentsAtCarryingValue": "1945868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "605100000", "profitLoss": "None", "dividendPayout": "233216000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "320000", "operatingCashflow": "2314150000", "capitalExpenditures": "436236000", "changeInReceivables": "55986000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1546142000", "cashflowFromInvestment": "-438342000", "stockBasedCompensation": "148792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "329666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-631148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1614440000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 4911892000, "cost_of_revenue": 2073803000, "gross_profit": 2838089000, "ebit": 820573000, "ebitda": 1764994000, "pretax_income": 531465999, "tax_provision": 62190000, "net_income": 430613000, "net_income_to_common": 430613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1678273000, "total_current_assets": 4366448000, "total_assets": 44480162000, "short_term_debt": 587186000, "long_term_debt": 9090364000, "total_debt": 9677550000, "total_liabilities": 16425173000, "total_equity": 27855747000, "shares_outstanding": 199134000, "goodwill_and_intangibles": 36914395000 }, "cash_flow": { "operating_cash_flow": 1391278000, "capital_expenditure": 307868000, "free_cash_flow": 1699146000, "dividends_paid": 86738000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270619, "ticker_id": 1803, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "820573000", "ebitda": "1764994000", "netIncome": "430613000", "grossProfit": "2838089000", "depreciation": "None", "totalRevenue": "4911892000", "costOfRevenue": "2073803000", "interestIncome": "31413000", "incomeBeforeTax": "531465999", "interestExpense": "304905000", "operatingIncome": "1047017000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "62190000", "reportedCurrency": "USD", "netInterestIncome": "-273492000", "nonInterestIncome": "None", "operatingExpenses": "1791072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31100000", "otherNonOperatingIncome": "44954000", "costofGoodsAndServicesSold": "2073803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "944421000", "sellingGeneralAndAdministrative": "2046672000", "netIncomeFromContinuingOperations": "455735000" }, "balance": { "goodwill": "23759740000", "inventory": "-472000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "44480162000", "longTermDebt": "9090364000", "shortTermDebt": "587186000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13154655000", "reportedCurrency": "USD", "retainedEarnings": "2333011000", "totalLiabilities": "16425173000", "otherCurrentAssets": "1792943000", "totalCurrentAssets": "4366448000", "currentLongTermDebt": "498374000", "longTermInvestments": "None", "shortTermInvestments": "472000", "currentNetReceivables": "895232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40113714000", "currentAccountsPayable": "148084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1382802000", "shortLongTermDebtTotal": "9677550000", "totalShareholderEquity": "27855747000", "capitalLeaseObligations": "88812000", "otherCurrentLiabilities": "2594244999", "totalCurrentLiabilities": "3579346000", "otherNonCurrentLiabilities": "609822000", "totalNonCurrentLiabilities": "12845827000", "cashAndShortTermInvestments": "1678273000", "commonStockSharesOutstanding": "199134000", "intangibleAssetsExcludingGoodwill": "13154655000", "cashAndCashEquivalentsAtCarryingValue": "1678273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "469276000", "profitLoss": "None", "dividendPayout": "86738000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "95091000", "operatingCashflow": "1391278000", "capitalExpenditures": "307868000", "changeInReceivables": "-115528000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28674000", "cashflowFromInvestment": "-917086000", "stockBasedCompensation": "89634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86738000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "445518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-311383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "878335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4911892000, "cost_of_revenue": 2073803000, "gross_profit": 2838089000, "research_and_development": 31100000, "selling_general_admin": 2046672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 820573000, "depreciation_amortisation": 944421000, "ebitda": 1764994000, "interest_expense": 304905000, "interest_income": null, "other_non_operating": null, "pretax_income": 531465999, "tax_provision": 62190000, "effective_tax_rate": null, "net_income": 430613000, "net_income_continuing_ops": 455735000, "net_income_to_common": 430613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1678273000, "short_term_investments": 472000, "net_receivables": 895232000, "inventory": -472000, "other_current_assets": null, "total_current_assets": 4366448000, "net_ppe": null, "goodwill": 23759740000, "intangible_assets": 13154655000, "goodwill_and_intangibles": 36914395000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40113714000, "total_assets": 44480162000, "short_term_debt": 587186000, "accounts_payable": 148084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3579346000, "long_term_debt": 9090364000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12845827000, "total_liabilities": 16425173000, "total_debt": 9677550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2333011000, "total_equity": 27855747000, "shares_outstanding": 199134000, "operating_cash_flow": 1391278000, "stock_based_compensation": 89634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 307868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -917086000, "dividends_paid": 86738000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28674000, "free_cash_flow": 1699146000, "net_change_in_cash": 445518000 }, "raw_data": { "income": { "ebit": "820573000", "ebitda": "1764994000", "netIncome": "430613000", "grossProfit": "2838089000", "depreciation": "None", "totalRevenue": "4911892000", "costOfRevenue": "2073803000", "interestIncome": "31413000", "incomeBeforeTax": "531465999", "interestExpense": "304905000", "operatingIncome": "1047017000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "62190000", "reportedCurrency": "USD", "netInterestIncome": "-273492000", "nonInterestIncome": "None", "operatingExpenses": "1791072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31100000", "otherNonOperatingIncome": "44954000", "costofGoodsAndServicesSold": "2073803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "944421000", "sellingGeneralAndAdministrative": "2046672000", "netIncomeFromContinuingOperations": "455735000" }, "balance": { "goodwill": "23759740000", "inventory": "-472000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "44480162000", "longTermDebt": "9090364000", "shortTermDebt": "587186000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13154655000", "reportedCurrency": "USD", "retainedEarnings": "2333011000", "totalLiabilities": "16425173000", "otherCurrentAssets": "1792943000", "totalCurrentAssets": "4366448000", "currentLongTermDebt": "498374000", "longTermInvestments": "None", "shortTermInvestments": "472000", "currentNetReceivables": "895232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40113714000", "currentAccountsPayable": "148084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1382802000", "shortLongTermDebtTotal": "9677550000", "totalShareholderEquity": "27855747000", "capitalLeaseObligations": "88812000", "otherCurrentLiabilities": "2594244999", "totalCurrentLiabilities": "3579346000", "otherNonCurrentLiabilities": "609822000", "totalNonCurrentLiabilities": "12845827000", "cashAndShortTermInvestments": "1678273000", "commonStockSharesOutstanding": "199134000", "intangibleAssetsExcludingGoodwill": "13154655000", "cashAndCashEquivalentsAtCarryingValue": "1678273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "469276000", "profitLoss": "None", "dividendPayout": "86738000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "95091000", "operatingCashflow": "1391278000", "capitalExpenditures": "307868000", "changeInReceivables": "-115528000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28674000", "cashflowFromInvestment": "-917086000", "stockBasedCompensation": "89634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86738000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "445518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-311383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "878335000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 3366366000, "cost_of_revenue": 1095014000, "gross_profit": 2271352000, "ebit": 762566000, "ebitda": 1285379000, "pretax_income": 562155000, "tax_provision": 77488000, "net_income": 452053000, "net_income_to_common": 452053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1210878000, "total_current_assets": 3376208000, "total_assets": 13230774000, "short_term_debt": 815561000, "long_term_debt": 5015168000, "total_debt": 5830729000, "total_liabilities": 9044431000, "total_equity": 3991407000, "shares_outstanding": 159271000, "goodwill_and_intangibles": 8829973000 }, "cash_flow": { "operating_cash_flow": 1106082000, "capital_expenditure": 213290000, "free_cash_flow": 1319372000, "dividends_paid": 6332000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270624, "ticker_id": 1803, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "762566000", "ebitda": "1285379000", "netIncome": "452053000", "grossProfit": "2271352000", "depreciation": "None", "totalRevenue": "3366366000", "costOfRevenue": "1095014000", "interestIncome": "20719000", "incomeBeforeTax": "562155000", "interestExpense": "195619000", "operatingIncome": "793155000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "77488000", "reportedCurrency": "USD", "netInterestIncome": "-174900000", "nonInterestIncome": "None", "operatingExpenses": "1478197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "20719000", "costofGoodsAndServicesSold": "1095014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "522813000", "sellingGeneralAndAdministrative": "1534297000", "netIncomeFromContinuingOperations": "484667000" }, "balance": { "goodwill": "6341355000", "inventory": "-3200000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "13230774000", "longTermDebt": "5015168000", "shortTermDebt": "815561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2488618000", "reportedCurrency": "USD", "retainedEarnings": "2066415000", "totalLiabilities": "9044431000", "otherCurrentAssets": "1816930000", "totalCurrentAssets": "3376208000", "currentLongTermDebt": "815561000", "longTermInvestments": "8256000", "shortTermInvestments": "3200000", "currentNetReceivables": "348400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9854566000", "currentAccountsPayable": "76229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "653542000", "shortLongTermDebtTotal": "5830729000", "totalShareholderEquity": "3991407000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2178775000", "totalCurrentLiabilities": "3268620000", "otherNonCurrentLiabilities": "175618000", "totalNonCurrentLiabilities": "5775811000", "cashAndShortTermInvestments": "1210878000", "commonStockSharesOutstanding": "159271000", "intangibleAssetsExcludingGoodwill": "2488618000", "cashAndCashEquivalentsAtCarryingValue": "1210878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "484667000", "profitLoss": "None", "dividendPayout": "6332000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-160800000", "operatingCashflow": "1106082000", "capitalExpenditures": "213290000", "changeInReceivables": "-33386000", "changeInExchangeRate": "-41702000", "cashflowFromFinancing": "286930000", "cashflowFromInvestment": "-1476287000", "stockBasedCompensation": "57826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6332000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-124977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "522813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3366366000, "cost_of_revenue": 1095014000, "gross_profit": 2271352000, "research_and_development": 0, "selling_general_admin": 1534297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 762566000, "depreciation_amortisation": 522813000, "ebitda": 1285379000, "interest_expense": 195619000, "interest_income": null, "other_non_operating": null, "pretax_income": 562155000, "tax_provision": 77488000, "effective_tax_rate": null, "net_income": 452053000, "net_income_continuing_ops": 484667000, "net_income_to_common": 452053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1210878000, "short_term_investments": 3200000, "net_receivables": 348400000, "inventory": -3200000, "other_current_assets": null, "total_current_assets": 3376208000, "net_ppe": null, "goodwill": 6341355000, "intangible_assets": 2488618000, "goodwill_and_intangibles": 8829973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9854566000, "total_assets": 13230774000, "short_term_debt": 815561000, "accounts_payable": 76229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3268620000, "long_term_debt": 5015168000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5775811000, "total_liabilities": 9044431000, "total_debt": 5830729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2066415000, "total_equity": 3991407000, "shares_outstanding": 159271000, "operating_cash_flow": 1106082000, "stock_based_compensation": 57826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1476287000, "dividends_paid": 6332000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 286930000, "free_cash_flow": 1319372000, "net_change_in_cash": -124977000 }, "raw_data": { "income": { "ebit": "762566000", "ebitda": "1285379000", "netIncome": "452053000", "grossProfit": "2271352000", "depreciation": "None", "totalRevenue": "3366366000", "costOfRevenue": "1095014000", "interestIncome": "20719000", "incomeBeforeTax": "562155000", "interestExpense": "195619000", "operatingIncome": "793155000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "77488000", "reportedCurrency": "USD", "netInterestIncome": "-174900000", "nonInterestIncome": "None", "operatingExpenses": "1478197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "20719000", "costofGoodsAndServicesSold": "1095014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "522813000", "sellingGeneralAndAdministrative": "1534297000", "netIncomeFromContinuingOperations": "484667000" }, "balance": { "goodwill": "6341355000", "inventory": "-3200000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "13230774000", "longTermDebt": "5015168000", "shortTermDebt": "815561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2488618000", "reportedCurrency": "USD", "retainedEarnings": "2066415000", "totalLiabilities": "9044431000", "otherCurrentAssets": "1816930000", "totalCurrentAssets": "3376208000", "currentLongTermDebt": "815561000", "longTermInvestments": "8256000", "shortTermInvestments": "3200000", "currentNetReceivables": "348400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9854566000", "currentAccountsPayable": "76229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "653542000", "shortLongTermDebtTotal": "5830729000", "totalShareholderEquity": "3991407000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2178775000", "totalCurrentLiabilities": "3268620000", "otherNonCurrentLiabilities": "175618000", "totalNonCurrentLiabilities": "5775811000", "cashAndShortTermInvestments": "1210878000", "commonStockSharesOutstanding": "159271000", "intangibleAssetsExcludingGoodwill": "2488618000", "cashAndCashEquivalentsAtCarryingValue": "1210878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "484667000", "profitLoss": "None", "dividendPayout": "6332000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-160800000", "operatingCashflow": "1106082000", "capitalExpenditures": "213290000", "changeInReceivables": "-33386000", "changeInExchangeRate": "-41702000", "cashflowFromFinancing": "286930000", "cashflowFromInvestment": "-1476287000", "stockBasedCompensation": "57826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6332000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-124977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "522813000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 2969682000, "cost_of_revenue": 1273614000, "gross_profit": 1696068000, "ebit": -15646000, "ebitda": 849111000, "pretax_income": -204665000, "tax_provision": -11840000, "net_income": -1799878000, "net_income_to_common": -1799878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5861312000, "total_current_assets": 11674225000, "total_assets": 64254841000, "short_term_debt": 2592639000, "long_term_debt": 20984465000, "total_debt": 23577104000, "total_liabilities": 39580260000, "total_equity": 23792363000, "shares_outstanding": 240174000, "goodwill_and_intangibles": 47258365000 }, "cash_flow": { "operating_cash_flow": -288821000, "capital_expenditure": 261336000, "free_cash_flow": -27485000, "dividends_paid": 68246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270587, "ticker_id": 1803, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15646000", "ebitda": "849111000", "netIncome": "-1799878000", "grossProfit": "1696068000", "depreciation": "None", "totalRevenue": "2969682000", "costOfRevenue": "1273614000", "interestIncome": "33520000", "incomeBeforeTax": "-204665000", "interestExpense": "242369000", "operatingIncome": "-15646000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11840000", "reportedCurrency": "USD", "netInterestIncome": "-208849000", "nonInterestIncome": "None", "operatingExpenses": "1711714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1273614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "864757000", "sellingGeneralAndAdministrative": "1711714000", "netIncomeFromContinuingOperations": "-192825000" }, "balance": { "goodwill": "27082588000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "64254841000", "longTermDebt": "20984465000", "shortTermDebt": "2592639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "20175777000", "reportedCurrency": "USD", "retainedEarnings": "4068198000", "totalLiabilities": "39580260000", "otherCurrentAssets": "1043895000", "totalCurrentAssets": "11674225000", "currentLongTermDebt": "2592639000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4769018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52580616000", "currentAccountsPayable": "3729351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23577104000", "totalShareholderEquity": "23792363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5792784000", "totalCurrentLiabilities": "14746974000", "otherNonCurrentLiabilities": "1114971000", "totalNonCurrentLiabilities": "24833286000", "cashAndShortTermInvestments": "5861312000", "commonStockSharesOutstanding": "240174000", "intangibleAssetsExcludingGoodwill": "20175777000", "cashAndCashEquivalentsAtCarryingValue": "5861312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-213651000", "profitLoss": "None", "dividendPayout": "68246000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-288821000", "capitalExpenditures": "261336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8410513000", "cashflowFromInvestment": "5716138000", "stockBasedCompensation": "21486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-581399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "864757000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2969682000, "cost_of_revenue": 1273614000, "gross_profit": 1696068000, "research_and_development": null, "selling_general_admin": 1711714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15646000, "depreciation_amortisation": 864757000, "ebitda": 849111000, "interest_expense": 242369000, "interest_income": null, "other_non_operating": null, "pretax_income": -204665000, "tax_provision": -11840000, "effective_tax_rate": null, "net_income": -1799878000, "net_income_continuing_ops": -192825000, "net_income_to_common": -1799878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5861312000, "short_term_investments": null, "net_receivables": 4769018000, "inventory": null, "other_current_assets": null, "total_current_assets": 11674225000, "net_ppe": null, "goodwill": 27082588000, "intangible_assets": 20175777000, "goodwill_and_intangibles": 47258365000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52580616000, "total_assets": 64254841000, "short_term_debt": 2592639000, "accounts_payable": 3729351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14746974000, "long_term_debt": 20984465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24833286000, "total_liabilities": 39580260000, "total_debt": 23577104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4068198000, "total_equity": 23792363000, "shares_outstanding": 240174000, "operating_cash_flow": -288821000, "stock_based_compensation": 21486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5716138000, "dividends_paid": 68246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8410513000, "free_cash_flow": -27485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15646000", "ebitda": "849111000", "netIncome": "-1799878000", "grossProfit": "1696068000", "depreciation": "None", "totalRevenue": "2969682000", "costOfRevenue": "1273614000", "interestIncome": "33520000", "incomeBeforeTax": "-204665000", "interestExpense": "242369000", "operatingIncome": "-15646000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11840000", "reportedCurrency": "USD", "netInterestIncome": "-208849000", "nonInterestIncome": "None", "operatingExpenses": "1711714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1273614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "864757000", "sellingGeneralAndAdministrative": "1711714000", "netIncomeFromContinuingOperations": "-192825000" }, "balance": { "goodwill": "27082588000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "64254841000", "longTermDebt": "20984465000", "shortTermDebt": "2592639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "20175777000", "reportedCurrency": "USD", "retainedEarnings": "4068198000", "totalLiabilities": "39580260000", "otherCurrentAssets": "1043895000", "totalCurrentAssets": "11674225000", "currentLongTermDebt": "2592639000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4769018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52580616000", "currentAccountsPayable": "3729351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23577104000", "totalShareholderEquity": "23792363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5792784000", "totalCurrentLiabilities": "14746974000", "otherNonCurrentLiabilities": "1114971000", "totalNonCurrentLiabilities": "24833286000", "cashAndShortTermInvestments": "5861312000", "commonStockSharesOutstanding": "240174000", "intangibleAssetsExcludingGoodwill": "20175777000", "cashAndCashEquivalentsAtCarryingValue": "5861312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-213651000", "profitLoss": "None", "dividendPayout": "68246000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-288821000", "capitalExpenditures": "261336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8410513000", "cashflowFromInvestment": "5716138000", "stockBasedCompensation": "21486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-581399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "864757000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 1896765000, "cost_of_revenue": 557343000, "gross_profit": 1339422000, "ebit": 247504000, "ebitda": 340456000, "pretax_income": 135952000, "tax_provision": -32625000, "net_income": 217524000, "net_income_to_common": 217524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8336402000, "total_current_assets": 12602671000, "total_assets": 53338484000, "short_term_debt": 2265799000, "long_term_debt": 19541512000, "total_debt": 21807311000, "total_liabilities": 29559003000, "total_equity": 22888767000, "shares_outstanding": 240174000, "goodwill_and_intangibles": 21307851000 }, "cash_flow": { "operating_cash_flow": 515212000, "capital_expenditure": 168213000, "free_cash_flow": 683425000, "dividends_paid": 59057000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270588, "ticker_id": 1803, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "340456000", "netIncome": "217524000", "grossProfit": "1339422000", "depreciation": "None", "totalRevenue": "1896765000", "costOfRevenue": "557343000", "interestIncome": "144408000", "incomeBeforeTax": "135952000", "interestExpense": "204504000", "operatingIncome": "247504000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-32625000", "reportedCurrency": "USD", "netInterestIncome": "-145358000", "nonInterestIncome": "None", "operatingExpenses": "1091918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "557343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "775018000", "netIncomeFromContinuingOperations": "199995000" }, "balance": { "goodwill": "17076624000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "53338484000", "longTermDebt": "19541512000", "shortTermDebt": "2265799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4231227000", "reportedCurrency": "USD", "retainedEarnings": "5936322000", "totalLiabilities": "29559003000", "otherCurrentAssets": "3482095000", "totalCurrentAssets": "12602671000", "currentLongTermDebt": "2265799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "784174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40735813000", "currentAccountsPayable": "2660136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1501763000", "shortLongTermDebtTotal": "21807311000", "totalShareholderEquity": "22888767000", "capitalLeaseObligations": "58065000", "otherCurrentLiabilities": "2530909000", "totalCurrentLiabilities": "7456844000", "otherNonCurrentLiabilities": "522121000", "totalNonCurrentLiabilities": "22102159000", "cashAndShortTermInvestments": "8336402000", "commonStockSharesOutstanding": "240174000", "intangibleAssetsExcludingGoodwill": "4231227000", "cashAndCashEquivalentsAtCarryingValue": "8336402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149519000", "profitLoss": "None", "dividendPayout": "59057000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "515212000", "capitalExpenditures": "168213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5814830000", "cashflowFromInvestment": "-266228000", "stockBasedCompensation": "38826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59057000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1896765000, "cost_of_revenue": 557343000, "gross_profit": 1339422000, "research_and_development": null, "selling_general_admin": 775018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247504000, "depreciation_amortisation": null, "ebitda": 340456000, "interest_expense": 204504000, "interest_income": null, "other_non_operating": null, "pretax_income": 135952000, "tax_provision": -32625000, "effective_tax_rate": null, "net_income": 217524000, "net_income_continuing_ops": 199995000, "net_income_to_common": 217524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8336402000, "short_term_investments": null, "net_receivables": 784174000, "inventory": null, "other_current_assets": null, "total_current_assets": 12602671000, "net_ppe": null, "goodwill": 17076624000, "intangible_assets": 4231227000, "goodwill_and_intangibles": 21307851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40735813000, "total_assets": 53338484000, "short_term_debt": 2265799000, "accounts_payable": 2660136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7456844000, "long_term_debt": 19541512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22102159000, "total_liabilities": 29559003000, "total_debt": 21807311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5936322000, "total_equity": 22888767000, "shares_outstanding": 240174000, "operating_cash_flow": 515212000, "stock_based_compensation": 38826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -266228000, "dividends_paid": 59057000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5814830000, "free_cash_flow": 683425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "340456000", "netIncome": "217524000", "grossProfit": "1339422000", "depreciation": "None", "totalRevenue": "1896765000", "costOfRevenue": "557343000", "interestIncome": "144408000", "incomeBeforeTax": "135952000", "interestExpense": "204504000", "operatingIncome": "247504000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-32625000", "reportedCurrency": "USD", "netInterestIncome": "-145358000", "nonInterestIncome": "None", "operatingExpenses": "1091918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "557343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "775018000", "netIncomeFromContinuingOperations": "199995000" }, "balance": { "goodwill": "17076624000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "53338484000", "longTermDebt": "19541512000", "shortTermDebt": "2265799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4231227000", "reportedCurrency": "USD", "retainedEarnings": "5936322000", "totalLiabilities": "29559003000", "otherCurrentAssets": "3482095000", "totalCurrentAssets": "12602671000", "currentLongTermDebt": "2265799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "784174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40735813000", "currentAccountsPayable": "2660136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1501763000", "shortLongTermDebtTotal": "21807311000", "totalShareholderEquity": "22888767000", "capitalLeaseObligations": "58065000", "otherCurrentLiabilities": "2530909000", "totalCurrentLiabilities": "7456844000", "otherNonCurrentLiabilities": "522121000", "totalNonCurrentLiabilities": "22102159000", "cashAndShortTermInvestments": "8336402000", "commonStockSharesOutstanding": "240174000", "intangibleAssetsExcludingGoodwill": "4231227000", "cashAndCashEquivalentsAtCarryingValue": "8336402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149519000", "profitLoss": "None", "dividendPayout": "59057000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "515212000", "capitalExpenditures": "168213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5814830000", "cashflowFromInvestment": "-266228000", "stockBasedCompensation": "38826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59057000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418837000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 2007637000, "cost_of_revenue": 556682000, "gross_profit": 1450955000, "ebit": 789584000, "ebitda": 1125804000, "pretax_income": 672584000, "tax_provision": 199309000, "net_income": 635209000, "net_income_to_common": 635209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2603047000, "total_current_assets": 7206927000, "total_assets": 47962419000, "short_term_debt": 1903388000, "long_term_debt": 13322847000, "total_debt": 15226235000, "total_liabilities": 24464582000, "total_equity": 22668088000, "shares_outstanding": 240174000, "goodwill_and_intangibles": 21011202000 }, "cash_flow": { "operating_cash_flow": 768731000, "capital_expenditure": 169809000, "free_cash_flow": 938540000, "dividends_paid": 57963000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270590, "ticker_id": 1803, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "789584000", "ebitda": "1125804000", "netIncome": "635209000", "grossProfit": "1450955000", "depreciation": "None", "totalRevenue": "2007637000", "costOfRevenue": "556682000", "interestIncome": "21469000", "incomeBeforeTax": "672584000", "interestExpense": "117000000", "operatingIncome": "639223000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "199309000", "reportedCurrency": "USD", "netInterestIncome": "-122304000", "nonInterestIncome": "None", "operatingExpenses": "811732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336220000", "sellingGeneralAndAdministrative": "1016832000", "netIncomeFromContinuingOperations": "473275000" }, "balance": { "goodwill": "16725085000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "47962419000", "longTermDebt": "13322847000", "shortTermDebt": "1903388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4286117000", "reportedCurrency": "USD", "retainedEarnings": "5777855000", "totalLiabilities": "24464582000", "otherCurrentAssets": "3725682000", "totalCurrentAssets": "7206927000", "currentLongTermDebt": "2876635000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40755492000", "currentAccountsPayable": "2452553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1440437000", "shortLongTermDebtTotal": "15226235000", "totalShareholderEquity": "22668088000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4077064000", "totalCurrentLiabilities": "8433005000", "otherNonCurrentLiabilities": "555865000", "totalNonCurrentLiabilities": "16031577000", "cashAndShortTermInvestments": "2603047000", "commonStockSharesOutstanding": "240174000", "intangibleAssetsExcludingGoodwill": "4286117000", "cashAndCashEquivalentsAtCarryingValue": "2603047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "660595000", "profitLoss": "None", "dividendPayout": "57963000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "768731000", "capitalExpenditures": "169809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1603741000", "cashflowFromInvestment": "556449000", "stockBasedCompensation": "35271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57963000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2007637000, "cost_of_revenue": 556682000, "gross_profit": 1450955000, "research_and_development": null, "selling_general_admin": 1016832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 789584000, "depreciation_amortisation": 336220000, "ebitda": 1125804000, "interest_expense": 117000000, "interest_income": null, "other_non_operating": null, "pretax_income": 672584000, "tax_provision": 199309000, "effective_tax_rate": null, "net_income": 635209000, "net_income_continuing_ops": 473275000, "net_income_to_common": 635209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2603047000, "short_term_investments": null, "net_receivables": 878198000, "inventory": null, "other_current_assets": null, "total_current_assets": 7206927000, "net_ppe": null, "goodwill": 16725085000, "intangible_assets": 4286117000, "goodwill_and_intangibles": 21011202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40755492000, "total_assets": 47962419000, "short_term_debt": 1903388000, "accounts_payable": 2452553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8433005000, "long_term_debt": 13322847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16031577000, "total_liabilities": 24464582000, "total_debt": 15226235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5777855000, "total_equity": 22668088000, "shares_outstanding": 240174000, "operating_cash_flow": 768731000, "stock_based_compensation": 35271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 556449000, "dividends_paid": 57963000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1603741000, "free_cash_flow": 938540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "789584000", "ebitda": "1125804000", "netIncome": "635209000", "grossProfit": "1450955000", "depreciation": "None", "totalRevenue": "2007637000", "costOfRevenue": "556682000", "interestIncome": "21469000", "incomeBeforeTax": "672584000", "interestExpense": "117000000", "operatingIncome": "639223000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "199309000", "reportedCurrency": "USD", "netInterestIncome": "-122304000", "nonInterestIncome": "None", "operatingExpenses": "811732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336220000", "sellingGeneralAndAdministrative": "1016832000", "netIncomeFromContinuingOperations": "473275000" }, "balance": { "goodwill": "16725085000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "47962419000", "longTermDebt": "13322847000", "shortTermDebt": "1903388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4286117000", "reportedCurrency": "USD", "retainedEarnings": "5777855000", "totalLiabilities": "24464582000", "otherCurrentAssets": "3725682000", "totalCurrentAssets": "7206927000", "currentLongTermDebt": "2876635000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40755492000", "currentAccountsPayable": "2452553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1440437000", "shortLongTermDebtTotal": "15226235000", "totalShareholderEquity": "22668088000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4077064000", "totalCurrentLiabilities": "8433005000", "otherNonCurrentLiabilities": "555865000", "totalNonCurrentLiabilities": "16031577000", "cashAndShortTermInvestments": "2603047000", "commonStockSharesOutstanding": "240174000", "intangibleAssetsExcludingGoodwill": "4286117000", "cashAndCashEquivalentsAtCarryingValue": "2603047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "660595000", "profitLoss": "None", "dividendPayout": "57963000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "768731000", "capitalExpenditures": "169809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1603741000", "cashflowFromInvestment": "556449000", "stockBasedCompensation": "35271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57963000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303181000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 1956747000, "cost_of_revenue": 498788000, "gross_profit": 1457959000, "ebit": 461882000, "ebitda": 818495000, "pretax_income": 330441000, "tax_provision": 118346000, "net_income": 241640000, "net_income_to_common": 241640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2611662000, "total_current_assets": 7752987000, "total_assets": 48518510000, "short_term_debt": 2496195000, "long_term_debt": 14150983000, "total_debt": 16647178000, "total_liabilities": 25096921000, "total_equity": 22593075000, "shares_outstanding": 244080808, "goodwill_and_intangibles": 21122865000 }, "cash_flow": { "operating_cash_flow": 817525000, "capital_expenditure": 152170000, "free_cash_flow": 969695000, "dividends_paid": 60377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270591, "ticker_id": 1803, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "461882000", "ebitda": "818495000", "netIncome": "241640000", "grossProfit": "1457959000", "depreciation": "None", "totalRevenue": "1956747000", "costOfRevenue": "498788000", "interestIncome": "35517000", "incomeBeforeTax": "330441000", "interestExpense": "152243000", "operatingIncome": "560639000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "118346000", "reportedCurrency": "USD", "netInterestIncome": "-116726000", "nonInterestIncome": "None", "operatingExpenses": "897320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356613000", "sellingGeneralAndAdministrative": "1031020000", "netIncomeFromContinuingOperations": "212095000" }, "balance": { "goodwill": "16742403000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "48518510000", "longTermDebt": "14150983000", "shortTermDebt": "2496195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4380462000", "reportedCurrency": "USD", "retainedEarnings": "5200609000", "totalLiabilities": "25096921000", "otherCurrentAssets": "4276896000", "totalCurrentAssets": "7752987000", "currentLongTermDebt": "2496195000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "864429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40765523000", "currentAccountsPayable": "2009089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1414244000", "shortLongTermDebtTotal": "16647178000", "totalShareholderEquity": "22593075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3502396000", "totalCurrentLiabilities": "8183375000", "otherNonCurrentLiabilities": "577449000", "totalNonCurrentLiabilities": "16913546000", "cashAndShortTermInvestments": "2611662000", "commonStockSharesOutstanding": "244080808", "intangibleAssetsExcludingGoodwill": "4380462000", "cashAndCashEquivalentsAtCarryingValue": "2611662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246098000", "profitLoss": "None", "dividendPayout": "60377000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "817525000", "capitalExpenditures": "152170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-490741000", "cashflowFromInvestment": "-303734000", "stockBasedCompensation": "39810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-282175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1956747000, "cost_of_revenue": 498788000, "gross_profit": 1457959000, "research_and_development": null, "selling_general_admin": 1031020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 461882000, "depreciation_amortisation": 356613000, "ebitda": 818495000, "interest_expense": 152243000, "interest_income": null, "other_non_operating": null, "pretax_income": 330441000, "tax_provision": 118346000, "effective_tax_rate": null, "net_income": 241640000, "net_income_continuing_ops": 212095000, "net_income_to_common": 241640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2611662000, "short_term_investments": null, "net_receivables": 864429000, "inventory": null, "other_current_assets": null, "total_current_assets": 7752987000, "net_ppe": null, "goodwill": 16742403000, "intangible_assets": 4380462000, "goodwill_and_intangibles": 21122865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40765523000, "total_assets": 48518510000, "short_term_debt": 2496195000, "accounts_payable": 2009089000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8183375000, "long_term_debt": 14150983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16913546000, "total_liabilities": 25096921000, "total_debt": 16647178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5200609000, "total_equity": 22593075000, "shares_outstanding": 244080808, "operating_cash_flow": 817525000, "stock_based_compensation": 39810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303734000, "dividends_paid": 60377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -490741000, "free_cash_flow": 969695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "461882000", "ebitda": "818495000", "netIncome": "241640000", "grossProfit": "1457959000", "depreciation": "None", "totalRevenue": "1956747000", "costOfRevenue": "498788000", "interestIncome": "35517000", "incomeBeforeTax": "330441000", "interestExpense": "152243000", "operatingIncome": "560639000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "118346000", "reportedCurrency": "USD", "netInterestIncome": "-116726000", "nonInterestIncome": "None", "operatingExpenses": "897320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356613000", "sellingGeneralAndAdministrative": "1031020000", "netIncomeFromContinuingOperations": "212095000" }, "balance": { "goodwill": "16742403000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "48518510000", "longTermDebt": "14150983000", "shortTermDebt": "2496195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4380462000", "reportedCurrency": "USD", "retainedEarnings": "5200609000", "totalLiabilities": "25096921000", "otherCurrentAssets": "4276896000", "totalCurrentAssets": "7752987000", "currentLongTermDebt": "2496195000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "864429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40765523000", "currentAccountsPayable": "2009089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1414244000", "shortLongTermDebtTotal": "16647178000", "totalShareholderEquity": "22593075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3502396000", "totalCurrentLiabilities": "8183375000", "otherNonCurrentLiabilities": "577449000", "totalNonCurrentLiabilities": "16913546000", "cashAndShortTermInvestments": "2611662000", "commonStockSharesOutstanding": "244080808", "intangibleAssetsExcludingGoodwill": "4380462000", "cashAndCashEquivalentsAtCarryingValue": "2611662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246098000", "profitLoss": "None", "dividendPayout": "60377000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "817525000", "capitalExpenditures": "152170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-490741000", "cashflowFromInvestment": "-303734000", "stockBasedCompensation": "39810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-282175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324071000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 2412098000, "cost_of_revenue": 921195000, "gross_profit": 1490903000, "ebit": 509422000, "ebitda": 995954000, "pretax_income": 371450000, "tax_provision": 58678000, "net_income": 305734000, "net_income_to_common": 305734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2896024000, "total_current_assets": 6738560000, "total_assets": 47616106000, "short_term_debt": 1908383000, "long_term_debt": 15014421000, "total_debt": 16922804000, "total_liabilities": 24591533000, "total_equity": 22248343000, "shares_outstanding": 247160000, "goodwill_and_intangibles": 35085215000 }, "cash_flow": { "operating_cash_flow": 555124000, "capital_expenditure": 127577000, "free_cash_flow": 682701000, "dividends_paid": 61124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270592, "ticker_id": 1803, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "509422000", "ebitda": "995954000", "netIncome": "305734000", "grossProfit": "1490903000", "depreciation": "None", "totalRevenue": "2412098000", "costOfRevenue": "921195000", "interestIncome": "39389000", "incomeBeforeTax": "371450000", "interestExpense": "157110000", "operatingIncome": "495292000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "58678000", "reportedCurrency": "USD", "netInterestIncome": "-117721000", "nonInterestIncome": "None", "operatingExpenses": "995611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "921195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486532000", "sellingGeneralAndAdministrative": "1024011000", "netIncomeFromContinuingOperations": "312772000" }, "balance": { "goodwill": "26417195000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "47616106000", "longTermDebt": "15014421000", "shortTermDebt": "1908383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8668020000", "reportedCurrency": "USD", "retainedEarnings": "5019346000", "totalLiabilities": "24591533000", "otherCurrentAssets": "2730228000", "totalCurrentAssets": "6738560000", "currentLongTermDebt": "1908383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1112308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40877546000", "currentAccountsPayable": "2706068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2352656000", "shortLongTermDebtTotal": "16922804000", "totalShareholderEquity": "22248343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2307400000", "totalCurrentLiabilities": "7140856000", "otherNonCurrentLiabilities": "666070000", "totalNonCurrentLiabilities": "17450677000", "cashAndShortTermInvestments": "2896024000", "commonStockSharesOutstanding": "247160000", "intangibleAssetsExcludingGoodwill": "8668020000", "cashAndCashEquivalentsAtCarryingValue": "2896024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312772000", "profitLoss": "None", "dividendPayout": "61124000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555124000", "capitalExpenditures": "127577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31526000", "cashflowFromInvestment": "-173088000", "stockBasedCompensation": "39740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-446286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2412098000, "cost_of_revenue": 921195000, "gross_profit": 1490903000, "research_and_development": null, "selling_general_admin": 1024011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 509422000, "depreciation_amortisation": 486532000, "ebitda": 995954000, "interest_expense": 157110000, "interest_income": null, "other_non_operating": null, "pretax_income": 371450000, "tax_provision": 58678000, "effective_tax_rate": null, "net_income": 305734000, "net_income_continuing_ops": 312772000, "net_income_to_common": 305734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2896024000, "short_term_investments": null, "net_receivables": 1112308000, "inventory": null, "other_current_assets": null, "total_current_assets": 6738560000, "net_ppe": null, "goodwill": 26417195000, "intangible_assets": 8668020000, "goodwill_and_intangibles": 35085215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40877546000, "total_assets": 47616106000, "short_term_debt": 1908383000, "accounts_payable": 2706068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7140856000, "long_term_debt": 15014421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17450677000, "total_liabilities": 24591533000, "total_debt": 16922804000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5019346000, "total_equity": 22248343000, "shares_outstanding": 247160000, "operating_cash_flow": 555124000, "stock_based_compensation": 39740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127577000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173088000, "dividends_paid": 61124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31526000, "free_cash_flow": 682701000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "509422000", "ebitda": "995954000", "netIncome": "305734000", "grossProfit": "1490903000", "depreciation": "None", "totalRevenue": "2412098000", "costOfRevenue": "921195000", "interestIncome": "39389000", "incomeBeforeTax": "371450000", "interestExpense": "157110000", "operatingIncome": "495292000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "58678000", "reportedCurrency": "USD", "netInterestIncome": "-117721000", "nonInterestIncome": "None", "operatingExpenses": "995611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "921195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486532000", "sellingGeneralAndAdministrative": "1024011000", "netIncomeFromContinuingOperations": "312772000" }, "balance": { "goodwill": "26417195000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "47616106000", "longTermDebt": "15014421000", "shortTermDebt": "1908383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8668020000", "reportedCurrency": "USD", "retainedEarnings": "5019346000", "totalLiabilities": "24591533000", "otherCurrentAssets": "2730228000", "totalCurrentAssets": "6738560000", "currentLongTermDebt": "1908383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1112308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40877546000", "currentAccountsPayable": "2706068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2352656000", "shortLongTermDebtTotal": "16922804000", "totalShareholderEquity": "22248343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2307400000", "totalCurrentLiabilities": "7140856000", "otherNonCurrentLiabilities": "666070000", "totalNonCurrentLiabilities": "17450677000", "cashAndShortTermInvestments": "2896024000", "commonStockSharesOutstanding": "247160000", "intangibleAssetsExcludingGoodwill": "8668020000", "cashAndCashEquivalentsAtCarryingValue": "2896024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312772000", "profitLoss": "None", "dividendPayout": "61124000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555124000", "capitalExpenditures": "127577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31526000", "cashflowFromInvestment": "-173088000", "stockBasedCompensation": "39740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-446286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452108000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 2515386000, "cost_of_revenue": 952297000, "gross_profit": 1563089000, "ebit": 876408000, "ebitda": 1375791000, "pretax_income": 738823000, "tax_provision": 140540000, "net_income": 567173000, "net_income_to_common": 567173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2538416000, "total_current_assets": 6036670000, "total_assets": 46890255000, "short_term_debt": 1650722000, "long_term_debt": 15164659000, "total_debt": 16815381000, "total_liabilities": 23873688000, "total_equity": 22280686000, "shares_outstanding": 251766000, "goodwill_and_intangibles": 35218261000 }, "cash_flow": { "operating_cash_flow": 653427000, "capital_expenditure": 184004000, "free_cash_flow": 837431000, "dividends_paid": 62333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270593, "ticker_id": 1803, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "876408000", "ebitda": "1375791000", "netIncome": "567173000", "grossProfit": "1563089000", "depreciation": "None", "totalRevenue": "2515386000", "costOfRevenue": "952297000", "interestIncome": "42596000", "incomeBeforeTax": "738823000", "interestExpense": "156776000", "operatingIncome": "604614000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "140540000", "reportedCurrency": "USD", "netInterestIncome": "-114180000", "nonInterestIncome": "None", "operatingExpenses": "958475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499383000", "sellingGeneralAndAdministrative": "1003075000", "netIncomeFromContinuingOperations": "598283000" }, "balance": { "goodwill": "26286318000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "46890255000", "longTermDebt": "15164659000", "shortTermDebt": "1650722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8931943000", "reportedCurrency": "USD", "retainedEarnings": "4774736000", "totalLiabilities": "23873688000", "otherCurrentAssets": "2416514000", "totalCurrentAssets": "6036670000", "currentLongTermDebt": "1579115000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40853585000", "currentAccountsPayable": "320085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2277593000", "shortLongTermDebtTotal": "16815381000", "totalShareholderEquity": "22280686000", "capitalLeaseObligations": "71607000", "otherCurrentLiabilities": "2822162000", "totalCurrentLiabilities": "6252714000", "otherNonCurrentLiabilities": "623319000", "totalNonCurrentLiabilities": "17620974000", "cashAndShortTermInvestments": "2538416000", "commonStockSharesOutstanding": "251766000", "intangibleAssetsExcludingGoodwill": "8931943000", "cashAndCashEquivalentsAtCarryingValue": "2538416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "598283000", "profitLoss": "None", "dividendPayout": "62333000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "653427000", "capitalExpenditures": "184004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1615785000", "cashflowFromInvestment": "672730000", "stockBasedCompensation": "29883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-708132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2515386000, "cost_of_revenue": 952297000, "gross_profit": 1563089000, "research_and_development": null, "selling_general_admin": 1003075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 876408000, "depreciation_amortisation": 499383000, "ebitda": 1375791000, "interest_expense": 156776000, "interest_income": null, "other_non_operating": null, "pretax_income": 738823000, "tax_provision": 140540000, "effective_tax_rate": null, "net_income": 567173000, "net_income_continuing_ops": 598283000, "net_income_to_common": 567173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2538416000, "short_term_investments": null, "net_receivables": 1081740000, "inventory": null, "other_current_assets": null, "total_current_assets": 6036670000, "net_ppe": null, "goodwill": 26286318000, "intangible_assets": 8931943000, "goodwill_and_intangibles": 35218261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40853585000, "total_assets": 46890255000, "short_term_debt": 1650722000, "accounts_payable": 320085000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6252714000, "long_term_debt": 15164659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17620974000, "total_liabilities": 23873688000, "total_debt": 16815381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4774736000, "total_equity": 22280686000, "shares_outstanding": 251766000, "operating_cash_flow": 653427000, "stock_based_compensation": 29883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 672730000, "dividends_paid": 62333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1615785000, "free_cash_flow": 837431000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "876408000", "ebitda": "1375791000", "netIncome": "567173000", "grossProfit": "1563089000", "depreciation": "None", "totalRevenue": "2515386000", "costOfRevenue": "952297000", "interestIncome": "42596000", "incomeBeforeTax": "738823000", "interestExpense": "156776000", "operatingIncome": "604614000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "140540000", "reportedCurrency": "USD", "netInterestIncome": "-114180000", "nonInterestIncome": "None", "operatingExpenses": "958475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499383000", "sellingGeneralAndAdministrative": "1003075000", "netIncomeFromContinuingOperations": "598283000" }, "balance": { "goodwill": "26286318000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "46890255000", "longTermDebt": "15164659000", "shortTermDebt": "1650722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8931943000", "reportedCurrency": "USD", "retainedEarnings": "4774736000", "totalLiabilities": "23873688000", "otherCurrentAssets": "2416514000", "totalCurrentAssets": "6036670000", "currentLongTermDebt": "1579115000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40853585000", "currentAccountsPayable": "320085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2277593000", "shortLongTermDebtTotal": "16815381000", "totalShareholderEquity": "22280686000", "capitalLeaseObligations": "71607000", "otherCurrentLiabilities": "2822162000", "totalCurrentLiabilities": "6252714000", "otherNonCurrentLiabilities": "623319000", "totalNonCurrentLiabilities": "17620974000", "cashAndShortTermInvestments": "2538416000", "commonStockSharesOutstanding": "251766000", "intangibleAssetsExcludingGoodwill": "8931943000", "cashAndCashEquivalentsAtCarryingValue": "2538416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "598283000", "profitLoss": "None", "dividendPayout": "62333000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "653427000", "capitalExpenditures": "184004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1615785000", "cashflowFromInvestment": "672730000", "stockBasedCompensation": "29883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-708132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456658000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 1997660000, "cost_of_revenue": 504563000, "gross_profit": 1493097000, "ebit": 499619000, "ebitda": 844939000, "pretax_income": 363751000, "tax_provision": 59873000, "net_income": 315125000, "net_income_to_common": 315125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2941940000, "total_current_assets": 7901082000, "total_assets": 49985845000, "short_term_debt": 2340915000, "long_term_debt": 15215847000, "total_debt": 17556762000, "total_liabilities": 26366236000, "total_equity": 22811393000, "shares_outstanding": 254897000, "goodwill_and_intangibles": 36278102000 }, "cash_flow": { "operating_cash_flow": 1540842000, "capital_expenditure": 166256000, "free_cash_flow": 1707098000, "dividends_paid": 63436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270595, "ticker_id": 1803, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "499619000", "ebitda": "844939000", "netIncome": "315125000", "grossProfit": "1493097000", "depreciation": "None", "totalRevenue": "1997660000", "costOfRevenue": "504563000", "interestIncome": "126572000", "incomeBeforeTax": "363751000", "interestExpense": "155905000", "operatingIncome": "547646000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "59873000", "reportedCurrency": "USD", "netInterestIncome": "-350638000", "nonInterestIncome": "None", "operatingExpenses": "945451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "504563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345320000", "sellingGeneralAndAdministrative": "40117000", "netIncomeFromContinuingOperations": "1045870000" }, "balance": { "goodwill": "26959567000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "49985845000", "longTermDebt": "15215847000", "shortTermDebt": "2340915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9318535000", "reportedCurrency": "USD", "retainedEarnings": "4269896000", "totalLiabilities": "26366236000", "otherCurrentAssets": "3808302000", "totalCurrentAssets": "7901082000", "currentLongTermDebt": "2340915000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1150840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42084763000", "currentAccountsPayable": "2489278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2334574000", "shortLongTermDebtTotal": "17556762000", "totalShareholderEquity": "22811393000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3457773000", "totalCurrentLiabilities": "8528877000", "otherNonCurrentLiabilities": "672902000", "totalNonCurrentLiabilities": "17837359000", "cashAndShortTermInvestments": "2941940000", "commonStockSharesOutstanding": "254897000", "intangibleAssetsExcludingGoodwill": "9318535000", "cashAndCashEquivalentsAtCarryingValue": "2941940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333533000", "profitLoss": "None", "dividendPayout": "63436000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1540842000", "capitalExpenditures": "166256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-593898000", "cashflowFromInvestment": "-149308000", "stockBasedCompensation": "50999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "43279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "474573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1997660000, "cost_of_revenue": 504563000, "gross_profit": 1493097000, "research_and_development": null, "selling_general_admin": 40117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 499619000, "depreciation_amortisation": 345320000, "ebitda": 844939000, "interest_expense": 155905000, "interest_income": null, "other_non_operating": null, "pretax_income": 363751000, "tax_provision": 59873000, "effective_tax_rate": null, "net_income": 315125000, "net_income_continuing_ops": 1045870000, "net_income_to_common": 315125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2941940000, "short_term_investments": null, "net_receivables": 1150840000, "inventory": null, "other_current_assets": null, "total_current_assets": 7901082000, "net_ppe": null, "goodwill": 26959567000, "intangible_assets": 9318535000, "goodwill_and_intangibles": 36278102000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42084763000, "total_assets": 49985845000, "short_term_debt": 2340915000, "accounts_payable": 2489278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8528877000, "long_term_debt": 15215847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17837359000, "total_liabilities": 26366236000, "total_debt": 17556762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4269896000, "total_equity": 22811393000, "shares_outstanding": 254897000, "operating_cash_flow": 1540842000, "stock_based_compensation": 50999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149308000, "dividends_paid": 63436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -593898000, "free_cash_flow": 1707098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "499619000", "ebitda": "844939000", "netIncome": "315125000", "grossProfit": "1493097000", "depreciation": "None", "totalRevenue": "1997660000", "costOfRevenue": "504563000", "interestIncome": "126572000", "incomeBeforeTax": "363751000", "interestExpense": "155905000", "operatingIncome": "547646000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "59873000", "reportedCurrency": "USD", "netInterestIncome": "-350638000", "nonInterestIncome": "None", "operatingExpenses": "945451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "504563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345320000", "sellingGeneralAndAdministrative": "40117000", "netIncomeFromContinuingOperations": "1045870000" }, "balance": { "goodwill": "26959567000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "49985845000", "longTermDebt": "15215847000", "shortTermDebt": "2340915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9318535000", "reportedCurrency": "USD", "retainedEarnings": "4269896000", "totalLiabilities": "26366236000", "otherCurrentAssets": "3808302000", "totalCurrentAssets": "7901082000", "currentLongTermDebt": "2340915000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1150840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42084763000", "currentAccountsPayable": "2489278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2334574000", "shortLongTermDebtTotal": "17556762000", "totalShareholderEquity": "22811393000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3457773000", "totalCurrentLiabilities": "8528877000", "otherNonCurrentLiabilities": "672902000", "totalNonCurrentLiabilities": "17837359000", "cashAndShortTermInvestments": "2941940000", "commonStockSharesOutstanding": "254897000", "intangibleAssetsExcludingGoodwill": "9318535000", "cashAndCashEquivalentsAtCarryingValue": "2941940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333533000", "profitLoss": "None", "dividendPayout": "63436000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1540842000", "capitalExpenditures": "166256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-593898000", "cashflowFromInvestment": "-149308000", "stockBasedCompensation": "50999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "43279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "474573000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 1971025000, "cost_of_revenue": 504462000, "gross_profit": 1466563000, "ebit": 509590000, "ebitda": 979554000, "pretax_income": 379661000, "tax_provision": 64689000, "net_income": 374760000, "net_income_to_common": 374760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2097159000, "total_current_assets": 8550332000, "total_assets": 50752158000, "short_term_debt": 2575056000, "long_term_debt": 15611948000, "total_debt": 18187004000, "total_liabilities": 27591106000, "total_equity": 22387414000, "shares_outstanding": 255166000, "goodwill_and_intangibles": 36467799000 }, "cash_flow": { "operating_cash_flow": 808835000, "capital_expenditure": 179216000, "free_cash_flow": 988051000, "dividends_paid": 63426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270596, "ticker_id": 1803, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "509590000", "ebitda": "979554000", "netIncome": "374760000", "grossProfit": "1466563000", "depreciation": "None", "totalRevenue": "1971025000", "costOfRevenue": "504462000", "interestIncome": "35306000", "incomeBeforeTax": "379661000", "interestExpense": "148208000", "operatingIncome": "475388000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "64689000", "reportedCurrency": "USD", "netInterestIncome": "-123851000", "nonInterestIncome": "None", "operatingExpenses": "991175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "504462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469964000", "sellingGeneralAndAdministrative": "1057661000", "netIncomeFromContinuingOperations": "389275000" }, "balance": { "goodwill": "26860500000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "50752158000", "longTermDebt": "15611948000", "shortTermDebt": "2575056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9607299000", "reportedCurrency": "USD", "retainedEarnings": "4018207000", "totalLiabilities": "27591106000", "otherCurrentAssets": "5318881000", "totalCurrentAssets": "8550332000", "currentLongTermDebt": "2575056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1134292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42201826000", "currentAccountsPayable": "2451713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18187004000", "totalShareholderEquity": "22387414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4073557000", "totalCurrentLiabilities": "9329351000", "otherNonCurrentLiabilities": "639179000", "totalNonCurrentLiabilities": "18261755000", "cashAndShortTermInvestments": "2097159000", "commonStockSharesOutstanding": "255166000", "intangibleAssetsExcludingGoodwill": "9607299000", "cashAndCashEquivalentsAtCarryingValue": "2097159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389275000", "profitLoss": "None", "dividendPayout": "63426000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "808835000", "capitalExpenditures": "179216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280477000", "cashflowFromInvestment": "-549315000", "stockBasedCompensation": "43245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1971025000, "cost_of_revenue": 504462000, "gross_profit": 1466563000, "research_and_development": null, "selling_general_admin": 1057661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 509590000, "depreciation_amortisation": 469964000, "ebitda": 979554000, "interest_expense": 148208000, "interest_income": null, "other_non_operating": null, "pretax_income": 379661000, "tax_provision": 64689000, "effective_tax_rate": null, "net_income": 374760000, "net_income_continuing_ops": 389275000, "net_income_to_common": 374760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2097159000, "short_term_investments": null, "net_receivables": 1134292000, "inventory": null, "other_current_assets": null, "total_current_assets": 8550332000, "net_ppe": null, "goodwill": 26860500000, "intangible_assets": 9607299000, "goodwill_and_intangibles": 36467799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42201826000, "total_assets": 50752158000, "short_term_debt": 2575056000, "accounts_payable": 2451713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9329351000, "long_term_debt": 15611948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18261755000, "total_liabilities": 27591106000, "total_debt": 18187004000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4018207000, "total_equity": 22387414000, "shares_outstanding": 255166000, "operating_cash_flow": 808835000, "stock_based_compensation": 43245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179216000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -549315000, "dividends_paid": 63426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -280477000, "free_cash_flow": 988051000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "509590000", "ebitda": "979554000", "netIncome": "374760000", "grossProfit": "1466563000", "depreciation": "None", "totalRevenue": "1971025000", "costOfRevenue": "504462000", "interestIncome": "35306000", "incomeBeforeTax": "379661000", "interestExpense": "148208000", "operatingIncome": "475388000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "64689000", "reportedCurrency": "USD", "netInterestIncome": "-123851000", "nonInterestIncome": "None", "operatingExpenses": "991175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "504462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469964000", "sellingGeneralAndAdministrative": "1057661000", "netIncomeFromContinuingOperations": "389275000" }, "balance": { "goodwill": "26860500000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "50752158000", "longTermDebt": "15611948000", "shortTermDebt": "2575056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9607299000", "reportedCurrency": "USD", "retainedEarnings": "4018207000", "totalLiabilities": "27591106000", "otherCurrentAssets": "5318881000", "totalCurrentAssets": "8550332000", "currentLongTermDebt": "2575056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1134292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42201826000", "currentAccountsPayable": "2451713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18187004000", "totalShareholderEquity": "22387414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4073557000", "totalCurrentLiabilities": "9329351000", "otherNonCurrentLiabilities": "639179000", "totalNonCurrentLiabilities": "18261755000", "cashAndShortTermInvestments": "2097159000", "commonStockSharesOutstanding": "255166000", "intangibleAssetsExcludingGoodwill": "9607299000", "cashAndCashEquivalentsAtCarryingValue": "2097159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389275000", "profitLoss": "None", "dividendPayout": "63426000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "808835000", "capitalExpenditures": "179216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280477000", "cashflowFromInvestment": "-549315000", "stockBasedCompensation": "43245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469964000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 2420187000, "cost_of_revenue": 922390000, "gross_profit": 1497797000, "ebit": 490842000, "ebitda": 984861000, "pretax_income": 342444000, "tax_provision": 19382000, "net_income": 313307000, "net_income_to_common": 313307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2167616000, "total_current_assets": 9669933000, "total_assets": 51774750000, "short_term_debt": 2675258000, "long_term_debt": 15565705000, "total_debt": 18240963000, "total_liabilities": 28788605000, "total_equity": 22215831000, "shares_outstanding": 257588000, "goodwill_and_intangibles": 36525046000 }, "cash_flow": { "operating_cash_flow": 529579000, "capital_expenditure": 145441000, "free_cash_flow": 675020000, "dividends_paid": 63616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270597, "ticker_id": 1803, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "490842000", "ebitda": "984861000", "netIncome": "313307000", "grossProfit": "1497797000", "depreciation": "None", "totalRevenue": "2420187000", "costOfRevenue": "922390000", "interestIncome": "35928000", "incomeBeforeTax": "342444000", "interestExpense": "162147000", "operatingIncome": "531152000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19382000", "reportedCurrency": "USD", "netInterestIncome": "-126219000", "nonInterestIncome": "None", "operatingExpenses": "966645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "494019000", "sellingGeneralAndAdministrative": "40117000", "netIncomeFromContinuingOperations": "323062000" }, "balance": { "goodwill": "26728023000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "51774750000", "longTermDebt": "15565705000", "shortTermDebt": "2675258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9797023000", "reportedCurrency": "USD", "retainedEarnings": "3706873000", "totalLiabilities": "28788605000", "otherCurrentAssets": "6448124000", "totalCurrentAssets": "9669933000", "currentLongTermDebt": "2675258000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1054193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42104817000", "currentAccountsPayable": "2420119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18240963000", "totalShareholderEquity": "22215831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5209972000", "totalCurrentLiabilities": "10516019000", "otherNonCurrentLiabilities": "643996000", "totalNonCurrentLiabilities": "18272586000", "cashAndShortTermInvestments": "2167616000", "commonStockSharesOutstanding": "257588000", "intangibleAssetsExcludingGoodwill": "9797023000", "cashAndCashEquivalentsAtCarryingValue": "2167616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323062000", "profitLoss": "None", "dividendPayout": "63616000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "529579000", "capitalExpenditures": "145441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276698000", "cashflowFromInvestment": "-147998000", "stockBasedCompensation": "40117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "461136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2420187000, "cost_of_revenue": 922390000, "gross_profit": 1497797000, "research_and_development": null, "selling_general_admin": 40117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 490842000, "depreciation_amortisation": 494019000, "ebitda": 984861000, "interest_expense": 162147000, "interest_income": null, "other_non_operating": null, "pretax_income": 342444000, "tax_provision": 19382000, "effective_tax_rate": null, "net_income": 313307000, "net_income_continuing_ops": 323062000, "net_income_to_common": 313307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2167616000, "short_term_investments": null, "net_receivables": 1054193000, "inventory": null, "other_current_assets": null, "total_current_assets": 9669933000, "net_ppe": null, "goodwill": 26728023000, "intangible_assets": 9797023000, "goodwill_and_intangibles": 36525046000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42104817000, "total_assets": 51774750000, "short_term_debt": 2675258000, "accounts_payable": 2420119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10516019000, "long_term_debt": 15565705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18272586000, "total_liabilities": 28788605000, "total_debt": 18240963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3706873000, "total_equity": 22215831000, "shares_outstanding": 257588000, "operating_cash_flow": 529579000, "stock_based_compensation": 40117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145441000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147998000, "dividends_paid": 63616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276698000, "free_cash_flow": 675020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "490842000", "ebitda": "984861000", "netIncome": "313307000", "grossProfit": "1497797000", "depreciation": "None", "totalRevenue": "2420187000", "costOfRevenue": "922390000", "interestIncome": "35928000", "incomeBeforeTax": "342444000", "interestExpense": "162147000", "operatingIncome": "531152000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19382000", "reportedCurrency": "USD", "netInterestIncome": "-126219000", "nonInterestIncome": "None", "operatingExpenses": "966645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "494019000", "sellingGeneralAndAdministrative": "40117000", "netIncomeFromContinuingOperations": "323062000" }, "balance": { "goodwill": "26728023000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "51774750000", "longTermDebt": "15565705000", "shortTermDebt": "2675258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9797023000", "reportedCurrency": "USD", "retainedEarnings": "3706873000", "totalLiabilities": "28788605000", "otherCurrentAssets": "6448124000", "totalCurrentAssets": "9669933000", "currentLongTermDebt": "2675258000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1054193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42104817000", "currentAccountsPayable": "2420119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18240963000", "totalShareholderEquity": "22215831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5209972000", "totalCurrentLiabilities": "10516019000", "otherNonCurrentLiabilities": "643996000", "totalNonCurrentLiabilities": "18272586000", "cashAndShortTermInvestments": "2167616000", "commonStockSharesOutstanding": "257588000", "intangibleAssetsExcludingGoodwill": "9797023000", "cashAndCashEquivalentsAtCarryingValue": "2167616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323062000", "profitLoss": "None", "dividendPayout": "63616000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "529579000", "capitalExpenditures": "145441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276698000", "cashflowFromInvestment": "-147998000", "stockBasedCompensation": "40117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "461136000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 2433812000, "cost_of_revenue": 922284000, "gross_profit": 1511528000, "ebit": 540315000, "ebitda": 1025698000, "pretax_income": 381704000, "tax_provision": 9272000, "net_income": 361297000, "net_income_to_common": 361297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088887000, "total_current_assets": 8073759000, "total_assets": 50570186000, "short_term_debt": 1683525000, "long_term_debt": 15692297000, "total_debt": 17375822000, "total_liabilities": 26782671000, "total_equity": 22999210000, "shares_outstanding": 261101999, "goodwill_and_intangibles": 36911569000 }, "cash_flow": { "operating_cash_flow": 657450000, "capital_expenditure": 157347000, "free_cash_flow": 814797000, "dividends_paid": 64820000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270598, "ticker_id": 1803, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "540315000", "ebitda": "1025698000", "netIncome": "361297000", "grossProfit": "1511528000", "depreciation": "None", "totalRevenue": "2433812000", "costOfRevenue": "922284000", "interestIncome": "38881000", "incomeBeforeTax": "381704000", "interestExpense": "169687000", "operatingIncome": "618864000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9272000", "reportedCurrency": "USD", "netInterestIncome": "-130806000", "nonInterestIncome": "None", "operatingExpenses": "892664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "485383000", "sellingGeneralAndAdministrative": "1015163000", "netIncomeFromContinuingOperations": "372433000" }, "balance": { "goodwill": "26743523000", "inventory": "6451000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "50570186000", "longTermDebt": "15692297000", "shortTermDebt": "1683525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10168046000", "reportedCurrency": "USD", "retainedEarnings": "3457182000", "totalLiabilities": "26782671000", "otherCurrentAssets": "4864794000", "totalCurrentAssets": "8073759000", "currentLongTermDebt": "1601829000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1120078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42496427000", "currentAccountsPayable": "290437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17375822000", "totalShareholderEquity": "22999210000", "capitalLeaseObligations": "81696000", "otherCurrentLiabilities": "5722655000", "totalCurrentLiabilities": "8125729000", "otherNonCurrentLiabilities": "722540000", "totalNonCurrentLiabilities": "18656942000", "cashAndShortTermInvestments": "2088887000", "commonStockSharesOutstanding": "261101999", "intangibleAssetsExcludingGoodwill": "10168046000", "cashAndCashEquivalentsAtCarryingValue": "2088887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372433000", "profitLoss": "None", "dividendPayout": "64820000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "266923000", "operatingCashflow": "657450000", "capitalExpenditures": "157347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317256000", "cashflowFromInvestment": "-241433000", "stockBasedCompensation": "35669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64820000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2433812000, "cost_of_revenue": 922284000, "gross_profit": 1511528000, "research_and_development": null, "selling_general_admin": 1015163000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 540315000, "depreciation_amortisation": 485383000, "ebitda": 1025698000, "interest_expense": 169687000, "interest_income": null, "other_non_operating": null, "pretax_income": 381704000, "tax_provision": 9272000, "effective_tax_rate": null, "net_income": 361297000, "net_income_continuing_ops": 372433000, "net_income_to_common": 361297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2088887000, "short_term_investments": null, "net_receivables": 1120078000, "inventory": 6451000, "other_current_assets": null, "total_current_assets": 8073759000, "net_ppe": null, "goodwill": 26743523000, "intangible_assets": 10168046000, "goodwill_and_intangibles": 36911569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42496427000, "total_assets": 50570186000, "short_term_debt": 1683525000, "accounts_payable": 290437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8125729000, "long_term_debt": 15692297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18656942000, "total_liabilities": 26782671000, "total_debt": 17375822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3457182000, "total_equity": 22999210000, "shares_outstanding": 261101999, "operating_cash_flow": 657450000, "stock_based_compensation": 35669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241433000, "dividends_paid": 64820000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -317256000, "free_cash_flow": 814797000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "540315000", "ebitda": "1025698000", "netIncome": "361297000", "grossProfit": "1511528000", "depreciation": "None", "totalRevenue": "2433812000", "costOfRevenue": "922284000", "interestIncome": "38881000", "incomeBeforeTax": "381704000", "interestExpense": "169687000", "operatingIncome": "618864000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9272000", "reportedCurrency": "USD", "netInterestIncome": "-130806000", "nonInterestIncome": "None", "operatingExpenses": "892664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "485383000", "sellingGeneralAndAdministrative": "1015163000", "netIncomeFromContinuingOperations": "372433000" }, "balance": { "goodwill": "26743523000", "inventory": "6451000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "50570186000", "longTermDebt": "15692297000", "shortTermDebt": "1683525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10168046000", "reportedCurrency": "USD", "retainedEarnings": "3457182000", "totalLiabilities": "26782671000", "otherCurrentAssets": "4864794000", "totalCurrentAssets": "8073759000", "currentLongTermDebt": "1601829000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1120078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42496427000", "currentAccountsPayable": "290437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17375822000", "totalShareholderEquity": "22999210000", "capitalLeaseObligations": "81696000", "otherCurrentLiabilities": "5722655000", "totalCurrentLiabilities": "8125729000", "otherNonCurrentLiabilities": "722540000", "totalNonCurrentLiabilities": "18656942000", "cashAndShortTermInvestments": "2088887000", "commonStockSharesOutstanding": "261101999", "intangibleAssetsExcludingGoodwill": "10168046000", "cashAndCashEquivalentsAtCarryingValue": "2088887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372433000", "profitLoss": "None", "dividendPayout": "64820000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "266923000", "operatingCashflow": "657450000", "capitalExpenditures": "157347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317256000", "cashflowFromInvestment": "-241433000", "stockBasedCompensation": "35669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64820000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448641000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 2475691000, "cost_of_revenue": 915531000, "gross_profit": 1560160000, "ebit": 596303000, "ebitda": 1086324000, "pretax_income": 435541000, "tax_provision": 58936000, "net_income": 361830000, "net_income_to_common": 361830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1941777000, "total_current_assets": 6780346000, "total_assets": 48924605000, "short_term_debt": 790499000, "long_term_debt": 16570841000, "total_debt": 17361340000, "total_liabilities": 25766652000, "total_equity": 22441501000, "shares_outstanding": 260935000, "goodwill_and_intangibles": 36776832000 }, "cash_flow": { "operating_cash_flow": 426808000, "capital_expenditure": 169793000, "free_cash_flow": 596601000, "dividends_paid": 64976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270600, "ticker_id": 1803, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "596303000", "ebitda": "1086324000", "netIncome": "361830000", "grossProfit": "1560160000", "depreciation": "None", "totalRevenue": "2475691000", "costOfRevenue": "915531000", "interestIncome": "137568000", "incomeBeforeTax": "435541000", "interestExpense": "176094000", "operatingIncome": "636296000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "58936000", "reportedCurrency": "USD", "netInterestIncome": "-140362000", "nonInterestIncome": "None", "operatingExpenses": "923864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490021000", "sellingGeneralAndAdministrative": "926864000", "netIncomeFromContinuingOperations": "376605000" }, "balance": { "goodwill": "26517777000", "inventory": "6898000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "48924605000", "longTermDebt": "16570841000", "shortTermDebt": "790499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "10259055000", "reportedCurrency": "USD", "retainedEarnings": "3160705000", "totalLiabilities": "25766652000", "otherCurrentAssets": "3760625000", "totalCurrentAssets": "6780346000", "currentLongTermDebt": "790499000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1077944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42144259000", "currentAccountsPayable": "2338330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2118014000", "shortLongTermDebtTotal": "17361340000", "totalShareholderEquity": "22441501000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2861725000", "totalCurrentLiabilities": "6222713000", "otherNonCurrentLiabilities": "672753000", "totalNonCurrentLiabilities": "19543939000", "cashAndShortTermInvestments": "1941777000", "commonStockSharesOutstanding": "260935000", "intangibleAssetsExcludingGoodwill": "10259055000", "cashAndCashEquivalentsAtCarryingValue": "1941777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "376604000", "profitLoss": "None", "dividendPayout": "64976000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-75445000", "operatingCashflow": "426808000", "capitalExpenditures": "169793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242878000", "cashflowFromInvestment": "-4119679000", "stockBasedCompensation": "36624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "33680000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "458623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2475691000, "cost_of_revenue": 915531000, "gross_profit": 1560160000, "research_and_development": null, "selling_general_admin": 926864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 596303000, "depreciation_amortisation": 490021000, "ebitda": 1086324000, "interest_expense": 176094000, "interest_income": null, "other_non_operating": null, "pretax_income": 435541000, "tax_provision": 58936000, "effective_tax_rate": null, "net_income": 361830000, "net_income_continuing_ops": 376605000, "net_income_to_common": 361830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1941777000, "short_term_investments": null, "net_receivables": 1077944000, "inventory": 6898000, "other_current_assets": null, "total_current_assets": 6780346000, "net_ppe": null, "goodwill": 26517777000, "intangible_assets": 10259055000, "goodwill_and_intangibles": 36776832000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42144259000, "total_assets": 48924605000, "short_term_debt": 790499000, "accounts_payable": 2338330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6222713000, "long_term_debt": 16570841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19543939000, "total_liabilities": 25766652000, "total_debt": 17361340000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3160705000, "total_equity": 22441501000, "shares_outstanding": 260935000, "operating_cash_flow": 426808000, "stock_based_compensation": 36624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4119679000, "dividends_paid": 64976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -242878000, "free_cash_flow": 596601000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "596303000", "ebitda": "1086324000", "netIncome": "361830000", "grossProfit": "1560160000", "depreciation": "None", "totalRevenue": "2475691000", "costOfRevenue": "915531000", "interestIncome": "137568000", "incomeBeforeTax": "435541000", "interestExpense": "176094000", "operatingIncome": "636296000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "58936000", "reportedCurrency": "USD", "netInterestIncome": "-140362000", "nonInterestIncome": "None", "operatingExpenses": "923864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490021000", "sellingGeneralAndAdministrative": "926864000", "netIncomeFromContinuingOperations": "376605000" }, "balance": { "goodwill": "26517777000", "inventory": "6898000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "48924605000", "longTermDebt": "16570841000", "shortTermDebt": "790499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "10259055000", "reportedCurrency": "USD", "retainedEarnings": "3160705000", "totalLiabilities": "25766652000", "otherCurrentAssets": "3760625000", "totalCurrentAssets": "6780346000", "currentLongTermDebt": "790499000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1077944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42144259000", "currentAccountsPayable": "2338330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2118014000", "shortLongTermDebtTotal": "17361340000", "totalShareholderEquity": "22441501000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2861725000", "totalCurrentLiabilities": "6222713000", "otherNonCurrentLiabilities": "672753000", "totalNonCurrentLiabilities": "19543939000", "cashAndShortTermInvestments": "1941777000", "commonStockSharesOutstanding": "260935000", "intangibleAssetsExcludingGoodwill": "10259055000", "cashAndCashEquivalentsAtCarryingValue": "1941777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "376604000", "profitLoss": "None", "dividendPayout": "64976000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-75445000", "operatingCashflow": "426808000", "capitalExpenditures": "169793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242878000", "cashflowFromInvestment": "-4119679000", "stockBasedCompensation": "36624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "33680000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "458623000", "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": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "income_statement": { "revenue": 2452469000, "cost_of_revenue": 941952000, "gross_profit": 1510517000, "ebit": 629784000, "ebitda": 1121691000, "pretax_income": 456417000, "tax_provision": 172211000, "net_income": 274148000, "net_income_to_common": 274148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1919591000, "total_current_assets": 5519144000, "total_assets": 48150880000, "short_term_debt": 604671000, "long_term_debt": 16975360000, "total_debt": 17580031000, "total_liabilities": 25235421000, "total_equity": 22171486000, "shares_outstanding": 261327999, "goodwill_and_intangibles": 37233150000 }, "cash_flow": { "operating_cash_flow": 564957000, "capital_expenditure": 168807000, "free_cash_flow": 733764000, "dividends_paid": 64885000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270601, "ticker_id": 1803, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:38.234485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629784000", "ebitda": "1121691000", "netIncome": "274148000", "grossProfit": "1510517000", "depreciation": "None", "totalRevenue": "2452469000", "costOfRevenue": "941952000", "interestIncome": "27944000", "incomeBeforeTax": "456417000", "interestExpense": "191423000", "operatingIncome": "557203000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "172211000", "reportedCurrency": "USD", "netInterestIncome": "-163479000", "nonInterestIncome": "None", "operatingExpenses": "953314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "45099000", "costofGoodsAndServicesSold": "941952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "491907000", "sellingGeneralAndAdministrative": "1013514000", "netIncomeFromContinuingOperations": "267051000" }, "balance": { "goodwill": "26491160000", "inventory": "7224000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "48150880000", "longTermDebt": "16975360000", "shortTermDebt": "604671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "10741990000", "reportedCurrency": "USD", "retainedEarnings": "2863852000", "totalLiabilities": "25235421000", "otherCurrentAssets": "2440287000", "totalCurrentAssets": "5519144000", "currentLongTermDebt": "604671000", "longTermInvestments": "724644000", "shortTermInvestments": "None", "currentNetReceivables": "1159266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42631736000", "currentAccountsPayable": "2481056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2084209000", "shortLongTermDebtTotal": "17580031000", "totalShareholderEquity": "22171486000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1803303000", "totalCurrentLiabilities": "5118432000", "otherNonCurrentLiabilities": "693682000", "totalNonCurrentLiabilities": "20116989000", "cashAndShortTermInvestments": "1919591000", "commonStockSharesOutstanding": "261327999", "intangibleAssetsExcludingGoodwill": "10741990000", "cashAndCashEquivalentsAtCarryingValue": "1919591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284206000", "profitLoss": "None", "dividendPayout": "64885000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-185014000", "operatingCashflow": "564957000", "capitalExpenditures": "168807000", "changeInReceivables": "-89748000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-909574000", "cashflowFromInvestment": "205257000", "stockBasedCompensation": "47135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64885000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-139360000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2452469000, "cost_of_revenue": 941952000, "gross_profit": 1510517000, "research_and_development": null, "selling_general_admin": 1013514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629784000, "depreciation_amortisation": 491907000, "ebitda": 1121691000, "interest_expense": 191423000, "interest_income": null, "other_non_operating": null, "pretax_income": 456417000, "tax_provision": 172211000, "effective_tax_rate": null, "net_income": 274148000, "net_income_continuing_ops": 267051000, "net_income_to_common": 274148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1919591000, "short_term_investments": null, "net_receivables": 1159266000, "inventory": 7224000, "other_current_assets": null, "total_current_assets": 5519144000, "net_ppe": null, "goodwill": 26491160000, "intangible_assets": 10741990000, "goodwill_and_intangibles": 37233150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42631736000, "total_assets": 48150880000, "short_term_debt": 604671000, "accounts_payable": 2481056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5118432000, "long_term_debt": 16975360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20116989000, "total_liabilities": 25235421000, "total_debt": 17580031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2863852000, "total_equity": 22171486000, "shares_outstanding": 261327999, "operating_cash_flow": 564957000, "stock_based_compensation": 47135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 205257000, "dividends_paid": 64885000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -909574000, "free_cash_flow": 733764000, "net_change_in_cash": -139360000 }, "raw_data": { "income": { "ebit": "629784000", "ebitda": "1121691000", "netIncome": "274148000", "grossProfit": "1510517000", "depreciation": "None", "totalRevenue": "2452469000", "costOfRevenue": "941952000", "interestIncome": "27944000", "incomeBeforeTax": "456417000", "interestExpense": "191423000", "operatingIncome": "557203000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "172211000", "reportedCurrency": "USD", "netInterestIncome": "-163479000", "nonInterestIncome": "None", "operatingExpenses": "953314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "45099000", "costofGoodsAndServicesSold": "941952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "491907000", "sellingGeneralAndAdministrative": "1013514000", "netIncomeFromContinuingOperations": "267051000" }, "balance": { "goodwill": "26491160000", "inventory": "7224000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "48150880000", "longTermDebt": "16975360000", "shortTermDebt": "604671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "10741990000", "reportedCurrency": "USD", "retainedEarnings": "2863852000", "totalLiabilities": "25235421000", "otherCurrentAssets": "2440287000", "totalCurrentAssets": "5519144000", "currentLongTermDebt": "604671000", "longTermInvestments": "724644000", "shortTermInvestments": "None", "currentNetReceivables": "1159266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42631736000", "currentAccountsPayable": "2481056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2084209000", "shortLongTermDebtTotal": "17580031000", "totalShareholderEquity": "22171486000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1803303000", "totalCurrentLiabilities": "5118432000", "otherNonCurrentLiabilities": "693682000", "totalNonCurrentLiabilities": "20116989000", "cashAndShortTermInvestments": "1919591000", "commonStockSharesOutstanding": "261327999", "intangibleAssetsExcludingGoodwill": "10741990000", "cashAndCashEquivalentsAtCarryingValue": "1919591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284206000", "profitLoss": "None", "dividendPayout": "64885000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-185014000", "operatingCashflow": "564957000", "capitalExpenditures": "168807000", "changeInReceivables": "-89748000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-909574000", "cashflowFromInvestment": "205257000", "stockBasedCompensation": "47135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64885000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-139360000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }