{ "ticker": { "uuid": "adee7749-34a7-4787-86a7-fe8714f73d97", "symbol": "BYD", "name": "Boyd Gaming Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/adee7749-34a7-4787-86a7-fe8714f73d97/", "api_url": "https://sharemaestro.com/factors/api/tickers/adee7749-34a7-4787-86a7-fe8714f73d97/" }, "ticker_metadata": { "id": 614, "uuid": "adee7749-34a7-4787-86a7-fe8714f73d97", "symbol": "BYD", "name": "Boyd Gaming Corporation", "asset_type": "equity", "market_cap": 6145617000, "stock_exchange_id": 3, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Boyd Gaming Corporation is a multi-jurisdictional gaming company. The company is headquartered in Las Vegas, Nevada.", "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": "adee7749-34a7-4787-86a7-fe8714f73d97", "symbol": "BYD", "name": "Boyd Gaming Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/adee7749-34a7-4787-86a7-fe8714f73d97/", "api_url": "https://sharemaestro.com/factors/api/tickers/adee7749-34a7-4787-86a7-fe8714f73d97/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.94, "value": 0.87, "quality": 0.81, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 87.87, "market_cap": 6746394990, "pe_ratio": 3.6717, "earnings_yield": 0.2724, "ebitda_to_ev": 0.3174, "shareholder_yield": 0.0085, "roe": 0.7249, "piotroski_f_score": 5, "momentum_12_1": 0.1667, "volatility_252d": 0.2286 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:17.961149+00:00", "batch_id": "" }, "size": { "price_close": 87.87, "market_cap": 6746394990, "market_cap_usd": 6746394990, "enterprise_value": 8758463990, "shares_outstanding": 76777000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3.6717, "pb_ratio": 2.6618, "ptbv_ratio": 64.0063, "ps_ratio": 1.6464, "pcf_ratio": 7.894, "pfcf_ratio": 4.724, "ev_ebitda": 3.1503, "ev_ebit": 3.5738, "ev_sales": 2.1374, "ev_fcf": 6.1328, "earnings_yield": 0.2724, "fcf_yield": 0.1631, "price_to_sales": 1.6464, "price_to_book": 2.6618, "price_to_cashflow": 7.894, "ebitda_to_ev": 0.3174, "sales_yield": 0.4679 }, "yield": { "dividend_yield": 0.0085, "buyback_yield": 0, "shareholder_yield": 0.0085, "debt_paydown_yield": null, "total_yield": 0.0085 }, "quality": { "gross_margin": 0.3947, "operating_margin": 0.5981, "net_margin": 0.4484, "ebitda_margin": 0.6785, "fcf_margin": 0.3485, "roe": 0.7249, "roa": 0.2778, "roic": 0.4267, "roc_greenblatt": null, "asset_turnover": 0.6197, "cash_conversion": 0.7773, "accruals_ratio": 0.1486, "sbc_to_revenue": 0.0079, "piotroski_f_score": 5, "altman_z_score": 3.3083, "earnings_stability_5y": 1.5458, "revenue_stability_5y": 0.1821, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2446, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6091, "net_debt_to_ebitda": 0.7237, "debt_to_assets": 0.3606, "interest_coverage": 17.8032, "current_ratio": 0.6003, "quick_ratio": 0.578, "net_debt": 2012069000, "local_beta": 0.0003, "volatility_252d": 0.2286, "volatility_60d": 0.5233, "max_drawdown_12m": -0.1056, "risk_adjusted_momentum": 0.7291 }, "growth": { "revenue_growth_1y": 0.0345, "revenue_growth_3y_cagr": 0.048, "revenue_growth_5y_cagr": 0.1344, "eps_growth_1y": 2.3297, "eps_growth_3y_cagr": 0.4232, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0106, "book_value_growth_1y": 0.8842, "revenue_growth": 0.0345, "earnings_growth": 2.3297 }, "momentum": { "price_return_1m": 0.026, "price_return_3m": 0.0993, "price_return_6m": 0.0914, "price_return_9m": 0.0232, "price_return_12m": 0.1971, "price_return_12m_ex1m": 0.1667, "momentum_6m": 0.0914, "momentum_12m": 0.1971, "momentum_12_1": 0.1667, "distance_from_52w_high": -0.0063, "distance_from_52w_low": 0.2103, "relative_strength": 0.0971 }, "raw_ttm": { "revenue_ttm": 4097779000, "gross_profit_ttm": 1617314000, "ebit_ttm": 2450717000, "ebitda_ttm": 2780193000, "net_income_ttm": 1837396000, "eps_diluted_ttm": 23.9316, "operating_cash_flow_ttm": 854622000, "capital_expenditure_ttm": 573502000, "fcf_ttm": 1428124000, "dividends_paid_ttm": 57274000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 137656000, "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_current_liabilities": 882957000, "net_ppe": null, "total_assets": 6612911000, "total_debt": 2384785000, "total_equity": 2534557000, "net_working_capital": -612775000, "book_value_per_share": 33.0119, "retained_earnings": 2537356000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 105402000, "tangible_book_per_share": 1.3728 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 6, "rank_pb": 59, "rank_ptbv": 98, "rank_ps": 41, "rank_pcf": 32, "rank_ev_ebitda": 6, "rank_ev_ebit": 26, "rank_earnings_yield": 6, "rank_fcf_yield": 22, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 4, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 57, "rank_fcf_margin": 24, "rank_piotroski": 54, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 44 }, "composites": { "value_composite": 13, "quality_composite": 19, "momentum_composite": 31, "growth_composite": 19, "yield_composite": 32, "svqf_composite": 3, "vc1_composite": 11, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.8395, "os_score": 0.94, "value_percentile": 0.87, "quality_percentile": 0.81, "momentum_percentile": 0.69, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3684, "ticker_id": 614, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:17.961149+00:00", "batch_id": "", "os_score_delta": null, "price_close": 87.87, "market_cap": 6746394990, "market_cap_usd": 6746394990, "enterprise_value": 8758463990, "shares_outstanding": 76777000, "fx_rate_to_usd": null, "pe_ratio": 3.67171529, "pb_ratio": 2.66176495, "ptbv_ratio": 64.00632806, "ps_ratio": 1.64635403, "pcf_ratio": 7.89401044, "pfcf_ratio": 4.72395604, "ev_ebitda": 3.15030791, "ev_ebit": 3.57383737, "ev_sales": 2.13736856, "ev_fcf": 6.1328456, "earnings_yield": 0.27235227, "fcf_yield": 0.16305644, "dividend_yield": 0.00848957, "buyback_yield": 0, "shareholder_yield": 0.00848957, "debt_paydown_yield": null, "total_yield": 0.00848957, "gross_margin": 0.39468063, "operating_margin": 0.59805983, "net_margin": 0.44838826, "ebitda_margin": 0.67846338, "fcf_margin": 0.34851172, "roe": 0.72493773, "roa": 0.2778498, "roic": 0.42671819, "roc_greenblatt": null, "asset_turnover": 0.61966341, "cash_conversion": 0.77725433, "accruals_ratio": 0.14861443, "sbc_to_revenue": 0.00786743, "debt_to_equity": 1.60909934, "net_debt_to_ebitda": 0.72371558, "debt_to_assets": 0.3606256, "interest_coverage": 17.80319783, "current_ratio": 0.60025573, "quick_ratio": 0.5779568, "net_debt": 2012069000, "revenue_growth_1y": 0.03446927, "revenue_growth_3y_cagr": 0.04797181, "revenue_growth_5y_cagr": 0.13437273, "eps_growth_1y": 2.32967758, "eps_growth_3y_cagr": 0.42323807, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01057443, "book_value_growth_1y": 0.88417171, "piotroski_f_score": 5, "altman_z_score": 3.30827435, "earnings_stability_5y": 1.545766, "revenue_stability_5y": 0.182071, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02603923, "price_return_3m": 0.09933279, "price_return_6m": 0.09144297, "price_return_9m": 0.02320404, "price_return_12m": 0.19707373, "price_return_12m_ex1m": 0.16669391, "distance_from_52w_high": -0.00632146, "distance_from_52w_low": 0.21030724, "relative_strength": 0.09711015, "local_beta": 0.0003, "volatility_252d": 0.228634, "volatility_60d": 0.52333, "max_drawdown_12m": -0.10561015, "revenue_ttm": 4097779000, "gross_profit_ttm": 1617314000, "ebit_ttm": 2450717000, "ebitda_ttm": 2780193000, "net_income_ttm": 1837396000, "eps_diluted_ttm": 23.9315941, "operating_cash_flow_ttm": 854622000, "capital_expenditure_ttm": 573502000, "fcf_ttm": 1428124000, "dividends_paid_ttm": 57274000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 137656000, "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_current_liabilities": 882957000, "net_ppe": null, "total_assets": 6612911000, "total_debt": 2384785000, "total_equity": 2534557000, "net_working_capital": -612775000, "book_value_per_share": 33.01193066, "retained_earnings": 2537356000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 105402000, "tangible_book_per_share": 1.37283301, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 6, "rank_pb": 59, "rank_ptbv": 98, "rank_ps": 41, "rank_pcf": 32, "rank_ev_ebitda": 6, "rank_ev_ebit": 26, "rank_earnings_yield": 6, "rank_fcf_yield": 22, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 4, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 57, "rank_fcf_margin": 24, "rank_piotroski": 54, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 44, "value_composite": 13, "quality_composite": 19, "momentum_composite": 31, "growth_composite": 19, "yield_composite": 32, "svqf_composite": 3, "vc1_composite": 11, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 87.87, "os": 0.94, "value": 0.87, "quality": 0.81, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 3.6717, "earnings_yield": 0.2724, "shareholder_yield": 0.0085, "roe": 0.7249, "momentum_12_1": 0.1667, "complete_fields": { "id": 3684, "ticker_id": 614, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:17.961149+00:00", "batch_id": "", "os_score_delta": null, "price_close": 87.87, "market_cap": 6746394990, "market_cap_usd": 6746394990, "enterprise_value": 8758463990, "shares_outstanding": 76777000, "fx_rate_to_usd": null, "pe_ratio": 3.67171529, "pb_ratio": 2.66176495, "ptbv_ratio": 64.00632806, "ps_ratio": 1.64635403, "pcf_ratio": 7.89401044, "pfcf_ratio": 4.72395604, "ev_ebitda": 3.15030791, "ev_ebit": 3.57383737, "ev_sales": 2.13736856, "ev_fcf": 6.1328456, "earnings_yield": 0.27235227, "fcf_yield": 0.16305644, "dividend_yield": 0.00848957, "buyback_yield": 0, "shareholder_yield": 0.00848957, "debt_paydown_yield": null, "total_yield": 0.00848957, "gross_margin": 0.39468063, "operating_margin": 0.59805983, "net_margin": 0.44838826, "ebitda_margin": 0.67846338, "fcf_margin": 0.34851172, "roe": 0.72493773, "roa": 0.2778498, "roic": 0.42671819, "roc_greenblatt": null, "asset_turnover": 0.61966341, "cash_conversion": 0.77725433, "accruals_ratio": 0.14861443, "sbc_to_revenue": 0.00786743, "debt_to_equity": 1.60909934, "net_debt_to_ebitda": 0.72371558, "debt_to_assets": 0.3606256, "interest_coverage": 17.80319783, "current_ratio": 0.60025573, "quick_ratio": 0.5779568, "net_debt": 2012069000, "revenue_growth_1y": 0.03446927, "revenue_growth_3y_cagr": 0.04797181, "revenue_growth_5y_cagr": 0.13437273, "eps_growth_1y": 2.32967758, "eps_growth_3y_cagr": 0.42323807, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01057443, "book_value_growth_1y": 0.88417171, "piotroski_f_score": 5, "altman_z_score": 3.30827435, "earnings_stability_5y": 1.545766, "revenue_stability_5y": 0.182071, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02603923, "price_return_3m": 0.09933279, "price_return_6m": 0.09144297, "price_return_9m": 0.02320404, "price_return_12m": 0.19707373, "price_return_12m_ex1m": 0.16669391, "distance_from_52w_high": -0.00632146, "distance_from_52w_low": 0.21030724, "relative_strength": 0.09711015, "local_beta": 0.0003, "volatility_252d": 0.228634, "volatility_60d": 0.52333, "max_drawdown_12m": -0.10561015, "revenue_ttm": 4097779000, "gross_profit_ttm": 1617314000, "ebit_ttm": 2450717000, "ebitda_ttm": 2780193000, "net_income_ttm": 1837396000, "eps_diluted_ttm": 23.9315941, "operating_cash_flow_ttm": 854622000, "capital_expenditure_ttm": 573502000, "fcf_ttm": 1428124000, "dividends_paid_ttm": 57274000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 137656000, "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_current_liabilities": 882957000, "net_ppe": null, "total_assets": 6612911000, "total_debt": 2384785000, "total_equity": 2534557000, "net_working_capital": -612775000, "book_value_per_share": 33.01193066, "retained_earnings": 2537356000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 105402000, "tangible_book_per_share": 1.37283301, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 6, "rank_pb": 59, "rank_ptbv": 98, "rank_ps": 41, "rank_pcf": 32, "rank_ev_ebitda": 6, "rank_ev_ebit": 26, "rank_earnings_yield": 6, "rank_fcf_yield": 22, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 4, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 57, "rank_fcf_margin": 24, "rank_piotroski": 54, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 44, "value_composite": 13, "quality_composite": 19, "momentum_composite": 31, "growth_composite": 19, "yield_composite": 32, "svqf_composite": 3, "vc1_composite": 11, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 4091989000, "cost_of_revenue": 2367496000, "gross_profit": 1724493000, "ebit": 2487313000, "ebitda": 2790023000, "pretax_income": 2329671000, "tax_provision": 490769000, "net_income": 1843273000, "net_income_to_common": 1843273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 2157405000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 81716000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 976679000, "capital_expenditure": 588215000, "free_cash_flow": 1564894000, "dividends_paid": 58172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232457, "ticker_id": 614, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2487313000", "ebitda": "2790023000", "netIncome": "1843273000", "grossProfit": "1724493000", "depreciation": "None", "totalRevenue": "4091989000", "costOfRevenue": "2367496000", "interestIncome": "152816000", "incomeBeforeTax": "2329671000", "interestExpense": "157642000", "operatingIncome": "876801000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "490769000", "reportedCurrency": "USD", "netInterestIncome": "-152816000", "nonInterestIncome": "None", "operatingExpenses": "847692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12360000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2367496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302710000", "sellingGeneralAndAdministrative": "121859000", "netIncomeFromContinuingOperations": "1838902000" }, "balance": { "goodwill": "957977000", "inventory": "20189000", "commonStock": "764000", "currentDebt": "None", "investments": "None", "totalAssets": "6853570000", "longTermDebt": "2045569000", "shortTermDebt": "111836000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1474991000", "reportedCurrency": "USD", "retainedEarnings": "2609285000", "totalLiabilities": "4245688000", "otherCurrentAssets": "72774000", "totalCurrentAssets": "530728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "84352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6322842000", "currentAccountsPayable": "151292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3517530000", "shortLongTermDebtTotal": "3265909000", "totalShareholderEquity": "2608499000", "capitalLeaseObligations": "666088000", "otherCurrentLiabilities": "698296000", "totalCurrentLiabilities": "979219000", "otherNonCurrentLiabilities": "64295000", "totalNonCurrentLiabilities": "3266469000", "cashAndShortTermInvestments": "353413000", "commonStockSharesOutstanding": "81716000", "intangibleAssetsExcludingGoodwill": "1474991000", "cashAndCashEquivalentsAtCarryingValue": "353413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1843273000", "profitLoss": "None", "dividendPayout": "58172000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1046000", "operatingCashflow": "976679000", "capitalExpenditures": "588215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1982291000", "cashflowFromInvestment": "1042820999", "stockBasedCompensation": "32146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-778324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4091989000, "cost_of_revenue": 2367496000, "gross_profit": 1724493000, "research_and_development": 12360000, "selling_general_admin": 121859000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2487313000, "depreciation_amortisation": 302710000, "ebitda": 2790023000, "interest_expense": 157642000, "interest_income": null, "other_non_operating": null, "pretax_income": 2329671000, "tax_provision": 490769000, "effective_tax_rate": null, "net_income": 1843273000, "net_income_continuing_ops": 1838902000, "net_income_to_common": 1843273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353413000, "short_term_investments": 800000, "net_receivables": 84352000, "inventory": 20189000, "other_current_assets": null, "total_current_assets": 530728000, "net_ppe": null, "goodwill": 957977000, "intangible_assets": 1474991000, "goodwill_and_intangibles": 2432968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6322842000, "total_assets": 6853570000, "short_term_debt": 111836000, "accounts_payable": 151292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 979219000, "long_term_debt": 2045569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3266469000, "total_liabilities": 4245688000, "total_debt": 2157405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2609285000, "total_equity": 2608499000, "shares_outstanding": 81716000, "operating_cash_flow": 976679000, "stock_based_compensation": 32146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 588215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1042820999, "dividends_paid": 58172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1982291000, "free_cash_flow": 1564894000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2487313000", "ebitda": "2790023000", "netIncome": "1843273000", "grossProfit": "1724493000", "depreciation": "None", "totalRevenue": "4091989000", "costOfRevenue": "2367496000", "interestIncome": "152816000", "incomeBeforeTax": "2329671000", "interestExpense": "157642000", "operatingIncome": "876801000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "490769000", "reportedCurrency": "USD", "netInterestIncome": "-152816000", "nonInterestIncome": "None", "operatingExpenses": "847692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12360000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2367496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302710000", "sellingGeneralAndAdministrative": "121859000", "netIncomeFromContinuingOperations": "1838902000" }, "balance": { "goodwill": "957977000", "inventory": "20189000", "commonStock": "764000", "currentDebt": "None", "investments": "None", "totalAssets": "6853570000", "longTermDebt": "2045569000", "shortTermDebt": "111836000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1474991000", "reportedCurrency": "USD", "retainedEarnings": "2609285000", "totalLiabilities": "4245688000", "otherCurrentAssets": "72774000", "totalCurrentAssets": "530728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "84352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6322842000", "currentAccountsPayable": "151292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3517530000", "shortLongTermDebtTotal": "3265909000", "totalShareholderEquity": "2608499000", "capitalLeaseObligations": "666088000", "otherCurrentLiabilities": "698296000", "totalCurrentLiabilities": "979219000", "otherNonCurrentLiabilities": "64295000", "totalNonCurrentLiabilities": "3266469000", "cashAndShortTermInvestments": "353413000", "commonStockSharesOutstanding": "81716000", "intangibleAssetsExcludingGoodwill": "1474991000", "cashAndCashEquivalentsAtCarryingValue": "353413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1843273000", "profitLoss": "None", "dividendPayout": "58172000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1046000", "operatingCashflow": "976679000", "capitalExpenditures": "588215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1982291000", "cashflowFromInvestment": "1042820999", "stockBasedCompensation": "32146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-778324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 3930194000, "cost_of_revenue": 1880389000, "gross_profit": 2049805000, "ebit": 929412000, "ebitda": 1206051000, "pretax_income": 752003000, "tax_provision": 174051000, "net_income": 577952000, "net_income_to_common": 577952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316688000, "total_current_assets": 561507000, "total_assets": 6391815000, "short_term_debt": 146861000, "long_term_debt": 3132584000, "total_debt": 3279445000, "total_liabilities": 4810302000, "total_equity": 1581513000, "shares_outstanding": 93349000, "goodwill_and_intangibles": 2348896000 }, "cash_flow": { "operating_cash_flow": 957075000, "capital_expenditure": 400400000, "free_cash_flow": 1357475000, "dividends_paid": 62661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232462, "ticker_id": 614, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "929412000", "ebitda": "1206051000", "netIncome": "577952000", "grossProfit": "2049805000", "depreciation": "None", "totalRevenue": "3930194000", "costOfRevenue": "1880389000", "interestIncome": "1625000", "incomeBeforeTax": "752003000", "interestExpense": "177409000", "operatingIncome": "927777000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "174051000", "reportedCurrency": "USD", "netInterestIncome": "-175784000", "nonInterestIncome": "None", "operatingExpenses": "1122028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28572000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1880389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276639000", "sellingGeneralAndAdministrative": "538632000", "netIncomeFromContinuingOperations": "577952000" }, "balance": { "goodwill": "957889000", "inventory": "21235000", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "6391815000", "longTermDebt": "3132584000", "shortTermDebt": "146861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1391007000", "reportedCurrency": "USD", "retainedEarnings": "1583053000", "totalLiabilities": "4810302000", "otherCurrentAssets": "61309000", "totalCurrentAssets": "561507000", "currentLongTermDebt": "44006000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "162275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5830308000", "currentAccountsPayable": "131264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3414894000", "shortLongTermDebtTotal": "3931196000", "totalShareholderEquity": "1581513000", "capitalLeaseObligations": "754606000", "otherCurrentLiabilities": "344560000", "totalCurrentLiabilities": "622685000", "otherNonCurrentLiabilities": "56366000", "totalNonCurrentLiabilities": "4187617000", "cashAndShortTermInvestments": "316688000", "commonStockSharesOutstanding": "93349000", "intangibleAssetsExcludingGoodwill": "1391007000", "cashAndCashEquivalentsAtCarryingValue": "316688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "577952000", "profitLoss": "None", "dividendPayout": "62661000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-543000", "operatingCashflow": "957075000", "capitalExpenditures": "400400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-509501000", "cashflowFromInvestment": "-433912000", "stockBasedCompensation": "29666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-685850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3930194000, "cost_of_revenue": 1880389000, "gross_profit": 2049805000, "research_and_development": 28572000, "selling_general_admin": 538632000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 929412000, "depreciation_amortisation": 276639000, "ebitda": 1206051000, "interest_expense": 177409000, "interest_income": null, "other_non_operating": null, "pretax_income": 752003000, "tax_provision": 174051000, "effective_tax_rate": null, "net_income": 577952000, "net_income_continuing_ops": 577952000, "net_income_to_common": 577952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316688000, "short_term_investments": 800000, "net_receivables": 162275000, "inventory": 21235000, "other_current_assets": null, "total_current_assets": 561507000, "net_ppe": null, "goodwill": 957889000, "intangible_assets": 1391007000, "goodwill_and_intangibles": 2348896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5830308000, "total_assets": 6391815000, "short_term_debt": 146861000, "accounts_payable": 131264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622685000, "long_term_debt": 3132584000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4187617000, "total_liabilities": 4810302000, "total_debt": 3279445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1583053000, "total_equity": 1581513000, "shares_outstanding": 93349000, "operating_cash_flow": 957075000, "stock_based_compensation": 29666000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 400400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -433912000, "dividends_paid": 62661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -509501000, "free_cash_flow": 1357475000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "929412000", "ebitda": "1206051000", "netIncome": "577952000", "grossProfit": "2049805000", "depreciation": "None", "totalRevenue": "3930194000", "costOfRevenue": "1880389000", "interestIncome": "1625000", "incomeBeforeTax": "752003000", "interestExpense": "177409000", "operatingIncome": "927777000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "174051000", "reportedCurrency": "USD", "netInterestIncome": "-175784000", "nonInterestIncome": "None", "operatingExpenses": "1122028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28572000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1880389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276639000", "sellingGeneralAndAdministrative": "538632000", "netIncomeFromContinuingOperations": "577952000" }, "balance": { "goodwill": "957889000", "inventory": "21235000", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "6391815000", "longTermDebt": "3132584000", "shortTermDebt": "146861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1391007000", "reportedCurrency": "USD", "retainedEarnings": "1583053000", "totalLiabilities": "4810302000", "otherCurrentAssets": "61309000", "totalCurrentAssets": "561507000", "currentLongTermDebt": "44006000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "162275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5830308000", "currentAccountsPayable": "131264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3414894000", "shortLongTermDebtTotal": "3931196000", "totalShareholderEquity": "1581513000", "capitalLeaseObligations": "754606000", "otherCurrentLiabilities": "344560000", "totalCurrentLiabilities": "622685000", "otherNonCurrentLiabilities": "56366000", "totalNonCurrentLiabilities": "4187617000", "cashAndShortTermInvestments": "316688000", "commonStockSharesOutstanding": "93349000", "intangibleAssetsExcludingGoodwill": "1391007000", "cashAndCashEquivalentsAtCarryingValue": "316688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "577952000", "profitLoss": "None", "dividendPayout": "62661000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-543000", "operatingCashflow": "957075000", "capitalExpenditures": "400400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-509501000", "cashflowFromInvestment": "-433912000", "stockBasedCompensation": "29666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-685850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 3738492000, "cost_of_revenue": 1719920000, "gross_profit": 2018572000, "ebit": 924154000, "ebitda": 1180934000, "pretax_income": 752907000, "tax_provision": 132884000, "net_income": 620023000, "net_income_to_common": 620023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304271000, "total_current_assets": 529315000, "total_assets": 6273126000, "short_term_debt": 143142000, "long_term_debt": 2871223000, "total_debt": 3014365000, "total_liabilities": 4529024000, "total_equity": 1744102000, "shares_outstanding": 101373000, "goodwill_and_intangibles": 2340185000 }, "cash_flow": { "operating_cash_flow": 914516000, "capital_expenditure": 373950000, "free_cash_flow": 1288466000, "dividends_paid": 63609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232467, "ticker_id": 614, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "924154000", "ebitda": "1180934000", "netIncome": "620023000", "grossProfit": "2018572000", "depreciation": "None", "totalRevenue": "3738492000", "costOfRevenue": "1719920000", "interestIncome": "40999000", "incomeBeforeTax": "752907000", "interestExpense": "171247000", "operatingIncome": "901831000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "132884000", "reportedCurrency": "USD", "netInterestIncome": "-129058000", "nonInterestIncome": "None", "operatingExpenses": "1116741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3882000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1719920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256780000", "sellingGeneralAndAdministrative": "498289000", "netIncomeFromContinuingOperations": "700102000" }, "balance": { "goodwill": "947341000", "inventory": "20692000", "commonStock": "968000", "currentDebt": "None", "investments": "None", "totalAssets": "6273126000", "longTermDebt": "2871223000", "shortTermDebt": "143142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1392844000", "reportedCurrency": "USD", "retainedEarnings": "1744232000", "totalLiabilities": "4529024000", "otherCurrentAssets": "62952000", "totalCurrentAssets": "529315000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "141400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5743811000", "currentAccountsPayable": "124668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3335847000", "shortLongTermDebtTotal": "3725752000", "totalShareholderEquity": "1744102000", "capitalLeaseObligations": "810254000", "otherCurrentLiabilities": "328512000", "totalCurrentLiabilities": "596322000", "otherNonCurrentLiabilities": "61266000", "totalNonCurrentLiabilities": "3932702000", "cashAndShortTermInvestments": "304271000", "commonStockSharesOutstanding": "101373000", "intangibleAssetsExcludingGoodwill": "1392844000", "cashAndCashEquivalentsAtCarryingValue": "304271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "620023000", "profitLoss": "None", "dividendPayout": "63609000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1481000", "operatingCashflow": "914516000", "capitalExpenditures": "373950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-637248000", "cashflowFromInvestment": "-264330000", "stockBasedCompensation": "32379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-412655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3738492000, "cost_of_revenue": 1719920000, "gross_profit": 2018572000, "research_and_development": 3882000, "selling_general_admin": 498289000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 924154000, "depreciation_amortisation": 256780000, "ebitda": 1180934000, "interest_expense": 171247000, "interest_income": null, "other_non_operating": null, "pretax_income": 752907000, "tax_provision": 132884000, "effective_tax_rate": null, "net_income": 620023000, "net_income_continuing_ops": 700102000, "net_income_to_common": 620023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304271000, "short_term_investments": 700000, "net_receivables": 141400000, "inventory": 20692000, "other_current_assets": null, "total_current_assets": 529315000, "net_ppe": null, "goodwill": 947341000, "intangible_assets": 1392844000, "goodwill_and_intangibles": 2340185000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5743811000, "total_assets": 6273126000, "short_term_debt": 143142000, "accounts_payable": 124668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596322000, "long_term_debt": 2871223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3932702000, "total_liabilities": 4529024000, "total_debt": 3014365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1744232000, "total_equity": 1744102000, "shares_outstanding": 101373000, "operating_cash_flow": 914516000, "stock_based_compensation": 32379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 373950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264330000, "dividends_paid": 63609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -637248000, "free_cash_flow": 1288466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "924154000", "ebitda": "1180934000", "netIncome": "620023000", "grossProfit": "2018572000", "depreciation": "None", "totalRevenue": "3738492000", "costOfRevenue": "1719920000", "interestIncome": "40999000", "incomeBeforeTax": "752907000", "interestExpense": "171247000", "operatingIncome": "901831000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "132884000", "reportedCurrency": "USD", "netInterestIncome": "-129058000", "nonInterestIncome": "None", "operatingExpenses": "1116741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3882000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1719920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256780000", "sellingGeneralAndAdministrative": "498289000", "netIncomeFromContinuingOperations": "700102000" }, "balance": { "goodwill": "947341000", "inventory": "20692000", "commonStock": "968000", "currentDebt": "None", "investments": "None", "totalAssets": "6273126000", "longTermDebt": "2871223000", "shortTermDebt": "143142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1392844000", "reportedCurrency": "USD", "retainedEarnings": "1744232000", "totalLiabilities": "4529024000", "otherCurrentAssets": "62952000", "totalCurrentAssets": "529315000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "141400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5743811000", "currentAccountsPayable": "124668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3335847000", "shortLongTermDebtTotal": "3725752000", "totalShareholderEquity": "1744102000", "capitalLeaseObligations": "810254000", "otherCurrentLiabilities": "328512000", "totalCurrentLiabilities": "596322000", "otherNonCurrentLiabilities": "61266000", "totalNonCurrentLiabilities": "3932702000", "cashAndShortTermInvestments": "304271000", "commonStockSharesOutstanding": "101373000", "intangibleAssetsExcludingGoodwill": "1392844000", "cashAndCashEquivalentsAtCarryingValue": "304271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "620023000", "profitLoss": "None", "dividendPayout": "63609000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1481000", "operatingCashflow": "914516000", "capitalExpenditures": "373950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-637248000", "cashflowFromInvestment": "-264330000", "stockBasedCompensation": "32379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-412655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 3555377000, "cost_of_revenue": 1565204000, "gross_profit": 1990173000, "ebit": 980055000, "ebitda": 1238234000, "pretax_income": 828806000, "tax_provision": 189429000, "net_income": 639377000, "net_income_to_common": 639377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283472000, "total_current_assets": 478228000, "total_assets": 6311127000, "short_term_debt": 133051000, "long_term_debt": 3005134000, "total_debt": 3138185000, "total_liabilities": 4720502000, "total_equity": 1590625000, "shares_outstanding": 109004000, "goodwill_and_intangibles": 2460879000 }, "cash_flow": { "operating_cash_flow": 976111000, "capital_expenditure": 269155000, "free_cash_flow": 1245266000, "dividends_paid": 48162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232472, "ticker_id": 614, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "980055000", "ebitda": "1238234000", "netIncome": "639377000", "grossProfit": "1990173000", "depreciation": "None", "totalRevenue": "3555377000", "costOfRevenue": "1565204000", "interestIncome": "129719000", "incomeBeforeTax": "828806000", "interestExpense": "151249000", "operatingIncome": "981224000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "189429000", "reportedCurrency": "USD", "netInterestIncome": "-129719000", "nonInterestIncome": "None", "operatingExpenses": "1008949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "-1169000", "costofGoodsAndServicesSold": "1565204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258179000", "sellingGeneralAndAdministrative": "480580000", "netIncomeFromContinuingOperations": "639377000" }, "balance": { "goodwill": "1033744000", "inventory": "22173000", "commonStock": "1028000", "currentDebt": "None", "investments": "None", "totalAssets": "6311127000", "longTermDebt": "3005134000", "shortTermDebt": "133051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1427135000", "reportedCurrency": "USD", "retainedEarnings": "1285827000", "totalLiabilities": "4720502000", "otherCurrentAssets": "60972000", "totalCurrentAssets": "478228000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "111611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5832899000", "currentAccountsPayable": "129946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2394236000", "shortLongTermDebtTotal": "3896625000", "totalShareholderEquity": "1590625000", "capitalLeaseObligations": "847216000", "otherCurrentLiabilities": "323137000", "totalCurrentLiabilities": "586134000", "otherNonCurrentLiabilities": "52185000", "totalNonCurrentLiabilities": "4134368000", "cashAndShortTermInvestments": "283472000", "commonStockSharesOutstanding": "109004000", "intangibleAssetsExcludingGoodwill": "1427135000", "cashAndCashEquivalentsAtCarryingValue": "283472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "639377000", "profitLoss": "None", "dividendPayout": "48162000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2083000", "operatingCashflow": "976111000", "capitalExpenditures": "269155000", "changeInReceivables": "-16761000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-615852000", "cashflowFromInvestment": "-422312000", "stockBasedCompensation": "34066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3555377000, "cost_of_revenue": 1565204000, "gross_profit": 1990173000, "research_and_development": 600000, "selling_general_admin": 480580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 980055000, "depreciation_amortisation": 258179000, "ebitda": 1238234000, "interest_expense": 151249000, "interest_income": null, "other_non_operating": null, "pretax_income": 828806000, "tax_provision": 189429000, "effective_tax_rate": null, "net_income": 639377000, "net_income_continuing_ops": 639377000, "net_income_to_common": 639377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283472000, "short_term_investments": 700000, "net_receivables": 111611000, "inventory": 22173000, "other_current_assets": null, "total_current_assets": 478228000, "net_ppe": null, "goodwill": 1033744000, "intangible_assets": 1427135000, "goodwill_and_intangibles": 2460879000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5832899000, "total_assets": 6311127000, "short_term_debt": 133051000, "accounts_payable": 129946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 586134000, "long_term_debt": 3005134000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4134368000, "total_liabilities": 4720502000, "total_debt": 3138185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1285827000, "total_equity": 1590625000, "shares_outstanding": 109004000, "operating_cash_flow": 976111000, "stock_based_compensation": 34066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -422312000, "dividends_paid": 48162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -615852000, "free_cash_flow": 1245266000, "net_change_in_cash": -62053000 }, "raw_data": { "income": { "ebit": "980055000", "ebitda": "1238234000", "netIncome": "639377000", "grossProfit": "1990173000", "depreciation": "None", "totalRevenue": "3555377000", "costOfRevenue": "1565204000", "interestIncome": "129719000", "incomeBeforeTax": "828806000", "interestExpense": "151249000", "operatingIncome": "981224000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "189429000", "reportedCurrency": "USD", "netInterestIncome": "-129719000", "nonInterestIncome": "None", "operatingExpenses": "1008949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "-1169000", "costofGoodsAndServicesSold": "1565204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258179000", "sellingGeneralAndAdministrative": "480580000", "netIncomeFromContinuingOperations": "639377000" }, "balance": { "goodwill": "1033744000", "inventory": "22173000", "commonStock": "1028000", "currentDebt": "None", "investments": "None", "totalAssets": "6311127000", "longTermDebt": "3005134000", "shortTermDebt": "133051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1427135000", "reportedCurrency": "USD", "retainedEarnings": "1285827000", "totalLiabilities": "4720502000", "otherCurrentAssets": "60972000", "totalCurrentAssets": "478228000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "111611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5832899000", "currentAccountsPayable": "129946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2394236000", "shortLongTermDebtTotal": "3896625000", "totalShareholderEquity": "1590625000", "capitalLeaseObligations": "847216000", "otherCurrentLiabilities": "323137000", "totalCurrentLiabilities": "586134000", "otherNonCurrentLiabilities": "52185000", "totalNonCurrentLiabilities": "4134368000", "cashAndShortTermInvestments": "283472000", "commonStockSharesOutstanding": "109004000", "intangibleAssetsExcludingGoodwill": "1427135000", "cashAndCashEquivalentsAtCarryingValue": "283472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "639377000", "profitLoss": "None", "dividendPayout": "48162000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2083000", "operatingCashflow": "976111000", "capitalExpenditures": "269155000", "changeInReceivables": "-16761000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-615852000", "cashflowFromInvestment": "-422312000", "stockBasedCompensation": "34066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 3369810000, "cost_of_revenue": 1432480000, "gross_profit": 1937330000, "ebit": 803381000, "ebitda": 1071168000, "pretax_income": 603939000, "tax_provision": 140093000, "net_income": 463846000, "net_income_to_common": 463846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344557000, "total_current_assets": 507803000, "total_assets": 6224169000, "short_term_debt": 126557000, "long_term_debt": 2989921000, "total_debt": 3116478000, "total_liabilities": 4685423000, "total_equity": 1538746000, "shares_outstanding": 114103000, "goodwill_and_intangibles": 2339707000 }, "cash_flow": { "operating_cash_flow": 1010411000, "capital_expenditure": 199452000, "free_cash_flow": 1209863000, "dividends_paid": 48162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232477, "ticker_id": 614, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "803381000", "ebitda": "1071168000", "netIncome": "463846000", "grossProfit": "1937330000", "depreciation": "None", "totalRevenue": "3369810000", "costOfRevenue": "1432480000", "interestIncome": "1819000", "incomeBeforeTax": "603939000", "interestExpense": "199442000", "operatingIncome": "900104000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "140093000", "reportedCurrency": "USD", "netInterestIncome": "-197623000", "nonInterestIncome": "None", "operatingExpenses": "1037226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31815000", "otherNonOperatingIncome": "-96723000", "costofGoodsAndServicesSold": "1432480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267787000", "sellingGeneralAndAdministrative": "470858000", "netIncomeFromContinuingOperations": "463846000" }, "balance": { "goodwill": "971287000", "inventory": "20090000", "commonStock": "1113000", "currentDebt": "None", "investments": "None", "totalAssets": "6224169000", "longTermDebt": "2989921000", "shortTermDebt": "126557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1368420000", "reportedCurrency": "USD", "retainedEarnings": "710088000", "totalLiabilities": "4685423000", "otherCurrentAssets": "53673000", "totalCurrentAssets": "507803000", "currentLongTermDebt": "41673000", "longTermInvestments": "None", "shortTermInvestments": "600000", "currentNetReceivables": "89483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5716366000", "currentAccountsPayable": "102031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3278425000", "shortLongTermDebtTotal": "3932452000", "totalShareholderEquity": "1538746000", "capitalLeaseObligations": "900858000", "otherCurrentLiabilities": "312741000", "totalCurrentLiabilities": "557042000", "otherNonCurrentLiabilities": "57574000", "totalNonCurrentLiabilities": "4128381000", "cashAndShortTermInvestments": "344557000", "commonStockSharesOutstanding": "114103000", "intangibleAssetsExcludingGoodwill": "1368420000", "cashAndCashEquivalentsAtCarryingValue": "344557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "463846000", "profitLoss": "None", "dividendPayout": "48162000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2526000", "operatingCashflow": "1010411000", "capitalExpenditures": "199452000", "changeInReceivables": "-36027000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1058702000", "cashflowFromInvestment": "-129580000", "stockBasedCompensation": "37773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177871000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80782000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3369810000, "cost_of_revenue": 1432480000, "gross_profit": 1937330000, "research_and_development": 31815000, "selling_general_admin": 470858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 803381000, "depreciation_amortisation": 267787000, "ebitda": 1071168000, "interest_expense": 199442000, "interest_income": null, "other_non_operating": null, "pretax_income": 603939000, "tax_provision": 140093000, "effective_tax_rate": null, "net_income": 463846000, "net_income_continuing_ops": 463846000, "net_income_to_common": 463846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344557000, "short_term_investments": 600000, "net_receivables": 89483000, "inventory": 20090000, "other_current_assets": null, "total_current_assets": 507803000, "net_ppe": null, "goodwill": 971287000, "intangible_assets": 1368420000, "goodwill_and_intangibles": 2339707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5716366000, "total_assets": 6224169000, "short_term_debt": 126557000, "accounts_payable": 102031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 557042000, "long_term_debt": 2989921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4128381000, "total_liabilities": 4685423000, "total_debt": 3116478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 710088000, "total_equity": 1538746000, "shares_outstanding": 114103000, "operating_cash_flow": 1010411000, "stock_based_compensation": 37773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129580000, "dividends_paid": 48162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1058702000, "free_cash_flow": 1209863000, "net_change_in_cash": -177871000 }, "raw_data": { "income": { "ebit": "803381000", "ebitda": "1071168000", "netIncome": "463846000", "grossProfit": "1937330000", "depreciation": "None", "totalRevenue": "3369810000", "costOfRevenue": "1432480000", "interestIncome": "1819000", "incomeBeforeTax": "603939000", "interestExpense": "199442000", "operatingIncome": "900104000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "140093000", "reportedCurrency": "USD", "netInterestIncome": "-197623000", "nonInterestIncome": "None", "operatingExpenses": "1037226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31815000", "otherNonOperatingIncome": "-96723000", "costofGoodsAndServicesSold": "1432480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267787000", "sellingGeneralAndAdministrative": "470858000", "netIncomeFromContinuingOperations": "463846000" }, "balance": { "goodwill": "971287000", "inventory": "20090000", "commonStock": "1113000", "currentDebt": "None", "investments": "None", "totalAssets": "6224169000", "longTermDebt": "2989921000", "shortTermDebt": "126557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1368420000", "reportedCurrency": "USD", "retainedEarnings": "710088000", "totalLiabilities": "4685423000", "otherCurrentAssets": "53673000", "totalCurrentAssets": "507803000", "currentLongTermDebt": "41673000", "longTermInvestments": "None", "shortTermInvestments": "600000", "currentNetReceivables": "89483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5716366000", "currentAccountsPayable": "102031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3278425000", "shortLongTermDebtTotal": "3932452000", "totalShareholderEquity": "1538746000", "capitalLeaseObligations": "900858000", "otherCurrentLiabilities": "312741000", "totalCurrentLiabilities": "557042000", "otherNonCurrentLiabilities": "57574000", "totalNonCurrentLiabilities": "4128381000", "cashAndShortTermInvestments": "344557000", "commonStockSharesOutstanding": "114103000", "intangibleAssetsExcludingGoodwill": "1368420000", "cashAndCashEquivalentsAtCarryingValue": "344557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "463846000", "profitLoss": "None", "dividendPayout": "48162000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2526000", "operatingCashflow": "1010411000", "capitalExpenditures": "199452000", "changeInReceivables": "-36027000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1058702000", "cashflowFromInvestment": "-129580000", "stockBasedCompensation": "37773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177871000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80782000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 2178490000, "cost_of_revenue": 1037088000, "gross_profit": 1141402000, "ebit": 59470000, "ebitda": 340501000, "pretax_income": -171014000, "tax_provision": -36314000, "net_income": -134700000, "net_income_to_common": -134700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519182000, "total_current_assets": 650277000, "total_assets": 6558948000, "short_term_debt": 121218000, "long_term_debt": 3866743000, "total_debt": 3987961000, "total_liabilities": 5435005000, "total_equity": 1123943000, "shares_outstanding": 113515000, "goodwill_and_intangibles": 2353460000 }, "cash_flow": { "operating_cash_flow": 289032000, "capital_expenditure": 175030000, "free_cash_flow": 464062000, "dividends_paid": 7808000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232482, "ticker_id": 614, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59470000", "ebitda": "340501000", "netIncome": "-134700000", "grossProfit": "1141402000", "depreciation": "None", "totalRevenue": "2178490000", "costOfRevenue": "1037088000", "interestIncome": "1900000", "incomeBeforeTax": "-171014000", "interestExpense": "230484000", "operatingIncome": "14263000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-36314000", "reportedCurrency": "USD", "netInterestIncome": "-228584000", "nonInterestIncome": "None", "operatingExpenses": "1127139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "45207000", "costofGoodsAndServicesSold": "1037088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281031000", "sellingGeneralAndAdministrative": "452265000", "netIncomeFromContinuingOperations": "-134700000" }, "balance": { "goodwill": "971287000", "inventory": "22616000", "commonStock": "1118000", "currentDebt": "None", "investments": "None", "totalAssets": "6558948000", "longTermDebt": "3866743000", "shortTermDebt": "121218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1382173000", "reportedCurrency": "USD", "retainedEarnings": "246242000", "totalLiabilities": "5435005000", "otherCurrentAssets": "55015000", "totalCurrentAssets": "650277000", "currentLongTermDebt": "30740000", "longTermInvestments": "None", "shortTermInvestments": "600000", "currentNetReceivables": "53464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5908671000", "currentAccountsPayable": "96863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2525887000", "shortLongTermDebtTotal": "4836786000", "totalShareholderEquity": "1123943000", "capitalLeaseObligations": "939303000", "otherCurrentLiabilities": "289904000", "totalCurrentLiabilities": "524022000", "otherNonCurrentLiabilities": "64363000", "totalNonCurrentLiabilities": "4910983000", "cashAndShortTermInvestments": "519182000", "commonStockSharesOutstanding": "113515000", "intangibleAssetsExcludingGoodwill": "1382173000", "cashAndCashEquivalentsAtCarryingValue": "519182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134700000", "profitLoss": "None", "dividendPayout": "7808000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-515000", "operatingCashflow": "289032000", "capitalExpenditures": "175030000", "changeInReceivables": "1339000", "changeInExchangeRate": "None", "cashflowFromFinancing": "146700000", "cashflowFromInvestment": "-171181000", "stockBasedCompensation": "9202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7808000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "264551000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2178490000, "cost_of_revenue": 1037088000, "gross_profit": 1141402000, "research_and_development": null, "selling_general_admin": 452265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59470000, "depreciation_amortisation": 281031000, "ebitda": 340501000, "interest_expense": 230484000, "interest_income": null, "other_non_operating": null, "pretax_income": -171014000, "tax_provision": -36314000, "effective_tax_rate": null, "net_income": -134700000, "net_income_continuing_ops": -134700000, "net_income_to_common": -134700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519182000, "short_term_investments": 600000, "net_receivables": 53464000, "inventory": 22616000, "other_current_assets": null, "total_current_assets": 650277000, "net_ppe": null, "goodwill": 971287000, "intangible_assets": 1382173000, "goodwill_and_intangibles": 2353460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5908671000, "total_assets": 6558948000, "short_term_debt": 121218000, "accounts_payable": 96863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 524022000, "long_term_debt": 3866743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4910983000, "total_liabilities": 5435005000, "total_debt": 3987961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246242000, "total_equity": 1123943000, "shares_outstanding": 113515000, "operating_cash_flow": 289032000, "stock_based_compensation": 9202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171181000, "dividends_paid": 7808000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146700000, "free_cash_flow": 464062000, "net_change_in_cash": 264551000 }, "raw_data": { "income": { "ebit": "59470000", "ebitda": "340501000", "netIncome": "-134700000", "grossProfit": "1141402000", "depreciation": "None", "totalRevenue": "2178490000", "costOfRevenue": "1037088000", "interestIncome": "1900000", "incomeBeforeTax": "-171014000", "interestExpense": "230484000", "operatingIncome": "14263000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-36314000", "reportedCurrency": "USD", "netInterestIncome": "-228584000", "nonInterestIncome": "None", "operatingExpenses": "1127139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "45207000", "costofGoodsAndServicesSold": "1037088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281031000", "sellingGeneralAndAdministrative": "452265000", "netIncomeFromContinuingOperations": "-134700000" }, "balance": { "goodwill": "971287000", "inventory": "22616000", "commonStock": "1118000", "currentDebt": "None", "investments": "None", "totalAssets": "6558948000", "longTermDebt": "3866743000", "shortTermDebt": "121218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1382173000", "reportedCurrency": "USD", "retainedEarnings": "246242000", "totalLiabilities": "5435005000", "otherCurrentAssets": "55015000", "totalCurrentAssets": "650277000", "currentLongTermDebt": "30740000", "longTermInvestments": "None", "shortTermInvestments": "600000", "currentNetReceivables": "53464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5908671000", "currentAccountsPayable": "96863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2525887000", "shortLongTermDebtTotal": "4836786000", "totalShareholderEquity": "1123943000", "capitalLeaseObligations": "939303000", "otherCurrentLiabilities": "289904000", "totalCurrentLiabilities": "524022000", "otherNonCurrentLiabilities": "64363000", "totalNonCurrentLiabilities": "4910983000", "cashAndShortTermInvestments": "519182000", "commonStockSharesOutstanding": "113515000", "intangibleAssetsExcludingGoodwill": "1382173000", "cashAndCashEquivalentsAtCarryingValue": "519182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134700000", "profitLoss": "None", "dividendPayout": "7808000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-515000", "operatingCashflow": "289032000", "capitalExpenditures": "175030000", "changeInReceivables": "1339000", "changeInExchangeRate": "None", "cashflowFromFinancing": "146700000", "cashflowFromInvestment": "-171181000", "stockBasedCompensation": "9202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7808000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "264551000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 3326119000, "cost_of_revenue": 1736217000, "gross_profit": 1589902000, "ebit": 439591000, "ebitda": 716160000, "pretax_income": 202126000, "tax_provision": 44490000, "net_income": 157636000, "net_income_to_common": 157636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249977000, "total_current_assets": 399494000, "total_assets": 6650145000, "short_term_debt": 114680000, "long_term_debt": 3738937000, "total_debt": 3853617000, "total_liabilities": 5384903000, "total_equity": 1265242000, "shares_outstanding": 113947000, "goodwill_and_intangibles": 2550178000 }, "cash_flow": { "operating_cash_flow": 548992000, "capital_expenditure": 207637000, "free_cash_flow": 756629000, "dividends_paid": 28949000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232487, "ticker_id": 614, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "439591000", "ebitda": "716160000", "netIncome": "157636000", "grossProfit": "1589902000", "depreciation": "None", "totalRevenue": "3326119000", "costOfRevenue": "1736217000", "interestIncome": "1858000", "incomeBeforeTax": "202126000", "interestExpense": "237465000", "operatingIncome": "472568000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "44490000", "reportedCurrency": "USD", "netInterestIncome": "-235607000", "nonInterestIncome": "None", "operatingExpenses": "1117334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-32977000", "costofGoodsAndServicesSold": "1736217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276569000", "sellingGeneralAndAdministrative": "557306000", "netIncomeFromContinuingOperations": "157636000" }, "balance": { "goodwill": "1083287000", "inventory": "22101000", "commonStock": "1115000", "currentDebt": "None", "investments": "None", "totalAssets": "6650145000", "longTermDebt": "3738937000", "shortTermDebt": "114680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1466891000", "reportedCurrency": "USD", "retainedEarnings": "380942000", "totalLiabilities": "5384903000", "otherCurrentAssets": "66952000", "totalCurrentAssets": "399494000", "currentLongTermDebt": "26994000", "longTermInvestments": "15600000", "shortTermInvestments": "600000", "currentNetReceivables": "60464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6250651000", "currentAccountsPayable": "91003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2672553000", "shortLongTermDebtTotal": "4693902000", "totalShareholderEquity": "1265242000", "capitalLeaseObligations": "927971000", "otherCurrentLiabilities": "328356000", "totalCurrentLiabilities": "556893000", "otherNonCurrentLiabilities": "86093000", "totalNonCurrentLiabilities": "4828010000", "cashAndShortTermInvestments": "249977000", "commonStockSharesOutstanding": "113947000", "intangibleAssetsExcludingGoodwill": "1466891000", "cashAndCashEquivalentsAtCarryingValue": "249977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157636000", "profitLoss": "None", "dividendPayout": "28949000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2032000", "operatingCashflow": "548992000", "capitalExpenditures": "207637000", "changeInReceivables": "-315000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320315000", "cashflowFromInvestment": "-231431000", "stockBasedCompensation": "25202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28949000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2754000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3326119000, "cost_of_revenue": 1736217000, "gross_profit": 1589902000, "research_and_development": null, "selling_general_admin": 557306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 439591000, "depreciation_amortisation": 276569000, "ebitda": 716160000, "interest_expense": 237465000, "interest_income": null, "other_non_operating": null, "pretax_income": 202126000, "tax_provision": 44490000, "effective_tax_rate": null, "net_income": 157636000, "net_income_continuing_ops": 157636000, "net_income_to_common": 157636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249977000, "short_term_investments": 600000, "net_receivables": 60464000, "inventory": 22101000, "other_current_assets": null, "total_current_assets": 399494000, "net_ppe": null, "goodwill": 1083287000, "intangible_assets": 1466891000, "goodwill_and_intangibles": 2550178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6250651000, "total_assets": 6650145000, "short_term_debt": 114680000, "accounts_payable": 91003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556893000, "long_term_debt": 3738937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4828010000, "total_liabilities": 5384903000, "total_debt": 3853617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 380942000, "total_equity": 1265242000, "shares_outstanding": 113947000, "operating_cash_flow": 548992000, "stock_based_compensation": 25202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -231431000, "dividends_paid": 28949000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -320315000, "free_cash_flow": 756629000, "net_change_in_cash": -2754000 }, "raw_data": { "income": { "ebit": "439591000", "ebitda": "716160000", "netIncome": "157636000", "grossProfit": "1589902000", "depreciation": "None", "totalRevenue": "3326119000", "costOfRevenue": "1736217000", "interestIncome": "1858000", "incomeBeforeTax": "202126000", "interestExpense": "237465000", "operatingIncome": "472568000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "44490000", "reportedCurrency": "USD", "netInterestIncome": "-235607000", "nonInterestIncome": "None", "operatingExpenses": "1117334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-32977000", "costofGoodsAndServicesSold": "1736217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276569000", "sellingGeneralAndAdministrative": "557306000", "netIncomeFromContinuingOperations": "157636000" }, "balance": { "goodwill": "1083287000", "inventory": "22101000", "commonStock": "1115000", "currentDebt": "None", "investments": "None", "totalAssets": "6650145000", "longTermDebt": "3738937000", "shortTermDebt": "114680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1466891000", "reportedCurrency": "USD", "retainedEarnings": "380942000", "totalLiabilities": "5384903000", "otherCurrentAssets": "66952000", "totalCurrentAssets": "399494000", "currentLongTermDebt": "26994000", "longTermInvestments": "15600000", "shortTermInvestments": "600000", "currentNetReceivables": "60464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6250651000", "currentAccountsPayable": "91003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2672553000", "shortLongTermDebtTotal": "4693902000", "totalShareholderEquity": "1265242000", "capitalLeaseObligations": "927971000", "otherCurrentLiabilities": "328356000", "totalCurrentLiabilities": "556893000", "otherNonCurrentLiabilities": "86093000", "totalNonCurrentLiabilities": "4828010000", "cashAndShortTermInvestments": "249977000", "commonStockSharesOutstanding": "113947000", "intangibleAssetsExcludingGoodwill": "1466891000", "cashAndCashEquivalentsAtCarryingValue": "249977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157636000", "profitLoss": "None", "dividendPayout": "28949000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2032000", "operatingCashflow": "548992000", "capitalExpenditures": "207637000", "changeInReceivables": "-315000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320315000", "cashflowFromInvestment": "-231431000", "stockBasedCompensation": "25202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28949000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2754000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 2626730000, "cost_of_revenue": 1371379000, "gross_profit": 1255351000, "ebit": 359220000, "ebitda": 589199000, "pretax_income": 155032000, "tax_provision": 40331000, "net_income": 115048000, "net_income_to_common": 115048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249417000, "total_current_assets": 399751000, "total_assets": 5756339000, "short_term_debt": 17476000, "long_term_debt": 3955119000, "total_debt": 3972595000, "total_liabilities": 4610598000, "total_equity": 1145741000, "shares_outstanding": 115071000, "goodwill_and_intangibles": 2528772000 }, "cash_flow": { "operating_cash_flow": 434527000, "capital_expenditure": 161544000, "free_cash_flow": 596071000, "dividends_paid": 24730000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232492, "ticker_id": 614, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359220000", "ebitda": "589199000", "netIncome": "115048000", "grossProfit": "1255351000", "depreciation": "None", "totalRevenue": "2626730000", "costOfRevenue": "1371379000", "interestIncome": "3721000", "incomeBeforeTax": "155032000", "interestExpense": "204188000", "operatingIncome": "355284000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40331000", "reportedCurrency": "USD", "netInterestIncome": "-200467000", "nonInterestIncome": "None", "operatingExpenses": "900067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3936000", "costofGoodsAndServicesSold": "1371379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229979000", "sellingGeneralAndAdministrative": "389995000", "netIncomeFromContinuingOperations": "114701000" }, "balance": { "goodwill": "1062102000", "inventory": "20590000", "commonStock": "1118000", "currentDebt": "None", "investments": "None", "totalAssets": "5756339000", "longTermDebt": "3955119000", "shortTermDebt": "17476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1466670000", "reportedCurrency": "USD", "retainedEarnings": "253357000", "totalLiabilities": "4610598000", "otherCurrentAssets": "69600000", "totalCurrentAssets": "399751000", "currentLongTermDebt": "24181000", "longTermInvestments": "15300000", "shortTermInvestments": "500000", "currentNetReceivables": "60144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5356588000", "currentAccountsPayable": "111172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2716064000", "shortLongTermDebtTotal": "3979300000", "totalShareholderEquity": "1145741000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "312488000", "totalCurrentLiabilities": "469701000", "otherNonCurrentLiabilities": "64516000", "totalNonCurrentLiabilities": "4140897000", "cashAndShortTermInvestments": "249417000", "commonStockSharesOutstanding": "115071000", "intangibleAssetsExcludingGoodwill": "1466670000", "cashAndCashEquivalentsAtCarryingValue": "249417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114701000", "profitLoss": "None", "dividendPayout": "24730000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1699000", "operatingCashflow": "434527000", "capitalExpenditures": "161544000", "changeInReceivables": "-772000", "changeInExchangeRate": "None", "cashflowFromFinancing": "746241000", "cashflowFromInvestment": "-1134845000", "stockBasedCompensation": "25379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24730000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45441000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2626730000, "cost_of_revenue": 1371379000, "gross_profit": 1255351000, "research_and_development": 0, "selling_general_admin": 389995000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359220000, "depreciation_amortisation": 229979000, "ebitda": 589199000, "interest_expense": 204188000, "interest_income": null, "other_non_operating": null, "pretax_income": 155032000, "tax_provision": 40331000, "effective_tax_rate": null, "net_income": 115048000, "net_income_continuing_ops": 114701000, "net_income_to_common": 115048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249417000, "short_term_investments": 500000, "net_receivables": 60144000, "inventory": 20590000, "other_current_assets": null, "total_current_assets": 399751000, "net_ppe": null, "goodwill": 1062102000, "intangible_assets": 1466670000, "goodwill_and_intangibles": 2528772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5356588000, "total_assets": 5756339000, "short_term_debt": 17476000, "accounts_payable": 111172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 469701000, "long_term_debt": 3955119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4140897000, "total_liabilities": 4610598000, "total_debt": 3972595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 253357000, "total_equity": 1145741000, "shares_outstanding": 115071000, "operating_cash_flow": 434527000, "stock_based_compensation": 25379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1134845000, "dividends_paid": 24730000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 746241000, "free_cash_flow": 596071000, "net_change_in_cash": 45441000 }, "raw_data": { "income": { "ebit": "359220000", "ebitda": "589199000", "netIncome": "115048000", "grossProfit": "1255351000", "depreciation": "None", "totalRevenue": "2626730000", "costOfRevenue": "1371379000", "interestIncome": "3721000", "incomeBeforeTax": "155032000", "interestExpense": "204188000", "operatingIncome": "355284000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40331000", "reportedCurrency": "USD", "netInterestIncome": "-200467000", "nonInterestIncome": "None", "operatingExpenses": "900067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3936000", "costofGoodsAndServicesSold": "1371379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229979000", "sellingGeneralAndAdministrative": "389995000", "netIncomeFromContinuingOperations": "114701000" }, "balance": { "goodwill": "1062102000", "inventory": "20590000", "commonStock": "1118000", "currentDebt": "None", "investments": "None", "totalAssets": "5756339000", "longTermDebt": "3955119000", "shortTermDebt": "17476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1466670000", "reportedCurrency": "USD", "retainedEarnings": "253357000", "totalLiabilities": "4610598000", "otherCurrentAssets": "69600000", "totalCurrentAssets": "399751000", "currentLongTermDebt": "24181000", "longTermInvestments": "15300000", "shortTermInvestments": "500000", "currentNetReceivables": "60144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5356588000", "currentAccountsPayable": "111172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2716064000", "shortLongTermDebtTotal": "3979300000", "totalShareholderEquity": "1145741000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "312488000", "totalCurrentLiabilities": "469701000", "otherNonCurrentLiabilities": "64516000", "totalNonCurrentLiabilities": "4140897000", "cashAndShortTermInvestments": "249417000", "commonStockSharesOutstanding": "115071000", "intangibleAssetsExcludingGoodwill": "1466670000", "cashAndCashEquivalentsAtCarryingValue": "249417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114701000", "profitLoss": "None", "dividendPayout": "24730000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1699000", "operatingCashflow": "434527000", "capitalExpenditures": "161544000", "changeInReceivables": "-772000", "changeInExchangeRate": "None", "cashflowFromFinancing": "746241000", "cashflowFromInvestment": "-1134845000", "stockBasedCompensation": "25379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24730000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45441000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 997355000, "cost_of_revenue": 600247000, "gross_profit": 397108000, "ebit": 163992000, "ebitda": 258981000, "pretax_income": 137008000, "tax_provision": 32715000, "net_income": 105542000, "net_income_to_common": 105542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_assets": 6612911000, "short_term_debt": 112898000, "long_term_debt": 2271887000, "total_debt": 2384785000, "total_liabilities": 4078354000, "total_equity": 2534557000, "shares_outstanding": 76777000, "goodwill_and_intangibles": 2429155000 }, "cash_flow": { "operating_cash_flow": 134336000, "capital_expenditure": 155180000, "free_cash_flow": 289516000, "dividends_paid": 13767000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232455, "ticker_id": 614, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163992000", "ebitda": "258981000", "netIncome": "105542000", "grossProfit": "397108000", "depreciation": "None", "totalRevenue": "997355000", "costOfRevenue": "600247000", "interestIncome": "1865000", "incomeBeforeTax": "137008000", "interestExpense": "28451000", "operatingIncome": "163992000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32715000", "reportedCurrency": "USD", "netInterestIncome": "-26586000", "nonInterestIncome": "None", "operatingExpenses": "233116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "600247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94989000", "sellingGeneralAndAdministrative": "138569000", "netIncomeFromContinuingOperations": "104293000" }, "balance": { "goodwill": "957946000", "inventory": "19689000", "commonStock": "748000", "currentDebt": "None", "investments": "None", "totalAssets": "6612911000", "longTermDebt": "2271887000", "shortTermDebt": "112898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1471209000", "reportedCurrency": "USD", "retainedEarnings": "2537356000", "totalLiabilities": "4078354000", "otherCurrentAssets": "58847000", "totalCurrentAssets": "530000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "900000", "currentNetReceivables": "78748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6082911000", "currentAccountsPayable": "137499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2921530000", "totalShareholderEquity": "2534557000", "capitalLeaseObligations": "649643000", "otherCurrentLiabilities": "616868000", "totalCurrentLiabilities": "882957000", "otherNonCurrentLiabilities": "63637000", "totalNonCurrentLiabilities": "3195397000", "cashAndShortTermInvestments": "372716000", "commonStockSharesOutstanding": "76777000", "intangibleAssetsExcludingGoodwill": "1471209000", "cashAndCashEquivalentsAtCarryingValue": "372716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104293000", "profitLoss": "None", "dividendPayout": "13767000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "134336000", "capitalExpenditures": "155180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41428000", "cashflowFromInvestment": "-156189000", "stockBasedCompensation": "7698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13767000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 997355000, "cost_of_revenue": 600247000, "gross_profit": 397108000, "research_and_development": 20268000, "selling_general_admin": 138569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163992000, "depreciation_amortisation": 94989000, "ebitda": 258981000, "interest_expense": 28451000, "interest_income": null, "other_non_operating": null, "pretax_income": 137008000, "tax_provision": 32715000, "effective_tax_rate": null, "net_income": 105542000, "net_income_continuing_ops": 104293000, "net_income_to_common": 105542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372716000, "short_term_investments": 900000, "net_receivables": 78748000, "inventory": 19689000, "other_current_assets": null, "total_current_assets": 530000000, "net_ppe": null, "goodwill": 957946000, "intangible_assets": 1471209000, "goodwill_and_intangibles": 2429155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6082911000, "total_assets": 6612911000, "short_term_debt": 112898000, "accounts_payable": 137499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 882957000, "long_term_debt": 2271887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3195397000, "total_liabilities": 4078354000, "total_debt": 2384785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2537356000, "total_equity": 2534557000, "shares_outstanding": 76777000, "operating_cash_flow": 134336000, "stock_based_compensation": 7698000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155180000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156189000, "dividends_paid": 13767000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41428000, "free_cash_flow": 289516000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163992000", "ebitda": "258981000", "netIncome": "105542000", "grossProfit": "397108000", "depreciation": "None", "totalRevenue": "997355000", "costOfRevenue": "600247000", "interestIncome": "1865000", "incomeBeforeTax": "137008000", "interestExpense": "28451000", "operatingIncome": "163992000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32715000", "reportedCurrency": "USD", "netInterestIncome": "-26586000", "nonInterestIncome": "None", "operatingExpenses": "233116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "600247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94989000", "sellingGeneralAndAdministrative": "138569000", "netIncomeFromContinuingOperations": "104293000" }, "balance": { "goodwill": "957946000", "inventory": "19689000", "commonStock": "748000", "currentDebt": "None", "investments": "None", "totalAssets": "6612911000", "longTermDebt": "2271887000", "shortTermDebt": "112898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1471209000", "reportedCurrency": "USD", "retainedEarnings": "2537356000", "totalLiabilities": "4078354000", "otherCurrentAssets": "58847000", "totalCurrentAssets": "530000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "900000", "currentNetReceivables": "78748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6082911000", "currentAccountsPayable": "137499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2921530000", "totalShareholderEquity": "2534557000", "capitalLeaseObligations": "649643000", "otherCurrentLiabilities": "616868000", "totalCurrentLiabilities": "882957000", "otherNonCurrentLiabilities": "63637000", "totalNonCurrentLiabilities": "3195397000", "cashAndShortTermInvestments": "372716000", "commonStockSharesOutstanding": "76777000", "intangibleAssetsExcludingGoodwill": "1471209000", "cashAndCashEquivalentsAtCarryingValue": "372716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104293000", "profitLoss": "None", "dividendPayout": "13767000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "134336000", "capitalExpenditures": "155180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41428000", "cashflowFromInvestment": "-156189000", "stockBasedCompensation": "7698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13767000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 1062065000, "cost_of_revenue": 857117000, "gross_profit": 204948000, "ebit": 167746000, "ebitda": 258499000, "pretax_income": 142372000, "tax_provision": 3542000, "net_income": 140403000, "net_income_to_common": 140403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 2157405000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 78630000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 275285000, "capital_expenditure": 148326000, "free_cash_flow": 423611000, "dividends_paid": 14228000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232456, "ticker_id": 614, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167746000", "ebitda": "258499000", "netIncome": "140403000", "grossProfit": "204948000", "depreciation": "None", "totalRevenue": "1062065000", "costOfRevenue": "857117000", "interestIncome": "24120000", "incomeBeforeTax": "142372000", "interestExpense": "25374000", "operatingIncome": "294780000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3542000", "reportedCurrency": "USD", "netInterestIncome": "-24120000", "nonInterestIncome": "None", "operatingExpenses": "-89832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7146000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "857117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90753000", "sellingGeneralAndAdministrative": "25921000", "netIncomeFromContinuingOperations": "138830000" }, "balance": { "goodwill": "957977000", "inventory": "20189000", "commonStock": "764000", "currentDebt": "None", "investments": "None", "totalAssets": "6853570000", "longTermDebt": "2045569000", "shortTermDebt": "111836000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1474991000", "reportedCurrency": "USD", "retainedEarnings": "2609285000", "totalLiabilities": "4245688000", "otherCurrentAssets": "72774000", "totalCurrentAssets": "530728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "84352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6322842000", "currentAccountsPayable": "151292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3517530000", "shortLongTermDebtTotal": "3265909000", "totalShareholderEquity": "2608499000", "capitalLeaseObligations": "666088000", "otherCurrentLiabilities": "698296000", "totalCurrentLiabilities": "979219000", "otherNonCurrentLiabilities": "64295000", "totalNonCurrentLiabilities": "3266469000", "cashAndShortTermInvestments": "353413000", "commonStockSharesOutstanding": "78630000", "intangibleAssetsExcludingGoodwill": "1474991000", "cashAndCashEquivalentsAtCarryingValue": "353413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140403000", "profitLoss": "None", "dividendPayout": "14228000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "739000", "operatingCashflow": "275285000", "capitalExpenditures": "148326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48312000", "cashflowFromInvestment": "-192479000", "stockBasedCompensation": "2615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14228000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-185320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1062065000, "cost_of_revenue": 857117000, "gross_profit": 204948000, "research_and_development": 7146000, "selling_general_admin": 25921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167746000, "depreciation_amortisation": 90753000, "ebitda": 258499000, "interest_expense": 25374000, "interest_income": null, "other_non_operating": null, "pretax_income": 142372000, "tax_provision": 3542000, "effective_tax_rate": null, "net_income": 140403000, "net_income_continuing_ops": 138830000, "net_income_to_common": 140403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353413000, "short_term_investments": 800000, "net_receivables": 84352000, "inventory": 20189000, "other_current_assets": null, "total_current_assets": 530728000, "net_ppe": null, "goodwill": 957977000, "intangible_assets": 1474991000, "goodwill_and_intangibles": 2432968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6322842000, "total_assets": 6853570000, "short_term_debt": 111836000, "accounts_payable": 151292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 979219000, "long_term_debt": 2045569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3266469000, "total_liabilities": 4245688000, "total_debt": 2157405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2609285000, "total_equity": 2608499000, "shares_outstanding": 78630000, "operating_cash_flow": 275285000, "stock_based_compensation": 2615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192479000, "dividends_paid": 14228000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48312000, "free_cash_flow": 423611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167746000", "ebitda": "258499000", "netIncome": "140403000", "grossProfit": "204948000", "depreciation": "None", "totalRevenue": "1062065000", "costOfRevenue": "857117000", "interestIncome": "24120000", "incomeBeforeTax": "142372000", "interestExpense": "25374000", "operatingIncome": "294780000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3542000", "reportedCurrency": "USD", "netInterestIncome": "-24120000", "nonInterestIncome": "None", "operatingExpenses": "-89832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7146000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "857117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90753000", "sellingGeneralAndAdministrative": "25921000", "netIncomeFromContinuingOperations": "138830000" }, "balance": { "goodwill": "957977000", "inventory": "20189000", "commonStock": "764000", "currentDebt": "None", "investments": "None", "totalAssets": "6853570000", "longTermDebt": "2045569000", "shortTermDebt": "111836000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1474991000", "reportedCurrency": "USD", "retainedEarnings": "2609285000", "totalLiabilities": "4245688000", "otherCurrentAssets": "72774000", "totalCurrentAssets": "530728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "84352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6322842000", "currentAccountsPayable": "151292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3517530000", "shortLongTermDebtTotal": "3265909000", "totalShareholderEquity": "2608499000", "capitalLeaseObligations": "666088000", "otherCurrentLiabilities": "698296000", "totalCurrentLiabilities": "979219000", "otherNonCurrentLiabilities": "64295000", "totalNonCurrentLiabilities": "3266469000", "cashAndShortTermInvestments": "353413000", "commonStockSharesOutstanding": "78630000", "intangibleAssetsExcludingGoodwill": "1474991000", "cashAndCashEquivalentsAtCarryingValue": "353413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140403000", "profitLoss": "None", "dividendPayout": "14228000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "739000", "operatingCashflow": "275285000", "capitalExpenditures": "148326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48312000", "cashflowFromInvestment": "-192479000", "stockBasedCompensation": "2615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14228000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-185320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 1004361000, "cost_of_revenue": 516178000, "gross_profit": 488183000, "ebit": 1875298000, "ebitda": 1949047000, "pretax_income": 1842036000, "tax_provision": 403200000, "net_income": 1439993000, "net_income_to_common": 1439993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319067000, "total_current_assets": 495584000, "total_assets": 6512953000, "short_term_debt": 214418000, "long_term_debt": 1892526000, "total_debt": 2106944000, "total_liabilities": 3845640000, "total_equity": 2666357000, "shares_outstanding": 80875000, "goodwill_and_intangibles": 2338496000 }, "cash_flow": { "operating_cash_flow": 239982000, "capital_expenditure": 145567000, "free_cash_flow": 385549000, "dividends_paid": 14534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232458, "ticker_id": 614, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1875298000", "ebitda": "1949047000", "netIncome": "1439993000", "grossProfit": "488183000", "depreciation": "None", "totalRevenue": "1004361000", "costOfRevenue": "516178000", "interestIncome": "1501000", "incomeBeforeTax": "1842036000", "interestExpense": "33262000", "operatingIncome": "139764000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "403200000", "reportedCurrency": "USD", "netInterestIncome": "-31761000", "nonInterestIncome": "None", "operatingExpenses": "348419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3972000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73749000", "sellingGeneralAndAdministrative": "132589000", "netIncomeFromContinuingOperations": "1438836000" }, "balance": { "goodwill": "957948000", "inventory": "20928000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "6512953000", "longTermDebt": "1892526000", "shortTermDebt": "214418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1380548000", "reportedCurrency": "USD", "retainedEarnings": "2667342000", "totalLiabilities": "3845640000", "otherCurrentAssets": "73372000", "totalCurrentAssets": "495584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "82217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6017369000", "currentAccountsPayable": "131395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3502686000", "shortLongTermDebtTotal": "2674868000", "totalShareholderEquity": "2666357000", "capitalLeaseObligations": "675133000", "otherCurrentLiabilities": "270482000", "totalCurrentLiabilities": "963381000", "otherNonCurrentLiabilities": "65098000", "totalNonCurrentLiabilities": "2882259000", "cashAndShortTermInvestments": "319067000", "commonStockSharesOutstanding": "80875000", "intangibleAssetsExcludingGoodwill": "1380548000", "cashAndCashEquivalentsAtCarryingValue": "319067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1438836000", "profitLoss": "None", "dividendPayout": "14534000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "717000", "operatingCashflow": "239982000", "capitalExpenditures": "145567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1853364000", "cashflowFromInvestment": "1611181000", "stockBasedCompensation": "8534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1004361000, "cost_of_revenue": 516178000, "gross_profit": 488183000, "research_and_development": 3972000, "selling_general_admin": 132589000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1875298000, "depreciation_amortisation": 73749000, "ebitda": 1949047000, "interest_expense": 33262000, "interest_income": null, "other_non_operating": null, "pretax_income": 1842036000, "tax_provision": 403200000, "effective_tax_rate": null, "net_income": 1439993000, "net_income_continuing_ops": 1438836000, "net_income_to_common": 1439993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319067000, "short_term_investments": 800000, "net_receivables": 82217000, "inventory": 20928000, "other_current_assets": null, "total_current_assets": 495584000, "net_ppe": null, "goodwill": 957948000, "intangible_assets": 1380548000, "goodwill_and_intangibles": 2338496000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6017369000, "total_assets": 6512953000, "short_term_debt": 214418000, "accounts_payable": 131395000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 963381000, "long_term_debt": 1892526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2882259000, "total_liabilities": 3845640000, "total_debt": 2106944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2667342000, "total_equity": 2666357000, "shares_outstanding": 80875000, "operating_cash_flow": 239982000, "stock_based_compensation": 8534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145567000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1611181000, "dividends_paid": 14534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1853364000, "free_cash_flow": 385549000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1875298000", "ebitda": "1949047000", "netIncome": "1439993000", "grossProfit": "488183000", "depreciation": "None", "totalRevenue": "1004361000", "costOfRevenue": "516178000", "interestIncome": "1501000", "incomeBeforeTax": "1842036000", "interestExpense": "33262000", "operatingIncome": "139764000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "403200000", "reportedCurrency": "USD", "netInterestIncome": "-31761000", "nonInterestIncome": "None", "operatingExpenses": "348419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3972000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73749000", "sellingGeneralAndAdministrative": "132589000", "netIncomeFromContinuingOperations": "1438836000" }, "balance": { "goodwill": "957948000", "inventory": "20928000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "6512953000", "longTermDebt": "1892526000", "shortTermDebt": "214418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1380548000", "reportedCurrency": "USD", "retainedEarnings": "2667342000", "totalLiabilities": "3845640000", "otherCurrentAssets": "73372000", "totalCurrentAssets": "495584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "82217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6017369000", "currentAccountsPayable": "131395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3502686000", "shortLongTermDebtTotal": "2674868000", "totalShareholderEquity": "2666357000", "capitalLeaseObligations": "675133000", "otherCurrentLiabilities": "270482000", "totalCurrentLiabilities": "963381000", "otherNonCurrentLiabilities": "65098000", "totalNonCurrentLiabilities": "2882259000", "cashAndShortTermInvestments": "319067000", "commonStockSharesOutstanding": "80875000", "intangibleAssetsExcludingGoodwill": "1380548000", "cashAndCashEquivalentsAtCarryingValue": "319067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1438836000", "profitLoss": "None", "dividendPayout": "14534000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "717000", "operatingCashflow": "239982000", "capitalExpenditures": "145567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1853364000", "cashflowFromInvestment": "1611181000", "stockBasedCompensation": "8534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 1033998000, "cost_of_revenue": 506923000, "gross_profit": 527075000, "ebit": 243681000, "ebitda": 313666000, "pretax_income": 193112000, "tax_provision": 42758000, "net_income": 151458000, "net_income_to_common": 151458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320111000, "total_current_assets": 540003000, "total_assets": 6560391000, "short_term_debt": 149992000, "long_term_debt": 3524158000, "total_debt": 3674150000, "total_liabilities": 5164760000, "total_equity": 1393518000, "shares_outstanding": 82303000, "goodwill_and_intangibles": 2342709000 }, "cash_flow": { "operating_cash_flow": 205019000, "capital_expenditure": 124429000, "free_cash_flow": 329448000, "dividends_paid": 14745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232459, "ticker_id": 614, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "243681000", "ebitda": "313666000", "netIncome": "151458000", "grossProfit": "527075000", "depreciation": "None", "totalRevenue": "1033998000", "costOfRevenue": "506923000", "interestIncome": "49306000", "incomeBeforeTax": "193112000", "interestExpense": "50569000", "operatingIncome": "242370000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "42758000", "reportedCurrency": "USD", "netInterestIncome": "-49306000", "nonInterestIncome": "None", "operatingExpenses": "284705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2764000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69985000", "sellingGeneralAndAdministrative": "138507000", "netIncomeFromContinuingOperations": "150354000" }, "balance": { "goodwill": "957984000", "inventory": "21645000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "6560391000", "longTermDebt": "3524158000", "shortTermDebt": "149992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1384725000", "reportedCurrency": "USD", "retainedEarnings": "1394651000", "totalLiabilities": "5164760000", "otherCurrentAssets": "60768000", "totalCurrentAssets": "540003000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "137479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6020388000", "currentAccountsPayable": "126506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3492461000", "shortLongTermDebtTotal": "4258669000", "totalShareholderEquity": "1393518000", "capitalLeaseObligations": "690511000", "otherCurrentLiabilities": "352286000", "totalCurrentLiabilities": "628784000", "otherNonCurrentLiabilities": "65522000", "totalNonCurrentLiabilities": "4535976000", "cashAndShortTermInvestments": "320111000", "commonStockSharesOutstanding": "82303000", "intangibleAssetsExcludingGoodwill": "1384725000", "cashAndCashEquivalentsAtCarryingValue": "320111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150354000", "profitLoss": "None", "dividendPayout": "14745000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-903000", "operatingCashflow": "205019000", "capitalExpenditures": "124429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70087000", "cashflowFromInvestment": "-125460000", "stockBasedCompensation": "13392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1033998000, "cost_of_revenue": 506923000, "gross_profit": 527075000, "research_and_development": 2764000, "selling_general_admin": 138507000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243681000, "depreciation_amortisation": 69985000, "ebitda": 313666000, "interest_expense": 50569000, "interest_income": null, "other_non_operating": null, "pretax_income": 193112000, "tax_provision": 42758000, "effective_tax_rate": null, "net_income": 151458000, "net_income_continuing_ops": 150354000, "net_income_to_common": 151458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320111000, "short_term_investments": 800000, "net_receivables": 137479000, "inventory": 21645000, "other_current_assets": null, "total_current_assets": 540003000, "net_ppe": null, "goodwill": 957984000, "intangible_assets": 1384725000, "goodwill_and_intangibles": 2342709000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6020388000, "total_assets": 6560391000, "short_term_debt": 149992000, "accounts_payable": 126506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 628784000, "long_term_debt": 3524158000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4535976000, "total_liabilities": 5164760000, "total_debt": 3674150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1394651000, "total_equity": 1393518000, "shares_outstanding": 82303000, "operating_cash_flow": 205019000, "stock_based_compensation": 13392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125460000, "dividends_paid": 14745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70087000, "free_cash_flow": 329448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "243681000", "ebitda": "313666000", "netIncome": "151458000", "grossProfit": "527075000", "depreciation": "None", "totalRevenue": "1033998000", "costOfRevenue": "506923000", "interestIncome": "49306000", "incomeBeforeTax": "193112000", "interestExpense": "50569000", "operatingIncome": "242370000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "42758000", "reportedCurrency": "USD", "netInterestIncome": "-49306000", "nonInterestIncome": "None", "operatingExpenses": "284705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2764000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69985000", "sellingGeneralAndAdministrative": "138507000", "netIncomeFromContinuingOperations": "150354000" }, "balance": { "goodwill": "957984000", "inventory": "21645000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "6560391000", "longTermDebt": "3524158000", "shortTermDebt": "149992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1384725000", "reportedCurrency": "USD", "retainedEarnings": "1394651000", "totalLiabilities": "5164760000", "otherCurrentAssets": "60768000", "totalCurrentAssets": "540003000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "137479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6020388000", "currentAccountsPayable": "126506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3492461000", "shortLongTermDebtTotal": "4258669000", "totalShareholderEquity": "1393518000", "capitalLeaseObligations": "690511000", "otherCurrentLiabilities": "352286000", "totalCurrentLiabilities": "628784000", "otherNonCurrentLiabilities": "65522000", "totalNonCurrentLiabilities": "4535976000", "cashAndShortTermInvestments": "320111000", "commonStockSharesOutstanding": "82303000", "intangibleAssetsExcludingGoodwill": "1384725000", "cashAndCashEquivalentsAtCarryingValue": "320111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150354000", "profitLoss": "None", "dividendPayout": "14745000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-903000", "operatingCashflow": "205019000", "capitalExpenditures": "124429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70087000", "cashflowFromInvestment": "-125460000", "stockBasedCompensation": "13392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 991565000, "cost_of_revenue": 487278000, "gross_profit": 504287000, "ebit": 200588000, "ebitda": 268811000, "pretax_income": 152151000, "tax_provision": 41269000, "net_income": 110345000, "net_income_to_common": 110345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311503000, "total_current_assets": 502380000, "total_assets": 6469010000, "short_term_debt": 146286000, "long_term_debt": 3472573000, "total_debt": 3618859000, "total_liabilities": 5116641000, "total_equity": 1352369000, "shares_outstanding": 85136000, "goodwill_and_intangibles": 2345526000 }, "cash_flow": { "operating_cash_flow": 256393000, "capital_expenditure": 169893000, "free_cash_flow": 426286000, "dividends_paid": 14665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232460, "ticker_id": 614, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200588000", "ebitda": "268811000", "netIncome": "110345000", "grossProfit": "504287000", "depreciation": "None", "totalRevenue": "991565000", "costOfRevenue": "487278000", "interestIncome": "808000", "incomeBeforeTax": "152151000", "interestExpense": "48437000", "operatingIncome": "199887000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "41269000", "reportedCurrency": "USD", "netInterestIncome": "-47629000", "nonInterestIncome": "None", "operatingExpenses": "304400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1522000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68223000", "sellingGeneralAndAdministrative": "136006000", "netIncomeFromContinuingOperations": "110882000" }, "balance": { "goodwill": "957891000", "inventory": "20742000", "commonStock": "819000", "currentDebt": "None", "investments": "None", "totalAssets": "6469010000", "longTermDebt": "3472573000", "shortTermDebt": "146286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1387635000", "reportedCurrency": "USD", "retainedEarnings": "1350309000", "totalLiabilities": "5116641000", "otherCurrentAssets": "60184000", "totalCurrentAssets": "502380000", "currentLongTermDebt": "44001000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "109951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5966630000", "currentAccountsPayable": "127517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3437032000", "shortLongTermDebtTotal": "4319500000", "totalShareholderEquity": "1352369000", "capitalLeaseObligations": "700641000", "otherCurrentLiabilities": "448833000", "totalCurrentLiabilities": "630328000", "otherNonCurrentLiabilities": "66056000", "totalNonCurrentLiabilities": "4486313000", "cashAndShortTermInvestments": "311503000", "commonStockSharesOutstanding": "85136000", "intangibleAssetsExcludingGoodwill": "1387635000", "cashAndCashEquivalentsAtCarryingValue": "311503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110882000", "profitLoss": "None", "dividendPayout": "14665000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "493000", "operatingCashflow": "256393000", "capitalExpenditures": "169893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10528000", "cashflowFromInvestment": "-250421000", "stockBasedCompensation": "7605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 991565000, "cost_of_revenue": 487278000, "gross_profit": 504287000, "research_and_development": 1522000, "selling_general_admin": 136006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200588000, "depreciation_amortisation": 68223000, "ebitda": 268811000, "interest_expense": 48437000, "interest_income": null, "other_non_operating": null, "pretax_income": 152151000, "tax_provision": 41269000, "effective_tax_rate": null, "net_income": 110345000, "net_income_continuing_ops": 110882000, "net_income_to_common": 110345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 311503000, "short_term_investments": 800000, "net_receivables": 109951000, "inventory": 20742000, "other_current_assets": null, "total_current_assets": 502380000, "net_ppe": null, "goodwill": 957891000, "intangible_assets": 1387635000, "goodwill_and_intangibles": 2345526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5966630000, "total_assets": 6469010000, "short_term_debt": 146286000, "accounts_payable": 127517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 630328000, "long_term_debt": 3472573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4486313000, "total_liabilities": 5116641000, "total_debt": 3618859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1350309000, "total_equity": 1352369000, "shares_outstanding": 85136000, "operating_cash_flow": 256393000, "stock_based_compensation": 7605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -250421000, "dividends_paid": 14665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10528000, "free_cash_flow": 426286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200588000", "ebitda": "268811000", "netIncome": "110345000", "grossProfit": "504287000", "depreciation": "None", "totalRevenue": "991565000", "costOfRevenue": "487278000", "interestIncome": "808000", "incomeBeforeTax": "152151000", "interestExpense": "48437000", "operatingIncome": "199887000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "41269000", "reportedCurrency": "USD", "netInterestIncome": "-47629000", "nonInterestIncome": "None", "operatingExpenses": "304400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1522000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68223000", "sellingGeneralAndAdministrative": "136006000", "netIncomeFromContinuingOperations": "110882000" }, "balance": { "goodwill": "957891000", "inventory": "20742000", "commonStock": "819000", "currentDebt": "None", "investments": "None", "totalAssets": "6469010000", "longTermDebt": "3472573000", "shortTermDebt": "146286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1387635000", "reportedCurrency": "USD", "retainedEarnings": "1350309000", "totalLiabilities": "5116641000", "otherCurrentAssets": "60184000", "totalCurrentAssets": "502380000", "currentLongTermDebt": "44001000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "109951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5966630000", "currentAccountsPayable": "127517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3437032000", "shortLongTermDebtTotal": "4319500000", "totalShareholderEquity": "1352369000", "capitalLeaseObligations": "700641000", "otherCurrentLiabilities": "448833000", "totalCurrentLiabilities": "630328000", "otherNonCurrentLiabilities": "66056000", "totalNonCurrentLiabilities": "4486313000", "cashAndShortTermInvestments": "311503000", "commonStockSharesOutstanding": "85136000", "intangibleAssetsExcludingGoodwill": "1387635000", "cashAndCashEquivalentsAtCarryingValue": "311503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110882000", "profitLoss": "None", "dividendPayout": "14665000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "493000", "operatingCashflow": "256393000", "capitalExpenditures": "169893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10528000", "cashflowFromInvestment": "-250421000", "stockBasedCompensation": "7605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 1040915000, "cost_of_revenue": 493242000, "gross_profit": 547673000, "ebit": 261984000, "ebitda": 339689000, "pretax_income": 216041000, "tax_provision": 45535000, "net_income": 170506000, "net_income_to_common": 170506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316688000, "total_current_assets": 561507000, "total_assets": 6391815000, "short_term_debt": 146861000, "long_term_debt": 3132584000, "total_debt": 3279445000, "total_liabilities": 4810302000, "total_equity": 1581513000, "shares_outstanding": 89006000, "goodwill_and_intangibles": 2348896000 }, "cash_flow": { "operating_cash_flow": 262056000, "capital_expenditure": 111176000, "free_cash_flow": 373232000, "dividends_paid": 15151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232461, "ticker_id": 614, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261984000", "ebitda": "339689000", "netIncome": "170506000", "grossProfit": "547673000", "depreciation": "None", "totalRevenue": "1040915000", "costOfRevenue": "493242000", "interestIncome": "384000", "incomeBeforeTax": "216041000", "interestExpense": "45943000", "operatingIncome": "261301000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "45535000", "reportedCurrency": "USD", "netInterestIncome": "-45559000", "nonInterestIncome": "None", "operatingExpenses": "286372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6618000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77705000", "sellingGeneralAndAdministrative": "139676000", "netIncomeFromContinuingOperations": "170506000" }, "balance": { "goodwill": "957889000", "inventory": "21235000", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "6391815000", "longTermDebt": "3132584000", "shortTermDebt": "146861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1391007000", "reportedCurrency": "USD", "retainedEarnings": "1583053000", "totalLiabilities": "4810302000", "otherCurrentAssets": "61309000", "totalCurrentAssets": "561507000", "currentLongTermDebt": "44006000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "162275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5830308000", "currentAccountsPayable": "131264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3414894000", "shortLongTermDebtTotal": "3931196000", "totalShareholderEquity": "1581513000", "capitalLeaseObligations": "754606000", "otherCurrentLiabilities": "344560000", "totalCurrentLiabilities": "622685000", "otherNonCurrentLiabilities": "56366000", "totalNonCurrentLiabilities": "4187617000", "cashAndShortTermInvestments": "316688000", "commonStockSharesOutstanding": "89006000", "intangibleAssetsExcludingGoodwill": "1391007000", "cashAndCashEquivalentsAtCarryingValue": "316688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170506000", "profitLoss": "None", "dividendPayout": "15151000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-821000", "operatingCashflow": "262056000", "capitalExpenditures": "111176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117288000", "cashflowFromInvestment": "-113448000", "stockBasedCompensation": "4901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1040915000, "cost_of_revenue": 493242000, "gross_profit": 547673000, "research_and_development": 6618000, "selling_general_admin": 139676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261984000, "depreciation_amortisation": 77705000, "ebitda": 339689000, "interest_expense": 45943000, "interest_income": null, "other_non_operating": null, "pretax_income": 216041000, "tax_provision": 45535000, "effective_tax_rate": null, "net_income": 170506000, "net_income_continuing_ops": 170506000, "net_income_to_common": 170506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316688000, "short_term_investments": 800000, "net_receivables": 162275000, "inventory": 21235000, "other_current_assets": null, "total_current_assets": 561507000, "net_ppe": null, "goodwill": 957889000, "intangible_assets": 1391007000, "goodwill_and_intangibles": 2348896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5830308000, "total_assets": 6391815000, "short_term_debt": 146861000, "accounts_payable": 131264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622685000, "long_term_debt": 3132584000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4187617000, "total_liabilities": 4810302000, "total_debt": 3279445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1583053000, "total_equity": 1581513000, "shares_outstanding": 89006000, "operating_cash_flow": 262056000, "stock_based_compensation": 4901000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113448000, "dividends_paid": 15151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117288000, "free_cash_flow": 373232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261984000", "ebitda": "339689000", "netIncome": "170506000", "grossProfit": "547673000", "depreciation": "None", "totalRevenue": "1040915000", "costOfRevenue": "493242000", "interestIncome": "384000", "incomeBeforeTax": "216041000", "interestExpense": "45943000", "operatingIncome": "261301000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "45535000", "reportedCurrency": "USD", "netInterestIncome": "-45559000", "nonInterestIncome": "None", "operatingExpenses": "286372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6618000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77705000", "sellingGeneralAndAdministrative": "139676000", "netIncomeFromContinuingOperations": "170506000" }, "balance": { "goodwill": "957889000", "inventory": "21235000", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "6391815000", "longTermDebt": "3132584000", "shortTermDebt": "146861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1391007000", "reportedCurrency": "USD", "retainedEarnings": "1583053000", "totalLiabilities": "4810302000", "otherCurrentAssets": "61309000", "totalCurrentAssets": "561507000", "currentLongTermDebt": "44006000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "162275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5830308000", "currentAccountsPayable": "131264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3414894000", "shortLongTermDebtTotal": "3931196000", "totalShareholderEquity": "1581513000", "capitalLeaseObligations": "754606000", "otherCurrentLiabilities": "344560000", "totalCurrentLiabilities": "622685000", "otherNonCurrentLiabilities": "56366000", "totalNonCurrentLiabilities": "4187617000", "cashAndShortTermInvestments": "316688000", "commonStockSharesOutstanding": "89006000", "intangibleAssetsExcludingGoodwill": "1391007000", "cashAndCashEquivalentsAtCarryingValue": "316688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170506000", "profitLoss": "None", "dividendPayout": "15151000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-821000", "operatingCashflow": "262056000", "capitalExpenditures": "111176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117288000", "cashflowFromInvestment": "-113448000", "stockBasedCompensation": "4901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 961246000, "cost_of_revenue": 461890000, "gross_profit": 499356000, "ebit": 220188000, "ebitda": 290532000, "pretax_income": 173980000, "tax_provision": 42852000, "net_income": 131128000, "net_income_to_common": 131128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286281000, "total_current_assets": 501866000, "total_assets": 6302431000, "short_term_debt": 144683000, "long_term_debt": 3024992000, "total_debt": 3169675000, "total_liabilities": 4670629000, "total_equity": 1631802000, "shares_outstanding": 91893000, "goodwill_and_intangibles": 2353271000 }, "cash_flow": { "operating_cash_flow": 231207000, "capital_expenditure": 85193000, "free_cash_flow": 316400000, "dividends_paid": 15736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232463, "ticker_id": 614, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220188000", "ebitda": "290532000", "netIncome": "131128000", "grossProfit": "499356000", "depreciation": "None", "totalRevenue": "961246000", "costOfRevenue": "461890000", "interestIncome": "392000", "incomeBeforeTax": "173980000", "interestExpense": "46208000", "operatingIncome": "219985000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42852000", "reportedCurrency": "USD", "netInterestIncome": "-45816000", "nonInterestIncome": "None", "operatingExpenses": "279371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11347000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70344000", "sellingGeneralAndAdministrative": "130551000", "netIncomeFromContinuingOperations": "131128000" }, "balance": { "goodwill": "957992000", "inventory": "20414000", "commonStock": "888000", "currentDebt": "None", "investments": "None", "totalAssets": "6302431000", "longTermDebt": "3024992000", "shortTermDebt": "144683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1395279000", "reportedCurrency": "USD", "retainedEarnings": "1631949000", "totalLiabilities": "4670629000", "otherCurrentAssets": "91696000", "totalCurrentAssets": "501866000", "currentLongTermDebt": "44364000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "103475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5800565000", "currentAccountsPayable": "118690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3380266000", "shortLongTermDebtTotal": "3835057000", "totalShareholderEquity": "1631802000", "capitalLeaseObligations": "765701000", "otherCurrentLiabilities": "347147000", "totalCurrentLiabilities": "610520000", "otherNonCurrentLiabilities": "55793000", "totalNonCurrentLiabilities": "4060109000", "cashAndShortTermInvestments": "286281000", "commonStockSharesOutstanding": "91893000", "intangibleAssetsExcludingGoodwill": "1395279000", "cashAndCashEquivalentsAtCarryingValue": "286281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131128000", "profitLoss": "None", "dividendPayout": "15736000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "763000", "operatingCashflow": "231207000", "capitalExpenditures": "85193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110859000", "cashflowFromInvestment": "-114939000", "stockBasedCompensation": "7540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 961246000, "cost_of_revenue": 461890000, "gross_profit": 499356000, "research_and_development": 11347000, "selling_general_admin": 130551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220188000, "depreciation_amortisation": 70344000, "ebitda": 290532000, "interest_expense": 46208000, "interest_income": null, "other_non_operating": null, "pretax_income": 173980000, "tax_provision": 42852000, "effective_tax_rate": null, "net_income": 131128000, "net_income_continuing_ops": 131128000, "net_income_to_common": 131128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286281000, "short_term_investments": 800000, "net_receivables": 103475000, "inventory": 20414000, "other_current_assets": null, "total_current_assets": 501866000, "net_ppe": null, "goodwill": 957992000, "intangible_assets": 1395279000, "goodwill_and_intangibles": 2353271000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5800565000, "total_assets": 6302431000, "short_term_debt": 144683000, "accounts_payable": 118690000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610520000, "long_term_debt": 3024992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4060109000, "total_liabilities": 4670629000, "total_debt": 3169675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1631949000, "total_equity": 1631802000, "shares_outstanding": 91893000, "operating_cash_flow": 231207000, "stock_based_compensation": 7540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114939000, "dividends_paid": 15736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110859000, "free_cash_flow": 316400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "220188000", "ebitda": "290532000", "netIncome": "131128000", "grossProfit": "499356000", "depreciation": "None", "totalRevenue": "961246000", "costOfRevenue": "461890000", "interestIncome": "392000", "incomeBeforeTax": "173980000", "interestExpense": "46208000", "operatingIncome": "219985000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42852000", "reportedCurrency": "USD", "netInterestIncome": "-45816000", "nonInterestIncome": "None", "operatingExpenses": "279371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11347000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70344000", "sellingGeneralAndAdministrative": "130551000", "netIncomeFromContinuingOperations": "131128000" }, "balance": { "goodwill": "957992000", "inventory": "20414000", "commonStock": "888000", "currentDebt": "None", "investments": "None", "totalAssets": "6302431000", "longTermDebt": "3024992000", "shortTermDebt": "144683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1395279000", "reportedCurrency": "USD", "retainedEarnings": "1631949000", "totalLiabilities": "4670629000", "otherCurrentAssets": "91696000", "totalCurrentAssets": "501866000", "currentLongTermDebt": "44364000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "103475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5800565000", "currentAccountsPayable": "118690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3380266000", "shortLongTermDebtTotal": "3835057000", "totalShareholderEquity": "1631802000", "capitalLeaseObligations": "765701000", "otherCurrentLiabilities": "347147000", "totalCurrentLiabilities": "610520000", "otherNonCurrentLiabilities": "55793000", "totalNonCurrentLiabilities": "4060109000", "cashAndShortTermInvestments": "286281000", "commonStockSharesOutstanding": "91893000", "intangibleAssetsExcludingGoodwill": "1395279000", "cashAndCashEquivalentsAtCarryingValue": "286281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131128000", "profitLoss": "None", "dividendPayout": "15736000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "763000", "operatingCashflow": "231207000", "capitalExpenditures": "85193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110859000", "cashflowFromInvestment": "-114939000", "stockBasedCompensation": "7540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 967512000, "cost_of_revenue": 460514000, "gross_profit": 506998000, "ebit": 227459000, "ebitda": 293136000, "pretax_income": 184510000, "tax_provision": 44665000, "net_income": 139845000, "net_income_to_common": 139845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284729000, "total_current_assets": 487058000, "total_assets": 6261420000, "short_term_debt": 143038000, "long_term_debt": 2916096000, "total_debt": 3059134000, "total_liabilities": 4549707000, "total_equity": 1711713000, "shares_outstanding": 95080000, "goodwill_and_intangibles": 2322825000 }, "cash_flow": { "operating_cash_flow": 213083000, "capital_expenditure": 114386000, "free_cash_flow": 327469000, "dividends_paid": 16264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232464, "ticker_id": 614, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227459000", "ebitda": "293136000", "netIncome": "139845000", "grossProfit": "506998000", "depreciation": "None", "totalRevenue": "967512000", "costOfRevenue": "460514000", "interestIncome": "403000", "incomeBeforeTax": "184510000", "interestExpense": "42949000", "operatingIncome": "227106000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "44665000", "reportedCurrency": "USD", "netInterestIncome": "-42546000", "nonInterestIncome": "None", "operatingExpenses": "279892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7586000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65677000", "sellingGeneralAndAdministrative": "132986000", "netIncomeFromContinuingOperations": "139845000" }, "balance": { "goodwill": "947281000", "inventory": "21177000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "6261420000", "longTermDebt": "2916096000", "shortTermDebt": "143038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1375544000", "reportedCurrency": "USD", "retainedEarnings": "1712488000", "totalLiabilities": "4549707000", "otherCurrentAssets": "55991000", "totalCurrentAssets": "487058000", "currentLongTermDebt": "44416000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "129107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5774362000", "currentAccountsPayable": "128398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3739089000", "totalShareholderEquity": "1711713000", "capitalLeaseObligations": "778577000", "otherCurrentLiabilities": "317659000", "totalCurrentLiabilities": "589095000", "otherNonCurrentLiabilities": "59262000", "totalNonCurrentLiabilities": "3960612000", "cashAndShortTermInvestments": "284729000", "commonStockSharesOutstanding": "95080000", "intangibleAssetsExcludingGoodwill": "1375544000", "cashAndCashEquivalentsAtCarryingValue": "284729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139845000", "profitLoss": "None", "dividendPayout": "16264000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-735000", "operatingCashflow": "213083000", "capitalExpenditures": "114386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101165000", "cashflowFromInvestment": "-115195000", "stockBasedCompensation": "10365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 967512000, "cost_of_revenue": 460514000, "gross_profit": 506998000, "research_and_development": 7586000, "selling_general_admin": 132986000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227459000, "depreciation_amortisation": 65677000, "ebitda": 293136000, "interest_expense": 42949000, "interest_income": null, "other_non_operating": null, "pretax_income": 184510000, "tax_provision": 44665000, "effective_tax_rate": null, "net_income": 139845000, "net_income_continuing_ops": 139845000, "net_income_to_common": 139845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284729000, "short_term_investments": 800000, "net_receivables": 129107000, "inventory": 21177000, "other_current_assets": null, "total_current_assets": 487058000, "net_ppe": null, "goodwill": 947281000, "intangible_assets": 1375544000, "goodwill_and_intangibles": 2322825000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5774362000, "total_assets": 6261420000, "short_term_debt": 143038000, "accounts_payable": 128398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 589095000, "long_term_debt": 2916096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3960612000, "total_liabilities": 4549707000, "total_debt": 3059134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1712488000, "total_equity": 1711713000, "shares_outstanding": 95080000, "operating_cash_flow": 213083000, "stock_based_compensation": 10365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115195000, "dividends_paid": 16264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101165000, "free_cash_flow": 327469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227459000", "ebitda": "293136000", "netIncome": "139845000", "grossProfit": "506998000", "depreciation": "None", "totalRevenue": "967512000", "costOfRevenue": "460514000", "interestIncome": "403000", "incomeBeforeTax": "184510000", "interestExpense": "42949000", "operatingIncome": "227106000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "44665000", "reportedCurrency": "USD", "netInterestIncome": "-42546000", "nonInterestIncome": "None", "operatingExpenses": "279892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7586000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65677000", "sellingGeneralAndAdministrative": "132986000", "netIncomeFromContinuingOperations": "139845000" }, "balance": { "goodwill": "947281000", "inventory": "21177000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "6261420000", "longTermDebt": "2916096000", "shortTermDebt": "143038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1375544000", "reportedCurrency": "USD", "retainedEarnings": "1712488000", "totalLiabilities": "4549707000", "otherCurrentAssets": "55991000", "totalCurrentAssets": "487058000", "currentLongTermDebt": "44416000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "129107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5774362000", "currentAccountsPayable": "128398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3739089000", "totalShareholderEquity": "1711713000", "capitalLeaseObligations": "778577000", "otherCurrentLiabilities": "317659000", "totalCurrentLiabilities": "589095000", "otherNonCurrentLiabilities": "59262000", "totalNonCurrentLiabilities": "3960612000", "cashAndShortTermInvestments": "284729000", "commonStockSharesOutstanding": "95080000", "intangibleAssetsExcludingGoodwill": "1375544000", "cashAndCashEquivalentsAtCarryingValue": "284729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139845000", "profitLoss": "None", "dividendPayout": "16264000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-735000", "operatingCashflow": "213083000", "capitalExpenditures": "114386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101165000", "cashflowFromInvestment": "-115195000", "stockBasedCompensation": "10365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 960521000, "cost_of_revenue": 464743000, "gross_profit": 495778000, "ebit": 219781000, "ebitda": 282694000, "pretax_income": 177472000, "tax_provision": 40999000, "net_income": 136473000, "net_income_to_common": 136473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288038000, "total_current_assets": 480429000, "total_assets": 6227892000, "short_term_debt": 143596000, "long_term_debt": 2823739000, "total_debt": 2967335000, "total_liabilities": 4472936000, "total_equity": 1754956000, "shares_outstanding": 97479000, "goodwill_and_intangibles": 2326246000 }, "cash_flow": { "operating_cash_flow": 250729000, "capital_expenditure": 89645000, "free_cash_flow": 340374000, "dividends_paid": 15510000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232465, "ticker_id": 614, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219781000", "ebitda": "282694000", "netIncome": "136473000", "grossProfit": "495778000", "depreciation": "None", "totalRevenue": "960521000", "costOfRevenue": "464743000", "interestIncome": "446000", "incomeBeforeTax": "177472000", "interestExpense": "42309000", "operatingIncome": "219385000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "40999000", "reportedCurrency": "USD", "netInterestIncome": "-41863000", "nonInterestIncome": "None", "operatingExpenses": "276393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3021000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62913000", "sellingGeneralAndAdministrative": "135419000", "netIncomeFromContinuingOperations": "136473000" }, "balance": { "goodwill": "947300000", "inventory": "20442000", "commonStock": "954000", "currentDebt": "None", "investments": "None", "totalAssets": "6227892000", "longTermDebt": "2823739000", "shortTermDebt": "143596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1378946000", "reportedCurrency": "USD", "retainedEarnings": "1755168000", "totalLiabilities": "4472936000", "otherCurrentAssets": "57546000", "totalCurrentAssets": "480429000", "currentLongTermDebt": "44325000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "118896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5747463000", "currentAccountsPayable": "106408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3664264000", "totalShareholderEquity": "1754956000", "capitalLeaseObligations": "796200000", "otherCurrentLiabilities": "313131000", "totalCurrentLiabilities": "600393000", "otherNonCurrentLiabilities": "62887000", "totalNonCurrentLiabilities": "3872543000", "cashAndShortTermInvestments": "288038000", "commonStockSharesOutstanding": "97479000", "intangibleAssetsExcludingGoodwill": "1378946000", "cashAndCashEquivalentsAtCarryingValue": "288038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136473000", "profitLoss": "None", "dividendPayout": "15510000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "250000", "operatingCashflow": "250729000", "capitalExpenditures": "89645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180189000", "cashflowFromInvestment": "-90330000", "stockBasedCompensation": "6860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15510000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 960521000, "cost_of_revenue": 464743000, "gross_profit": 495778000, "research_and_development": 3021000, "selling_general_admin": 135419000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219781000, "depreciation_amortisation": 62913000, "ebitda": 282694000, "interest_expense": 42309000, "interest_income": null, "other_non_operating": null, "pretax_income": 177472000, "tax_provision": 40999000, "effective_tax_rate": null, "net_income": 136473000, "net_income_continuing_ops": 136473000, "net_income_to_common": 136473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288038000, "short_term_investments": 700000, "net_receivables": 118896000, "inventory": 20442000, "other_current_assets": null, "total_current_assets": 480429000, "net_ppe": null, "goodwill": 947300000, "intangible_assets": 1378946000, "goodwill_and_intangibles": 2326246000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5747463000, "total_assets": 6227892000, "short_term_debt": 143596000, "accounts_payable": 106408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 600393000, "long_term_debt": 2823739000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3872543000, "total_liabilities": 4472936000, "total_debt": 2967335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1755168000, "total_equity": 1754956000, "shares_outstanding": 97479000, "operating_cash_flow": 250729000, "stock_based_compensation": 6860000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90330000, "dividends_paid": 15510000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180189000, "free_cash_flow": 340374000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219781000", "ebitda": "282694000", "netIncome": "136473000", "grossProfit": "495778000", "depreciation": "None", "totalRevenue": "960521000", "costOfRevenue": "464743000", "interestIncome": "446000", "incomeBeforeTax": "177472000", "interestExpense": "42309000", "operatingIncome": "219385000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "40999000", "reportedCurrency": "USD", "netInterestIncome": "-41863000", "nonInterestIncome": "None", "operatingExpenses": "276393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3021000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62913000", "sellingGeneralAndAdministrative": "135419000", "netIncomeFromContinuingOperations": "136473000" }, "balance": { "goodwill": "947300000", "inventory": "20442000", "commonStock": "954000", "currentDebt": "None", "investments": "None", "totalAssets": "6227892000", "longTermDebt": "2823739000", "shortTermDebt": "143596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1378946000", "reportedCurrency": "USD", "retainedEarnings": "1755168000", "totalLiabilities": "4472936000", "otherCurrentAssets": "57546000", "totalCurrentAssets": "480429000", "currentLongTermDebt": "44325000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "118896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5747463000", "currentAccountsPayable": "106408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3664264000", "totalShareholderEquity": "1754956000", "capitalLeaseObligations": "796200000", "otherCurrentLiabilities": "313131000", "totalCurrentLiabilities": "600393000", "otherNonCurrentLiabilities": "62887000", "totalNonCurrentLiabilities": "3872543000", "cashAndShortTermInvestments": "288038000", "commonStockSharesOutstanding": "97479000", "intangibleAssetsExcludingGoodwill": "1378946000", "cashAndCashEquivalentsAtCarryingValue": "288038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136473000", "profitLoss": "None", "dividendPayout": "15510000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "250000", "operatingCashflow": "250729000", "capitalExpenditures": "89645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180189000", "cashflowFromInvestment": "-90330000", "stockBasedCompensation": "6860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15510000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 954412000, "cost_of_revenue": 449490000, "gross_profit": 504922000, "ebit": 155525000, "ebitda": 223728000, "pretax_income": 113211000, "tax_provision": 20606000, "net_income": 92605000, "net_income_to_common": 92605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307930000, "total_current_assets": 529315000, "total_assets": 6522985000, "short_term_debt": 143142000, "long_term_debt": 2871223000, "total_debt": 3014365000, "total_liabilities": 4778883000, "total_equity": 1744102000, "shares_outstanding": 98979000, "goodwill_and_intangibles": 2340185000 }, "cash_flow": { "operating_cash_flow": 217264000, "capital_expenditure": 94927000, "free_cash_flow": 312191000, "dividends_paid": 15804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232466, "ticker_id": 614, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155525000", "ebitda": "223728000", "netIncome": "92605000", "grossProfit": "504922000", "depreciation": "None", "totalRevenue": "954412000", "costOfRevenue": "449490000", "interestIncome": "1441000", "incomeBeforeTax": "113211000", "interestExpense": "42314000", "operatingIncome": "155051000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20606000", "reportedCurrency": "USD", "netInterestIncome": "-40873000", "nonInterestIncome": "None", "operatingExpenses": "349871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3882000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68203000", "sellingGeneralAndAdministrative": "117793000", "netIncomeFromContinuingOperations": "92605000" }, "balance": { "goodwill": "947341000", "inventory": "20692000", "commonStock": "968000", "currentDebt": "None", "investments": "None", "totalAssets": "6522985000", "longTermDebt": "2871223000", "shortTermDebt": "143142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1392844000", "reportedCurrency": "USD", "retainedEarnings": "1744232000", "totalLiabilities": "4778883000", "otherCurrentAssets": "58593000", "totalCurrentAssets": "529315000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "141400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5993670000", "currentAccountsPayable": "124668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3725752000", "totalShareholderEquity": "1744102000", "capitalLeaseObligations": "810254000", "otherCurrentLiabilities": "328512000", "totalCurrentLiabilities": "596322000", "otherNonCurrentLiabilities": "61266000", "totalNonCurrentLiabilities": "4182561000", "cashAndShortTermInvestments": "307930000", "commonStockSharesOutstanding": "98979000", "intangibleAssetsExcludingGoodwill": "1392844000", "cashAndCashEquivalentsAtCarryingValue": "307930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92605000", "profitLoss": "None", "dividendPayout": "15804000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-52000", "operatingCashflow": "217264000", "capitalExpenditures": "94927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116146000", "cashflowFromInvestment": "-64744000", "stockBasedCompensation": "4329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 954412000, "cost_of_revenue": 449490000, "gross_profit": 504922000, "research_and_development": 3882000, "selling_general_admin": 117793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155525000, "depreciation_amortisation": 68203000, "ebitda": 223728000, "interest_expense": 42314000, "interest_income": null, "other_non_operating": null, "pretax_income": 113211000, "tax_provision": 20606000, "effective_tax_rate": null, "net_income": 92605000, "net_income_continuing_ops": 92605000, "net_income_to_common": 92605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307930000, "short_term_investments": 700000, "net_receivables": 141400000, "inventory": 20692000, "other_current_assets": null, "total_current_assets": 529315000, "net_ppe": null, "goodwill": 947341000, "intangible_assets": 1392844000, "goodwill_and_intangibles": 2340185000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5993670000, "total_assets": 6522985000, "short_term_debt": 143142000, "accounts_payable": 124668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596322000, "long_term_debt": 2871223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4182561000, "total_liabilities": 4778883000, "total_debt": 3014365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1744232000, "total_equity": 1744102000, "shares_outstanding": 98979000, "operating_cash_flow": 217264000, "stock_based_compensation": 4329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64744000, "dividends_paid": 15804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116146000, "free_cash_flow": 312191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155525000", "ebitda": "223728000", "netIncome": "92605000", "grossProfit": "504922000", "depreciation": "None", "totalRevenue": "954412000", "costOfRevenue": "449490000", "interestIncome": "1441000", "incomeBeforeTax": "113211000", "interestExpense": "42314000", "operatingIncome": "155051000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20606000", "reportedCurrency": "USD", "netInterestIncome": "-40873000", "nonInterestIncome": "None", "operatingExpenses": "349871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3882000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68203000", "sellingGeneralAndAdministrative": "117793000", "netIncomeFromContinuingOperations": "92605000" }, "balance": { "goodwill": "947341000", "inventory": "20692000", "commonStock": "968000", "currentDebt": "None", "investments": "None", "totalAssets": "6522985000", "longTermDebt": "2871223000", "shortTermDebt": "143142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1392844000", "reportedCurrency": "USD", "retainedEarnings": "1744232000", "totalLiabilities": "4778883000", "otherCurrentAssets": "58593000", "totalCurrentAssets": "529315000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "141400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5993670000", "currentAccountsPayable": "124668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3725752000", "totalShareholderEquity": "1744102000", "capitalLeaseObligations": "810254000", "otherCurrentLiabilities": "328512000", "totalCurrentLiabilities": "596322000", "otherNonCurrentLiabilities": "61266000", "totalNonCurrentLiabilities": "4182561000", "cashAndShortTermInvestments": "307930000", "commonStockSharesOutstanding": "98979000", "intangibleAssetsExcludingGoodwill": "1392844000", "cashAndCashEquivalentsAtCarryingValue": "307930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92605000", "profitLoss": "None", "dividendPayout": "15804000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-52000", "operatingCashflow": "217264000", "capitalExpenditures": "94927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116146000", "cashflowFromInvestment": "-64744000", "stockBasedCompensation": "4329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 903164000, "cost_of_revenue": 421017000, "gross_profit": 482147000, "ebit": 219487000, "ebitda": 284284000, "pretax_income": 177135000, "tax_provision": 41902000, "net_income": 135233000, "net_income_to_common": 135233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269155000, "total_current_assets": 469248000, "total_assets": 6311611000, "short_term_debt": 138733000, "long_term_debt": 2864850000, "total_debt": 3003583000, "total_liabilities": 4543130000, "total_equity": 1768481000, "shares_outstanding": 100850000, "goodwill_and_intangibles": 2446449000 }, "cash_flow": { "operating_cash_flow": 233977000, "capital_expenditure": 107637000, "free_cash_flow": 341614000, "dividends_paid": 16041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232468, "ticker_id": 614, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219487000", "ebitda": "284284000", "netIncome": "135233000", "grossProfit": "482147000", "depreciation": "None", "totalRevenue": "903164000", "costOfRevenue": "421017000", "interestIncome": "40767000", "incomeBeforeTax": "177135000", "interestExpense": "42352000", "operatingIncome": "217872000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "41902000", "reportedCurrency": "USD", "netInterestIncome": "-40767000", "nonInterestIncome": "None", "operatingExpenses": "264275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2405000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64797000", "sellingGeneralAndAdministrative": "127180000", "netIncomeFromContinuingOperations": "135233000" }, "balance": { "goodwill": "1029219000", "inventory": "20640000", "commonStock": "984000", "currentDebt": "None", "investments": "None", "totalAssets": "6311611000", "longTermDebt": "2864850000", "shortTermDebt": "138733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1417230000", "reportedCurrency": "USD", "retainedEarnings": "1765111000", "totalLiabilities": "4543130000", "otherCurrentAssets": "74653000", "totalCurrentAssets": "469248000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5842363000", "currentAccountsPayable": "105664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3298657000", "shortLongTermDebtTotal": "3725812000", "totalShareholderEquity": "1768481000", "capitalLeaseObligations": "816687000", "otherCurrentLiabilities": "339022000", "totalCurrentLiabilities": "583419000", "otherNonCurrentLiabilities": "64024000", "totalNonCurrentLiabilities": "3959711000", "cashAndShortTermInvestments": "269155000", "commonStockSharesOutstanding": "100850000", "intangibleAssetsExcludingGoodwill": "1417230000", "cashAndCashEquivalentsAtCarryingValue": "269155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135233000", "profitLoss": "None", "dividendPayout": "16041000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "768000", "operatingCashflow": "233977000", "capitalExpenditures": "107637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159148000", "cashflowFromInvestment": "-75665000", "stockBasedCompensation": "8033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 903164000, "cost_of_revenue": 421017000, "gross_profit": 482147000, "research_and_development": 2405000, "selling_general_admin": 127180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219487000, "depreciation_amortisation": 64797000, "ebitda": 284284000, "interest_expense": 42352000, "interest_income": null, "other_non_operating": null, "pretax_income": 177135000, "tax_provision": 41902000, "effective_tax_rate": null, "net_income": 135233000, "net_income_continuing_ops": 135233000, "net_income_to_common": 135233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269155000, "short_term_investments": 700000, "net_receivables": 104800000, "inventory": 20640000, "other_current_assets": null, "total_current_assets": 469248000, "net_ppe": null, "goodwill": 1029219000, "intangible_assets": 1417230000, "goodwill_and_intangibles": 2446449000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5842363000, "total_assets": 6311611000, "short_term_debt": 138733000, "accounts_payable": 105664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583419000, "long_term_debt": 2864850000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3959711000, "total_liabilities": 4543130000, "total_debt": 3003583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1765111000, "total_equity": 1768481000, "shares_outstanding": 100850000, "operating_cash_flow": 233977000, "stock_based_compensation": 8033000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75665000, "dividends_paid": 16041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159148000, "free_cash_flow": 341614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219487000", "ebitda": "284284000", "netIncome": "135233000", "grossProfit": "482147000", "depreciation": "None", "totalRevenue": "903164000", "costOfRevenue": "421017000", "interestIncome": "40767000", "incomeBeforeTax": "177135000", "interestExpense": "42352000", "operatingIncome": "217872000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "41902000", "reportedCurrency": "USD", "netInterestIncome": "-40767000", "nonInterestIncome": "None", "operatingExpenses": "264275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2405000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64797000", "sellingGeneralAndAdministrative": "127180000", "netIncomeFromContinuingOperations": "135233000" }, "balance": { "goodwill": "1029219000", "inventory": "20640000", "commonStock": "984000", "currentDebt": "None", "investments": "None", "totalAssets": "6311611000", "longTermDebt": "2864850000", "shortTermDebt": "138733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1417230000", "reportedCurrency": "USD", "retainedEarnings": "1765111000", "totalLiabilities": "4543130000", "otherCurrentAssets": "74653000", "totalCurrentAssets": "469248000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5842363000", "currentAccountsPayable": "105664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3298657000", "shortLongTermDebtTotal": "3725812000", "totalShareholderEquity": "1768481000", "capitalLeaseObligations": "816687000", "otherCurrentLiabilities": "339022000", "totalCurrentLiabilities": "583419000", "otherNonCurrentLiabilities": "64024000", "totalNonCurrentLiabilities": "3959711000", "cashAndShortTermInvestments": "269155000", "commonStockSharesOutstanding": "100850000", "intangibleAssetsExcludingGoodwill": "1417230000", "cashAndCashEquivalentsAtCarryingValue": "269155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135233000", "profitLoss": "None", "dividendPayout": "16041000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "768000", "operatingCashflow": "233977000", "capitalExpenditures": "107637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159148000", "cashflowFromInvestment": "-75665000", "stockBasedCompensation": "8033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "income_statement": { "revenue": 916950000, "cost_of_revenue": 409597000, "gross_profit": 507353000, "ebit": 246222000, "ebitda": 308442000, "pretax_income": 203507000, "tax_provision": 11053000, "net_income": 192454000, "net_income_to_common": 192454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 459046000, "total_assets": 6304481000, "short_term_debt": 137204000, "long_term_debt": 2899691000, "total_debt": 3036895000, "total_liabilities": 4555672000, "total_equity": 1748809000, "shares_outstanding": 102071000, "goodwill_and_intangibles": 2450107000 }, "cash_flow": { "operating_cash_flow": 181100000, "capital_expenditure": 75286000, "free_cash_flow": 256386000, "dividends_paid": 16289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232469, "ticker_id": 614, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:29.657806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246222000", "ebitda": "308442000", "netIncome": "192454000", "grossProfit": "507353000", "depreciation": "None", "totalRevenue": "916950000", "costOfRevenue": "409597000", "interestIncome": "40000000", "incomeBeforeTax": "203507000", "interestExpense": "42715000", "operatingIncome": "244029000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11053000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "263324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5201000", "otherNonOperatingIncome": "2193000", "costofGoodsAndServicesSold": "409597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62220000", "sellingGeneralAndAdministrative": "126169000", "netIncomeFromContinuingOperations": "192454000" }, "balance": { "goodwill": "1029415000", "inventory": "21408000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6304481000", "longTermDebt": "2899691000", "shortTermDebt": "137204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1420692000", "reportedCurrency": "USD", "retainedEarnings": "1645682000", "totalLiabilities": "4555672000", "otherCurrentAssets": "62994000", "totalCurrentAssets": "459046000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "113157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5845435000", "currentAccountsPayable": "96883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2451856000", "shortLongTermDebtTotal": "3772240000", "totalShareholderEquity": "1748809000", "capitalLeaseObligations": "828274000", "otherCurrentLiabilities": "312479000", "totalCurrentLiabilities": "546566000", "otherNonCurrentLiabilities": "65416000", "totalNonCurrentLiabilities": "4009106000", "cashAndShortTermInvestments": "260787000", "commonStockSharesOutstanding": "102071000", "intangibleAssetsExcludingGoodwill": "1420692000", "cashAndCashEquivalentsAtCarryingValue": "260787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192454000", "profitLoss": "None", "dividendPayout": "16289000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "565000", "operatingCashflow": "181100000", "capitalExpenditures": "75286000", "changeInReceivables": "-1288000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142917000", "cashflowFromInvestment": "-43994000", "stockBasedCompensation": "12198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5811000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 916950000, "cost_of_revenue": 409597000, "gross_profit": 507353000, "research_and_development": 5201000, "selling_general_admin": 126169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246222000, "depreciation_amortisation": 62220000, "ebitda": 308442000, "interest_expense": 42715000, "interest_income": null, "other_non_operating": null, "pretax_income": 203507000, "tax_provision": 11053000, "effective_tax_rate": null, "net_income": 192454000, "net_income_continuing_ops": 192454000, "net_income_to_common": 192454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260787000, "short_term_investments": 700000, "net_receivables": 113157000, "inventory": 21408000, "other_current_assets": null, "total_current_assets": 459046000, "net_ppe": null, "goodwill": 1029415000, "intangible_assets": 1420692000, "goodwill_and_intangibles": 2450107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5845435000, "total_assets": 6304481000, "short_term_debt": 137204000, "accounts_payable": 96883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546566000, "long_term_debt": 2899691000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4009106000, "total_liabilities": 4555672000, "total_debt": 3036895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1645682000, "total_equity": 1748809000, "shares_outstanding": 102071000, "operating_cash_flow": 181100000, "stock_based_compensation": 12198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43994000, "dividends_paid": 16289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142917000, "free_cash_flow": 256386000, "net_change_in_cash": -5811000 }, "raw_data": { "income": { "ebit": "246222000", "ebitda": "308442000", "netIncome": "192454000", "grossProfit": "507353000", "depreciation": "None", "totalRevenue": "916950000", "costOfRevenue": "409597000", "interestIncome": "40000000", "incomeBeforeTax": "203507000", "interestExpense": "42715000", "operatingIncome": "244029000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11053000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "263324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5201000", "otherNonOperatingIncome": "2193000", "costofGoodsAndServicesSold": "409597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62220000", "sellingGeneralAndAdministrative": "126169000", "netIncomeFromContinuingOperations": "192454000" }, "balance": { "goodwill": "1029415000", "inventory": "21408000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6304481000", "longTermDebt": "2899691000", "shortTermDebt": "137204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1420692000", "reportedCurrency": "USD", "retainedEarnings": "1645682000", "totalLiabilities": "4555672000", "otherCurrentAssets": "62994000", "totalCurrentAssets": "459046000", "currentLongTermDebt": "44275000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "113157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5845435000", "currentAccountsPayable": "96883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2451856000", "shortLongTermDebtTotal": "3772240000", "totalShareholderEquity": "1748809000", "capitalLeaseObligations": "828274000", "otherCurrentLiabilities": "312479000", "totalCurrentLiabilities": "546566000", "otherNonCurrentLiabilities": "65416000", "totalNonCurrentLiabilities": "4009106000", "cashAndShortTermInvestments": "260787000", "commonStockSharesOutstanding": "102071000", "intangibleAssetsExcludingGoodwill": "1420692000", "cashAndCashEquivalentsAtCarryingValue": "260787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192454000", "profitLoss": "None", "dividendPayout": "16289000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "565000", "operatingCashflow": "181100000", "capitalExpenditures": "75286000", "changeInReceivables": "-1288000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142917000", "cashflowFromInvestment": "-43994000", "stockBasedCompensation": "12198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5811000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }