{ "ticker": { "uuid": "c2025ae2-a131-4083-9a4b-68f74eb7a2dc", "symbol": "IRM", "name": "Iron Mountain Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/c2025ae2-a131-4083-9a4b-68f74eb7a2dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2025ae2-a131-4083-9a4b-68f74eb7a2dc/" }, "ticker_metadata": { "id": 2170, "uuid": "c2025ae2-a131-4083-9a4b-68f74eb7a2dc", "symbol": "IRM", "name": "Iron Mountain Incorporated", "asset_type": "equity", "market_cap": 38157537000, "stock_exchange_id": 3, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "Iron Mountain Inc. (NYSE: IRM) is an American enterprise information management services company founded in 1951 and headquartered in Boston, Massachusetts.", "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": "c2025ae2-a131-4083-9a4b-68f74eb7a2dc", "symbol": "IRM", "name": "Iron Mountain Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/c2025ae2-a131-4083-9a4b-68f74eb7a2dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2025ae2-a131-4083-9a4b-68f74eb7a2dc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.06, "quality": 0.3, "momentum": 0.75, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 124.66, "market_cap": 37252646440, "pe_ratio": 136.8054, "earnings_yield": 0.0073, "ebitda_to_ev": 0.0426, "shareholder_yield": 0.0261, "roe": -0.2241, "piotroski_f_score": 4, "momentum_12_1": 0.304, "volatility_252d": 0.322 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.469880+00:00", "batch_id": "" }, "size": { "price_close": 124.66, "market_cap": 37252646440, "market_cap_usd": 37252646440, "enterprise_value": 54436819440, "shares_outstanding": 298834000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 136.8054, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 5.1416, "pcf_ratio": 25.1495, "pfcf_ratio": 10.3849, "ev_ebitda": 23.4478, "ev_ebit": 42.0375, "ev_sales": 7.5133, "ev_fcf": 15.1753, "earnings_yield": 0.0073, "fcf_yield": 0.0659, "price_to_sales": 5.1416, "price_to_book": null, "price_to_cashflow": 25.1495, "ebitda_to_ev": 0.0426, "sales_yield": 0.1331 }, "yield": { "dividend_yield": 0.0261, "buyback_yield": 0, "shareholder_yield": 0.0261, "debt_paydown_yield": null, "total_yield": 0.0261 }, "quality": { "gross_margin": 0.5502, "operating_margin": 0.1787, "net_margin": 0.0376, "ebitda_margin": 0.3204, "fcf_margin": 0.4951, "roe": -0.2241, "roa": 0.0127, "roic": 0.0649, "roc_greenblatt": null, "asset_turnover": 0.3372, "cash_conversion": 13.1735, "accruals_ratio": -0.0563, "sbc_to_revenue": 0.0197, "piotroski_f_score": 4, "altman_z_score": 1.2586, "earnings_stability_5y": 1.3665, "revenue_stability_5y": 0.1974, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1855, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -18.4043, "net_debt_to_ebitda": 7.4018, "debt_to_assets": 0.8114, "interest_coverage": 1.4612, "current_ratio": 3.7224, "quick_ratio": 3.7224, "net_debt": 17184173000, "local_beta": 0.0013, "volatility_252d": 0.322, "volatility_60d": 0.7788, "max_drawdown_12m": -0.2309, "risk_adjusted_momentum": 0.9443 }, "growth": { "revenue_growth_1y": 0.1564, "revenue_growth_3y_cagr": 0.1058, "revenue_growth_5y_cagr": 0.1072, "eps_growth_1y": 1.2311, "eps_growth_3y_cagr": -0.3621, "eps_growth_5y_cagr": -0.1585, "fcf_growth_1y": 0.0494, "book_value_growth_1y": null, "revenue_growth": 0.1564, "earnings_growth": 1.2311 }, "momentum": { "price_return_1m": -0.0324, "price_return_3m": 0.1947, "price_return_6m": 0.5061, "price_return_9m": 0.3883, "price_return_12m": 0.2617, "price_return_12m_ex1m": 0.304, "momentum_6m": 0.5061, "momentum_12m": 0.2617, "momentum_12_1": 0.304, "distance_from_52w_high": -0.0324, "distance_from_52w_low": 0.569, "relative_strength": 0.1618 }, "raw_ttm": { "revenue_ttm": 7245357000, "gross_profit_ttm": 3986278000, "ebit_ttm": 1294960000, "ebitda_ttm": 2321621000, "net_income_ttm": 272304000, "eps_diluted_ttm": 0.9112, "operating_cash_flow_ttm": 1481250000, "capital_expenditure_ttm": 2105949000, "fcf_ttm": 3587199000, "dividends_paid_ttm": 971498000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 886212295, "cash_and_equivalents": 250710000, "total_current_assets": 2043083000, "total_current_liabilities": 548867000, "net_ppe": null, "total_assets": 21486815000, "total_debt": 17434883000, "total_equity": -1215011000, "net_working_capital": 1792373000, "book_value_per_share": -4.0658, "retained_earnings": -5532669000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7720927000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 96, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 79, "rank_pcf": 83, "rank_ev_ebitda": 81, "rank_ev_ebit": 90, "rank_earnings_yield": 95, "rank_fcf_yield": 58, "rank_dividend_yield": 29, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 85, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 39, "rank_fcf_margin": 15, "rank_piotroski": 80, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 92, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 37 }, "composites": { "value_composite": 94, "quality_composite": 70, "momentum_composite": 25, "growth_composite": 26, "yield_composite": 20, "svqf_composite": 97, "vc1_composite": 94, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.1342, "os_score": 0.11, "value_percentile": 0.06, "quality_percentile": 0.3, "momentum_percentile": 0.75, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4351, "ticker_id": 2170, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.469880+00:00", "batch_id": "", "os_score_delta": null, "price_close": 124.66, "market_cap": 37252646440, "market_cap_usd": 37252646440, "enterprise_value": 54436819440, "shares_outstanding": 298834000, "fx_rate_to_usd": null, "pe_ratio": 136.80535886, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 5.14158881, "pcf_ratio": 25.14946595, "pfcf_ratio": 10.38488426, "ev_ebitda": 23.4477632, "ev_ebit": 42.03745246, "ev_sales": 7.51333846, "ev_fcf": 15.17529957, "earnings_yield": 0.00730966, "fcf_yield": 0.06589656, "dividend_yield": 0.02607863, "buyback_yield": 0, "shareholder_yield": 0.02607863, "debt_paydown_yield": null, "total_yield": 0.02607863, "gross_margin": 0.55018379, "operating_margin": 0.17872963, "net_margin": 0.03758324, "ebitda_margin": 0.32042879, "fcf_margin": 0.49510314, "roe": -0.22411649, "roa": 0.01267307, "roic": 0.06487995, "roc_greenblatt": null, "asset_turnover": 0.33720014, "cash_conversion": 13.17350828, "accruals_ratio": -0.05626455, "sbc_to_revenue": 0.0196599, "debt_to_equity": -18.40432967, "net_debt_to_ebitda": 7.40179943, "debt_to_assets": 0.8114224, "interest_coverage": 1.46123001, "current_ratio": 3.72236443, "quick_ratio": 3.72236443, "net_debt": 17184173000, "revenue_growth_1y": 0.15637543, "revenue_growth_3y_cagr": 0.10584603, "revenue_growth_5y_cagr": 0.10723351, "eps_growth_1y": 1.23114046, "eps_growth_3y_cagr": -0.36207891, "eps_growth_5y_cagr": -0.1585134, "fcf_growth_1y": 0.04944707, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 1.25860318, "earnings_stability_5y": 1.366452, "revenue_stability_5y": 0.197442, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03244334, "price_return_3m": 0.19473076, "price_return_6m": 0.50609397, "price_return_9m": 0.38834132, "price_return_12m": 0.26173067, "price_return_12m_ex1m": 0.30403802, "distance_from_52w_high": -0.03244334, "distance_from_52w_low": 0.56900553, "relative_strength": 0.16176709, "local_beta": 0.0013, "volatility_252d": 0.321986, "volatility_60d": 0.778846, "max_drawdown_12m": -0.23092798, "revenue_ttm": 7245357000, "gross_profit_ttm": 3986278000, "ebit_ttm": 1294960000, "ebitda_ttm": 2321621000, "net_income_ttm": 272304000, "eps_diluted_ttm": 0.91122161, "operating_cash_flow_ttm": 1481250000, "capital_expenditure_ttm": 2105949000, "fcf_ttm": 3587199000, "dividends_paid_ttm": 971498000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 886212295, "cash_and_equivalents": 250710000, "total_current_assets": 2043083000, "total_current_liabilities": 548867000, "net_ppe": null, "total_assets": 21486815000, "total_debt": 17434883000, "total_equity": -1215011000, "net_working_capital": 1792373000, "book_value_per_share": -4.06583923, "retained_earnings": -5532669000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7720927000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 96, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 79, "rank_pcf": 83, "rank_ev_ebitda": 81, "rank_ev_ebit": 90, "rank_earnings_yield": 95, "rank_fcf_yield": 58, "rank_dividend_yield": 29, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 85, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 39, "rank_fcf_margin": 15, "rank_piotroski": 80, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 92, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 37, "value_composite": 94, "quality_composite": 70, "momentum_composite": 25, "growth_composite": 26, "yield_composite": 20, "svqf_composite": 97, "vc1_composite": 94, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 124.66, "os": 0.11, "value": 0.06, "quality": 0.3, "momentum": 0.75, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 136.8054, "earnings_yield": 0.0073, "shareholder_yield": 0.0261, "roe": -0.2241, "momentum_12_1": 0.304, "complete_fields": { "id": 4351, "ticker_id": 2170, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.469880+00:00", "batch_id": "", "os_score_delta": null, "price_close": 124.66, "market_cap": 37252646440, "market_cap_usd": 37252646440, "enterprise_value": 54436819440, "shares_outstanding": 298834000, "fx_rate_to_usd": null, "pe_ratio": 136.80535886, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 5.14158881, "pcf_ratio": 25.14946595, "pfcf_ratio": 10.38488426, "ev_ebitda": 23.4477632, "ev_ebit": 42.03745246, "ev_sales": 7.51333846, "ev_fcf": 15.17529957, "earnings_yield": 0.00730966, "fcf_yield": 0.06589656, "dividend_yield": 0.02607863, "buyback_yield": 0, "shareholder_yield": 0.02607863, "debt_paydown_yield": null, "total_yield": 0.02607863, "gross_margin": 0.55018379, "operating_margin": 0.17872963, "net_margin": 0.03758324, "ebitda_margin": 0.32042879, "fcf_margin": 0.49510314, "roe": -0.22411649, "roa": 0.01267307, "roic": 0.06487995, "roc_greenblatt": null, "asset_turnover": 0.33720014, "cash_conversion": 13.17350828, "accruals_ratio": -0.05626455, "sbc_to_revenue": 0.0196599, "debt_to_equity": -18.40432967, "net_debt_to_ebitda": 7.40179943, "debt_to_assets": 0.8114224, "interest_coverage": 1.46123001, "current_ratio": 3.72236443, "quick_ratio": 3.72236443, "net_debt": 17184173000, "revenue_growth_1y": 0.15637543, "revenue_growth_3y_cagr": 0.10584603, "revenue_growth_5y_cagr": 0.10723351, "eps_growth_1y": 1.23114046, "eps_growth_3y_cagr": -0.36207891, "eps_growth_5y_cagr": -0.1585134, "fcf_growth_1y": 0.04944707, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 1.25860318, "earnings_stability_5y": 1.366452, "revenue_stability_5y": 0.197442, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03244334, "price_return_3m": 0.19473076, "price_return_6m": 0.50609397, "price_return_9m": 0.38834132, "price_return_12m": 0.26173067, "price_return_12m_ex1m": 0.30403802, "distance_from_52w_high": -0.03244334, "distance_from_52w_low": 0.56900553, "relative_strength": 0.16176709, "local_beta": 0.0013, "volatility_252d": 0.321986, "volatility_60d": 0.778846, "max_drawdown_12m": -0.23092798, "revenue_ttm": 7245357000, "gross_profit_ttm": 3986278000, "ebit_ttm": 1294960000, "ebitda_ttm": 2321621000, "net_income_ttm": 272304000, "eps_diluted_ttm": 0.91122161, "operating_cash_flow_ttm": 1481250000, "capital_expenditure_ttm": 2105949000, "fcf_ttm": 3587199000, "dividends_paid_ttm": 971498000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 886212295, "cash_and_equivalents": 250710000, "total_current_assets": 2043083000, "total_current_liabilities": 548867000, "net_ppe": null, "total_assets": 21486815000, "total_debt": 17434883000, "total_equity": -1215011000, "net_working_capital": 1792373000, "book_value_per_share": -4.06583923, "retained_earnings": -5532669000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7720927000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 96, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 79, "rank_pcf": 83, "rank_ev_ebitda": 81, "rank_ev_ebit": 90, "rank_earnings_yield": 95, "rank_fcf_yield": 58, "rank_dividend_yield": 29, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 85, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 39, "rank_fcf_margin": 15, "rank_piotroski": 80, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 92, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 37, "value_composite": 94, "quality_composite": 70, "momentum_composite": 25, "growth_composite": 26, "yield_composite": 20, "svqf_composite": 97, "vc1_composite": 94, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 6901737000, "cost_of_revenue": 5128350000, "gross_profit": 1773387000, "ebit": 1059251295, "ebitda": 2083686295, "pretax_income": 211188000, "tax_provision": 58934000, "net_income": 144591000, "net_income_to_common": 144591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158535000, "total_current_assets": 1934983000, "total_assets": 21125019000, "short_term_debt": 535203000, "long_term_debt": 16215885000, "total_debt": 16751088000, "total_liabilities": 21769927000, "total_equity": -644908000, "shares_outstanding": 297816000, "goodwill_and_intangibles": 6555408000 }, "cash_flow": { "operating_cash_flow": 1339999000, "capital_expenditure": 2271628000, "free_cash_flow": 3611627000, "dividends_paid": 919388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281081, "ticker_id": 2170, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1059251295", "ebitda": "2083686295", "netIncome": "144591000", "grossProfit": "1773387000", "depreciation": "None", "totalRevenue": "6901737000", "costOfRevenue": "5128350000", "interestIncome": "17127000", "incomeBeforeTax": "211188000", "interestExpense": "829335000", "operatingIncome": "1405521295", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58934000", "reportedCurrency": "USD", "netInterestIncome": "-829335000", "nonInterestIncome": "None", "operatingExpenses": "367865705", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5128350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1024435000", "sellingGeneralAndAdministrative": "1015578000", "netIncomeFromContinuingOperations": "152254000" }, "balance": { "goodwill": "5285801000", "inventory": "None", "commonStock": "2958000", "currentDebt": "None", "investments": "None", "totalAssets": "21125019000", "longTermDebt": "16215885000", "shortTermDebt": "535203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1269607000", "reportedCurrency": "USD", "retainedEarnings": "-5405147000", "totalLiabilities": "21769927000", "otherCurrentAssets": "332779000", "totalCurrentAssets": "1934983000", "currentLongTermDebt": "216074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1443669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19190036000", "currentAccountsPayable": "710662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12011521000", "shortLongTermDebtTotal": "19051536000", "totalShareholderEquity": "-644908000", "capitalLeaseObligations": "2619577000", "otherCurrentLiabilities": "971540000", "totalCurrentLiabilities": "2619496000", "otherNonCurrentLiabilities": "450083000", "totalNonCurrentLiabilities": "19150431000", "cashAndShortTermInvestments": "158535000", "commonStockSharesOutstanding": "297816000", "intangibleAssetsExcludingGoodwill": "1269607000", "cashAndCashEquivalentsAtCarryingValue": "158535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152254000", "profitLoss": "None", "dividendPayout": "919388000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1339999000", "capitalExpenditures": "2271628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1267914000", "cashflowFromInvestment": "-2574206000", "stockBasedCompensation": "140280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "919388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1063355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6901737000, "cost_of_revenue": 5128350000, "gross_profit": 1773387000, "research_and_development": null, "selling_general_admin": 1015578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1059251295, "depreciation_amortisation": 1024435000, "ebitda": 2083686295, "interest_expense": 829335000, "interest_income": null, "other_non_operating": null, "pretax_income": 211188000, "tax_provision": 58934000, "effective_tax_rate": null, "net_income": 144591000, "net_income_continuing_ops": 152254000, "net_income_to_common": 144591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158535000, "short_term_investments": null, "net_receivables": 1443669000, "inventory": null, "other_current_assets": null, "total_current_assets": 1934983000, "net_ppe": null, "goodwill": 5285801000, "intangible_assets": 1269607000, "goodwill_and_intangibles": 6555408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19190036000, "total_assets": 21125019000, "short_term_debt": 535203000, "accounts_payable": 710662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2619496000, "long_term_debt": 16215885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19150431000, "total_liabilities": 21769927000, "total_debt": 16751088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5405147000, "total_equity": -644908000, "shares_outstanding": 297816000, "operating_cash_flow": 1339999000, "stock_based_compensation": 140280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2271628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2574206000, "dividends_paid": 919388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1267914000, "free_cash_flow": 3611627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1059251295", "ebitda": "2083686295", "netIncome": "144591000", "grossProfit": "1773387000", "depreciation": "None", "totalRevenue": "6901737000", "costOfRevenue": "5128350000", "interestIncome": "17127000", "incomeBeforeTax": "211188000", "interestExpense": "829335000", "operatingIncome": "1405521295", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58934000", "reportedCurrency": "USD", "netInterestIncome": "-829335000", "nonInterestIncome": "None", "operatingExpenses": "367865705", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5128350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1024435000", "sellingGeneralAndAdministrative": "1015578000", "netIncomeFromContinuingOperations": "152254000" }, "balance": { "goodwill": "5285801000", "inventory": "None", "commonStock": "2958000", "currentDebt": "None", "investments": "None", "totalAssets": "21125019000", "longTermDebt": "16215885000", "shortTermDebt": "535203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1269607000", "reportedCurrency": "USD", "retainedEarnings": "-5405147000", "totalLiabilities": "21769927000", "otherCurrentAssets": "332779000", "totalCurrentAssets": "1934983000", "currentLongTermDebt": "216074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1443669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19190036000", "currentAccountsPayable": "710662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12011521000", "shortLongTermDebtTotal": "19051536000", "totalShareholderEquity": "-644908000", "capitalLeaseObligations": "2619577000", "otherCurrentLiabilities": "971540000", "totalCurrentLiabilities": "2619496000", "otherNonCurrentLiabilities": "450083000", "totalNonCurrentLiabilities": "19150431000", "cashAndShortTermInvestments": "158535000", "commonStockSharesOutstanding": "297816000", "intangibleAssetsExcludingGoodwill": "1269607000", "cashAndCashEquivalentsAtCarryingValue": "158535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152254000", "profitLoss": "None", "dividendPayout": "919388000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1339999000", "capitalExpenditures": "2271628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1267914000", "cashflowFromInvestment": "-2574206000", "stockBasedCompensation": "140280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "919388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1063355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 6149909000, "cost_of_revenue": 2696549000, "gross_profit": 3453360000, "ebit": 980769000, "ebitda": 1907254000, "pretax_income": 244538000, "tax_provision": 60872000, "net_income": 180156000, "net_income_to_common": 180156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155716000, "total_current_assets": 1691222000, "total_assets": 18717115000, "short_term_debt": 1030509000, "long_term_debt": 13003977000, "total_debt": 14034486000, "total_liabilities": 18943618000, "total_equity": -226503000, "shares_outstanding": 296234000, "goodwill_and_intangibles": 6358548000 }, "cash_flow": { "operating_cash_flow": 1196708000, "capital_expenditure": 1853950000, "free_cash_flow": 3050658000, "dividends_paid": 789527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281086, "ticker_id": 2170, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "980769000", "ebitda": "1907254000", "netIncome": "180156000", "grossProfit": "3453360000", "depreciation": "None", "totalRevenue": "6149909000", "costOfRevenue": "2696549000", "interestIncome": "14672000", "incomeBeforeTax": "244538000", "interestExpense": "736231000", "operatingIncome": "1009519000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60872000", "reportedCurrency": "USD", "netInterestIncome": "-721559000", "nonInterestIncome": "None", "operatingExpenses": "2443841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2696549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "926485000", "sellingGeneralAndAdministrative": "977345000", "netIncomeFromContinuingOperations": "183666000" }, "balance": { "goodwill": "5083817000", "inventory": "None", "commonStock": "2936000", "currentDebt": "None", "investments": "None", "totalAssets": "18717115000", "longTermDebt": "13003977000", "shortTermDebt": "1030509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1274731000", "reportedCurrency": "USD", "retainedEarnings": "-4583436000", "totalLiabilities": "18943618000", "otherCurrentAssets": "244127000", "totalCurrentAssets": "1691222000", "currentLongTermDebt": "715109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1291379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17025893000", "currentAccountsPayable": "678716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10121492000", "shortLongTermDebtTotal": "16369312000", "totalShareholderEquity": "-226503000", "capitalLeaseObligations": "2650226000", "otherCurrentLiabilities": "1051168000", "totalCurrentLiabilities": "3087275000", "otherNonCurrentLiabilities": "312199000", "totalNonCurrentLiabilities": "15856343000", "cashAndShortTermInvestments": "155716000", "commonStockSharesOutstanding": "296234000", "intangibleAssetsExcludingGoodwill": "1274731000", "cashAndCashEquivalentsAtCarryingValue": "155716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183666000", "profitLoss": "None", "dividendPayout": "789527000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1196708000", "capitalExpenditures": "1853950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "876745000", "cashflowFromInvestment": "-2136761000", "stockBasedCompensation": "118138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "789527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "926485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6149909000, "cost_of_revenue": 2696549000, "gross_profit": 3453360000, "research_and_development": null, "selling_general_admin": 977345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 980769000, "depreciation_amortisation": 926485000, "ebitda": 1907254000, "interest_expense": 736231000, "interest_income": null, "other_non_operating": null, "pretax_income": 244538000, "tax_provision": 60872000, "effective_tax_rate": null, "net_income": 180156000, "net_income_continuing_ops": 183666000, "net_income_to_common": 180156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155716000, "short_term_investments": null, "net_receivables": 1291379000, "inventory": null, "other_current_assets": null, "total_current_assets": 1691222000, "net_ppe": null, "goodwill": 5083817000, "intangible_assets": 1274731000, "goodwill_and_intangibles": 6358548000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17025893000, "total_assets": 18717115000, "short_term_debt": 1030509000, "accounts_payable": 678716000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3087275000, "long_term_debt": 13003977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15856343000, "total_liabilities": 18943618000, "total_debt": 14034486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4583436000, "total_equity": -226503000, "shares_outstanding": 296234000, "operating_cash_flow": 1196708000, "stock_based_compensation": 118138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1853950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2136761000, "dividends_paid": 789527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 876745000, "free_cash_flow": 3050658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "980769000", "ebitda": "1907254000", "netIncome": "180156000", "grossProfit": "3453360000", "depreciation": "None", "totalRevenue": "6149909000", "costOfRevenue": "2696549000", "interestIncome": "14672000", "incomeBeforeTax": "244538000", "interestExpense": "736231000", "operatingIncome": "1009519000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60872000", "reportedCurrency": "USD", "netInterestIncome": "-721559000", "nonInterestIncome": "None", "operatingExpenses": "2443841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2696549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "926485000", "sellingGeneralAndAdministrative": "977345000", "netIncomeFromContinuingOperations": "183666000" }, "balance": { "goodwill": "5083817000", "inventory": "None", "commonStock": "2936000", "currentDebt": "None", "investments": "None", "totalAssets": "18717115000", "longTermDebt": "13003977000", "shortTermDebt": "1030509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1274731000", "reportedCurrency": "USD", "retainedEarnings": "-4583436000", "totalLiabilities": "18943618000", "otherCurrentAssets": "244127000", "totalCurrentAssets": "1691222000", "currentLongTermDebt": "715109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1291379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17025893000", "currentAccountsPayable": "678716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10121492000", "shortLongTermDebtTotal": "16369312000", "totalShareholderEquity": "-226503000", "capitalLeaseObligations": "2650226000", "otherCurrentLiabilities": "1051168000", "totalCurrentLiabilities": "3087275000", "otherNonCurrentLiabilities": "312199000", "totalNonCurrentLiabilities": "15856343000", "cashAndShortTermInvestments": "155716000", "commonStockSharesOutstanding": "296234000", "intangibleAssetsExcludingGoodwill": "1274731000", "cashAndCashEquivalentsAtCarryingValue": "155716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183666000", "profitLoss": "None", "dividendPayout": "789527000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1196708000", "capitalExpenditures": "1853950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "876745000", "cashflowFromInvestment": "-2136761000", "stockBasedCompensation": "118138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "789527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "926485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 5480289000, "cost_of_revenue": 2357800000, "gross_profit": 3122489000, "ebit": 825609000, "ebitda": 1618627000, "pretax_income": 227206000, "tax_provision": 39943000, "net_income": 184234000, "net_income_to_common": 184234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222789000, "total_current_assets": 1735545000, "total_assets": 17473802000, "short_term_debt": 412465000, "long_term_debt": 11812500000, "total_debt": 12224965000, "total_liabilities": 17084082000, "total_equity": 389720000, "shares_outstanding": 293965000, "goodwill_and_intangibles": 6297678000 }, "cash_flow": { "operating_cash_flow": 1113567000, "capital_expenditure": 1345097000, "free_cash_flow": 2458664000, "dividends_paid": 737650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281091, "ticker_id": 2170, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "825609000", "ebitda": "1618627000", "netIncome": "184234000", "grossProfit": "3122489000", "depreciation": "None", "totalRevenue": "5480289000", "costOfRevenue": "2357800000", "interestIncome": "12471000", "incomeBeforeTax": "227206000", "interestExpense": "598403000", "operatingIncome": "921778000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39943000", "reportedCurrency": "USD", "netInterestIncome": "-585932000", "nonInterestIncome": "None", "operatingExpenses": "2200711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2357800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "793018000", "sellingGeneralAndAdministrative": "873195000", "netIncomeFromContinuingOperations": "187263000" }, "balance": { "goodwill": "5017912000", "inventory": "None", "commonStock": "2921000", "currentDebt": "None", "investments": "None", "totalAssets": "17473802000", "longTermDebt": "11812500000", "shortTermDebt": "412465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1279766000", "reportedCurrency": "USD", "retainedEarnings": "-3953808000", "totalLiabilities": "17084082000", "otherCurrentAssets": "252930000", "totalCurrentAssets": "1735545000", "currentLongTermDebt": "120670000", "longTermInvestments": "None", "shortTermInvestments": "-293284000", "currentNetReceivables": "1259826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15738223000", "currentAccountsPayable": "539594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9010893000", "shortLongTermDebtTotal": "14787359000", "totalShareholderEquity": "389720000", "capitalLeaseObligations": "2854189000", "otherCurrentLiabilities": "958464000", "totalCurrentLiabilities": "2236188000", "otherNonCurrentLiabilities": "237590000", "totalNonCurrentLiabilities": "14847894000", "cashAndShortTermInvestments": "222789000", "commonStockSharesOutstanding": "293965000", "intangibleAssetsExcludingGoodwill": "1279766000", "cashAndCashEquivalentsAtCarryingValue": "222789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187263000", "profitLoss": "None", "dividendPayout": "737650000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1113567000", "capitalExpenditures": "1345097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "425666000", "cashflowFromInvestment": "-1444356000", "stockBasedCompensation": "73799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "737650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "793018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5480289000, "cost_of_revenue": 2357800000, "gross_profit": 3122489000, "research_and_development": 0.04, "selling_general_admin": 873195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 825609000, "depreciation_amortisation": 793018000, "ebitda": 1618627000, "interest_expense": 598403000, "interest_income": null, "other_non_operating": null, "pretax_income": 227206000, "tax_provision": 39943000, "effective_tax_rate": null, "net_income": 184234000, "net_income_continuing_ops": 187263000, "net_income_to_common": 184234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222789000, "short_term_investments": -293284000, "net_receivables": 1259826000, "inventory": null, "other_current_assets": null, "total_current_assets": 1735545000, "net_ppe": null, "goodwill": 5017912000, "intangible_assets": 1279766000, "goodwill_and_intangibles": 6297678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15738223000, "total_assets": 17473802000, "short_term_debt": 412465000, "accounts_payable": 539594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2236188000, "long_term_debt": 11812500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14847894000, "total_liabilities": 17084082000, "total_debt": 12224965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3953808000, "total_equity": 389720000, "shares_outstanding": 293965000, "operating_cash_flow": 1113567000, "stock_based_compensation": 73799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1345097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1444356000, "dividends_paid": 737650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 425666000, "free_cash_flow": 2458664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "825609000", "ebitda": "1618627000", "netIncome": "184234000", "grossProfit": "3122489000", "depreciation": "None", "totalRevenue": "5480289000", "costOfRevenue": "2357800000", "interestIncome": "12471000", "incomeBeforeTax": "227206000", "interestExpense": "598403000", "operatingIncome": "921778000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39943000", "reportedCurrency": "USD", "netInterestIncome": "-585932000", "nonInterestIncome": "None", "operatingExpenses": "2200711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2357800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "793018000", "sellingGeneralAndAdministrative": "873195000", "netIncomeFromContinuingOperations": "187263000" }, "balance": { "goodwill": "5017912000", "inventory": "None", "commonStock": "2921000", "currentDebt": "None", "investments": "None", "totalAssets": "17473802000", "longTermDebt": "11812500000", "shortTermDebt": "412465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1279766000", "reportedCurrency": "USD", "retainedEarnings": "-3953808000", "totalLiabilities": "17084082000", "otherCurrentAssets": "252930000", "totalCurrentAssets": "1735545000", "currentLongTermDebt": "120670000", "longTermInvestments": "None", "shortTermInvestments": "-293284000", "currentNetReceivables": "1259826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15738223000", "currentAccountsPayable": "539594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9010893000", "shortLongTermDebtTotal": "14787359000", "totalShareholderEquity": "389720000", "capitalLeaseObligations": "2854189000", "otherCurrentLiabilities": "958464000", "totalCurrentLiabilities": "2236188000", "otherNonCurrentLiabilities": "237590000", "totalNonCurrentLiabilities": "14847894000", "cashAndShortTermInvestments": "222789000", "commonStockSharesOutstanding": "293965000", "intangibleAssetsExcludingGoodwill": "1279766000", "cashAndCashEquivalentsAtCarryingValue": "222789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187263000", "profitLoss": "None", "dividendPayout": "737650000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1113567000", "capitalExpenditures": "1345097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "425666000", "cashflowFromInvestment": "-1444356000", "stockBasedCompensation": "73799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "737650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "793018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 5103574000, "cost_of_revenue": 2189120000, "gross_profit": 2914454000, "ebit": 1127928000, "ebitda": 1873567000, "pretax_income": 631638000, "tax_provision": 69489000, "net_income": 556981000, "net_income_to_common": 556981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141797000, "total_current_assets": 1547145000, "total_assets": 16140514000, "short_term_debt": 376284000, "long_term_debt": 10192401000, "total_debt": 10568685000, "total_liabilities": 15408561000, "total_equity": 731953000, "shares_outstanding": 292444177, "goodwill_and_intangibles": 6305879000 }, "cash_flow": { "operating_cash_flow": 927695000, "capital_expenditure": 883583000, "free_cash_flow": 1811278000, "dividends_paid": 724388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281096, "ticker_id": 2170, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1127928000", "ebitda": "1873567000", "netIncome": "556981000", "grossProfit": "2914454000", "depreciation": "None", "totalRevenue": "5103574000", "costOfRevenue": "2189120000", "interestIncome": "426330000", "incomeBeforeTax": "631638000", "interestExpense": "496290000", "operatingIncome": "1049871000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "69489000", "reportedCurrency": "USD", "netInterestIncome": "-488014000", "nonInterestIncome": "None", "operatingExpenses": "1864583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "69781000", "costofGoodsAndServicesSold": "2189120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "745639000", "sellingGeneralAndAdministrative": "839844000", "netIncomeFromContinuingOperations": "562149000" }, "balance": { "goodwill": "4882734000", "inventory": "11726000", "commonStock": "2908000", "currentDebt": "None", "investments": "None", "totalAssets": "16140514000", "longTermDebt": "10192401000", "shortTermDebt": "376284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1423145000", "reportedCurrency": "USD", "retainedEarnings": "-3392272000", "totalLiabilities": "15408561000", "otherCurrentAssets": "230433000", "totalCurrentAssets": "1547145000", "currentLongTermDebt": "87546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1174915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14593369000", "currentAccountsPayable": "469198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7699148000", "shortLongTermDebtTotal": "13286900000", "totalShareholderEquity": "731953000", "capitalLeaseObligations": "2717905000", "otherCurrentLiabilities": "743172000", "totalCurrentLiabilities": "1917564000", "otherNonCurrentLiabilities": "317376000", "totalNonCurrentLiabilities": "13490997000", "cashAndShortTermInvestments": "141797000", "commonStockSharesOutstanding": "292444177", "intangibleAssetsExcludingGoodwill": "1423145000", "cashAndCashEquivalentsAtCarryingValue": "141797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562149000", "profitLoss": "None", "dividendPayout": "724388000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "927695000", "capitalExpenditures": "883583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "639207000", "cashflowFromInvestment": "-1660423000", "stockBasedCompensation": "56861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "724388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-93521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16851000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "745639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5103574000, "cost_of_revenue": 2189120000, "gross_profit": 2914454000, "research_and_development": 0.12, "selling_general_admin": 839844000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1127928000, "depreciation_amortisation": 745639000, "ebitda": 1873567000, "interest_expense": 496290000, "interest_income": null, "other_non_operating": null, "pretax_income": 631638000, "tax_provision": 69489000, "effective_tax_rate": null, "net_income": 556981000, "net_income_continuing_ops": 562149000, "net_income_to_common": 556981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141797000, "short_term_investments": null, "net_receivables": 1174915000, "inventory": 11726000, "other_current_assets": null, "total_current_assets": 1547145000, "net_ppe": null, "goodwill": 4882734000, "intangible_assets": 1423145000, "goodwill_and_intangibles": 6305879000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14593369000, "total_assets": 16140514000, "short_term_debt": 376284000, "accounts_payable": 469198000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1917564000, "long_term_debt": 10192401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13490997000, "total_liabilities": 15408561000, "total_debt": 10568685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3392272000, "total_equity": 731953000, "shares_outstanding": 292444177, "operating_cash_flow": 927695000, "stock_based_compensation": 56861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 883583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1660423000, "dividends_paid": 724388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 639207000, "free_cash_flow": 1811278000, "net_change_in_cash": -93521000 }, "raw_data": { "income": { "ebit": "1127928000", "ebitda": "1873567000", "netIncome": "556981000", "grossProfit": "2914454000", "depreciation": "None", "totalRevenue": "5103574000", "costOfRevenue": "2189120000", "interestIncome": "426330000", "incomeBeforeTax": "631638000", "interestExpense": "496290000", "operatingIncome": "1049871000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "69489000", "reportedCurrency": "USD", "netInterestIncome": "-488014000", "nonInterestIncome": "None", "operatingExpenses": "1864583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "69781000", "costofGoodsAndServicesSold": "2189120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "745639000", "sellingGeneralAndAdministrative": "839844000", "netIncomeFromContinuingOperations": "562149000" }, "balance": { "goodwill": "4882734000", "inventory": "11726000", "commonStock": "2908000", "currentDebt": "None", "investments": "None", "totalAssets": "16140514000", "longTermDebt": "10192401000", "shortTermDebt": "376284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1423145000", "reportedCurrency": "USD", "retainedEarnings": "-3392272000", "totalLiabilities": "15408561000", "otherCurrentAssets": "230433000", "totalCurrentAssets": "1547145000", "currentLongTermDebt": "87546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1174915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14593369000", "currentAccountsPayable": "469198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7699148000", "shortLongTermDebtTotal": "13286900000", "totalShareholderEquity": "731953000", "capitalLeaseObligations": "2717905000", "otherCurrentLiabilities": "743172000", "totalCurrentLiabilities": "1917564000", "otherNonCurrentLiabilities": "317376000", "totalNonCurrentLiabilities": "13490997000", "cashAndShortTermInvestments": "141797000", "commonStockSharesOutstanding": "292444177", "intangibleAssetsExcludingGoodwill": "1423145000", "cashAndCashEquivalentsAtCarryingValue": "141797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562149000", "profitLoss": "None", "dividendPayout": "724388000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "927695000", "capitalExpenditures": "883583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "639207000", "cashflowFromInvestment": "-1660423000", "stockBasedCompensation": "56861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "724388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-93521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16851000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "745639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 4491531000, "cost_of_revenue": 1887229000, "gross_profit": 2604302000, "ebit": 1054317000, "ebitda": 1751287000, "pretax_income": 629015000, "tax_provision": 176290000, "net_income": 450219000, "net_income_to_common": 450219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255828000, "total_current_assets": 1441267000, "total_assets": 14450031000, "short_term_debt": 569025000, "long_term_debt": 8719363000, "total_debt": 9288388000, "total_liabilities": 13520552000, "total_equity": 929479000, "shares_outstanding": 290975090, "goodwill_and_intangibles": 5644574000 }, "cash_flow": { "operating_cash_flow": 758902000, "capital_expenditure": 624376000, "free_cash_flow": 1383278000, "dividends_paid": 718340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281101, "ticker_id": 2170, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1054317000", "ebitda": "1751287000", "netIncome": "450219000", "grossProfit": "2604302000", "depreciation": "None", "totalRevenue": "4491531000", "costOfRevenue": "1887229000", "interestIncome": "402208000", "incomeBeforeTax": "629015000", "interestExpense": "425302000", "operatingIncome": "854172000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "176290000", "reportedCurrency": "USD", "netInterestIncome": "-417961000", "nonInterestIncome": "None", "operatingExpenses": "1750130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "20763000", "costofGoodsAndServicesSold": "1887229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "696970000", "sellingGeneralAndAdministrative": "760346000", "netIncomeFromContinuingOperations": "452725000" }, "balance": { "goodwill": "4463531000", "inventory": "None", "commonStock": "2898000", "currentDebt": "None", "investments": "None", "totalAssets": "14450031000", "longTermDebt": "8719363000", "shortTermDebt": "569025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1181043000", "reportedCurrency": "USD", "retainedEarnings": "-3221152000", "totalLiabilities": "13520552000", "otherCurrentAssets": "224020000", "totalCurrentAssets": "1441267000", "currentLongTermDebt": "309428000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "961419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13008764000", "currentAccountsPayable": "369145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6982566000", "shortLongTermDebtTotal": "11703010000", "totalShareholderEquity": "929479000", "capitalLeaseObligations": "2431069000", "otherCurrentLiabilities": "772940000", "totalCurrentLiabilities": "2018580000", "otherNonCurrentLiabilities": "144053000", "totalNonCurrentLiabilities": "11501972000", "cashAndShortTermInvestments": "255828000", "commonStockSharesOutstanding": "290975090", "intangibleAssetsExcludingGoodwill": "1181043000", "cashAndCashEquivalentsAtCarryingValue": "255828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "452725000", "profitLoss": "None", "dividendPayout": "718340000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "758902000", "capitalExpenditures": "624376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220806000", "cashflowFromInvestment": "-473313000", "stockBasedCompensation": "61001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "718340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64783000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "696970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4491531000, "cost_of_revenue": 1887229000, "gross_profit": 2604302000, "research_and_development": 0.14, "selling_general_admin": 760346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1054317000, "depreciation_amortisation": 696970000, "ebitda": 1751287000, "interest_expense": 425302000, "interest_income": null, "other_non_operating": null, "pretax_income": 629015000, "tax_provision": 176290000, "effective_tax_rate": null, "net_income": 450219000, "net_income_continuing_ops": 452725000, "net_income_to_common": 450219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255828000, "short_term_investments": null, "net_receivables": 961419000, "inventory": null, "other_current_assets": null, "total_current_assets": 1441267000, "net_ppe": null, "goodwill": 4463531000, "intangible_assets": 1181043000, "goodwill_and_intangibles": 5644574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13008764000, "total_assets": 14450031000, "short_term_debt": 569025000, "accounts_payable": 369145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2018580000, "long_term_debt": 8719363000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11501972000, "total_liabilities": 13520552000, "total_debt": 9288388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3221152000, "total_equity": 929479000, "shares_outstanding": 290975090, "operating_cash_flow": 758902000, "stock_based_compensation": 61001000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 624376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -473313000, "dividends_paid": 718340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -220806000, "free_cash_flow": 1383278000, "net_change_in_cash": 64783000 }, "raw_data": { "income": { "ebit": "1054317000", "ebitda": "1751287000", "netIncome": "450219000", "grossProfit": "2604302000", "depreciation": "None", "totalRevenue": "4491531000", "costOfRevenue": "1887229000", "interestIncome": "402208000", "incomeBeforeTax": "629015000", "interestExpense": "425302000", "operatingIncome": "854172000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "176290000", "reportedCurrency": "USD", "netInterestIncome": "-417961000", "nonInterestIncome": "None", "operatingExpenses": "1750130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "20763000", "costofGoodsAndServicesSold": "1887229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "696970000", "sellingGeneralAndAdministrative": "760346000", "netIncomeFromContinuingOperations": "452725000" }, "balance": { "goodwill": "4463531000", "inventory": "None", "commonStock": "2898000", "currentDebt": "None", "investments": "None", "totalAssets": "14450031000", "longTermDebt": "8719363000", "shortTermDebt": "569025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1181043000", "reportedCurrency": "USD", "retainedEarnings": "-3221152000", "totalLiabilities": "13520552000", "otherCurrentAssets": "224020000", "totalCurrentAssets": "1441267000", "currentLongTermDebt": "309428000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "961419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13008764000", "currentAccountsPayable": "369145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6982566000", "shortLongTermDebtTotal": "11703010000", "totalShareholderEquity": "929479000", "capitalLeaseObligations": "2431069000", "otherCurrentLiabilities": "772940000", "totalCurrentLiabilities": "2018580000", "otherNonCurrentLiabilities": "144053000", "totalNonCurrentLiabilities": "11501972000", "cashAndShortTermInvestments": "255828000", "commonStockSharesOutstanding": "290975090", "intangibleAssetsExcludingGoodwill": "1181043000", "cashAndCashEquivalentsAtCarryingValue": "255828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "452725000", "profitLoss": "None", "dividendPayout": "718340000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "758902000", "capitalExpenditures": "624376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220806000", "cashflowFromInvestment": "-473313000", "stockBasedCompensation": "61001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "718340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64783000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "696970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 4147270000, "cost_of_revenue": 1757342000, "gross_profit": 2389928000, "ebit": 799552000, "ebitda": 1468997000, "pretax_income": 372705000, "tax_provision": 29609000, "net_income": 342693000, "net_income_to_common": 342693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205063000, "total_current_assets": 1269787000, "total_assets": 14149267000, "short_term_debt": 443998000, "long_term_debt": 8509555000, "total_debt": 8953553000, "total_liabilities": 13012538000, "total_equity": 1136729000, "shares_outstanding": 288643190, "goodwill_and_intangibles": 5884586000 }, "cash_flow": { "operating_cash_flow": 987657000, "capital_expenditure": 453253000, "free_cash_flow": 1440910000, "dividends_paid": 716290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281106, "ticker_id": 2170, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "799552000", "ebitda": "1468997000", "netIncome": "342693000", "grossProfit": "2389928000", "depreciation": "None", "totalRevenue": "4147270000", "costOfRevenue": "1757342000", "interestIncome": "8312000", "incomeBeforeTax": "372705000", "interestExpense": "426847000", "operatingIncome": "934785000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "29609000", "reportedCurrency": "USD", "netInterestIncome": "-418535000", "nonInterestIncome": "None", "operatingExpenses": "1455143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-143545000", "costofGoodsAndServicesSold": "1757342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "669445000", "sellingGeneralAndAdministrative": "681802000", "netIncomeFromContinuingOperations": "343096000" }, "balance": { "goodwill": "4557609000", "inventory": "None", "commonStock": "2883000", "currentDebt": "None", "investments": "None", "totalAssets": "14149267000", "longTermDebt": "8509555000", "shortTermDebt": "443998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1326977000", "reportedCurrency": "USD", "retainedEarnings": "-2950339000", "totalLiabilities": "13012538000", "otherCurrentAssets": "205380000", "totalCurrentAssets": "1269787000", "currentLongTermDebt": "193759000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "859344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12879480000", "currentAccountsPayable": "359863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6698945000", "shortLongTermDebtTotal": "10998151000", "totalShareholderEquity": "1136729000", "capitalLeaseObligations": "2294837000", "otherCurrentLiabilities": "764269000", "totalCurrentLiabilities": "1995695000", "otherNonCurrentLiabilities": "204508000", "totalNonCurrentLiabilities": "11016843000", "cashAndShortTermInvestments": "205063000", "commonStockSharesOutstanding": "288643190", "intangibleAssetsExcludingGoodwill": "1326977000", "cashAndCashEquivalentsAtCarryingValue": "205063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343096000", "profitLoss": "None", "dividendPayout": "716290000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "987657000", "capitalExpenditures": "453253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-886699000", "cashflowFromInvestment": "-85440000", "stockBasedCompensation": "37674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "716290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "669445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4147270000, "cost_of_revenue": 1757342000, "gross_profit": 2389928000, "research_and_development": 0.09, "selling_general_admin": 681802000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 799552000, "depreciation_amortisation": 669445000, "ebitda": 1468997000, "interest_expense": 426847000, "interest_income": null, "other_non_operating": null, "pretax_income": 372705000, "tax_provision": 29609000, "effective_tax_rate": null, "net_income": 342693000, "net_income_continuing_ops": 343096000, "net_income_to_common": 342693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205063000, "short_term_investments": null, "net_receivables": 859344000, "inventory": null, "other_current_assets": null, "total_current_assets": 1269787000, "net_ppe": null, "goodwill": 4557609000, "intangible_assets": 1326977000, "goodwill_and_intangibles": 5884586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12879480000, "total_assets": 14149267000, "short_term_debt": 443998000, "accounts_payable": 359863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1995695000, "long_term_debt": 8509555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11016843000, "total_liabilities": 13012538000, "total_debt": 8953553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2950339000, "total_equity": 1136729000, "shares_outstanding": 288643190, "operating_cash_flow": 987657000, "stock_based_compensation": 37674000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 453253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85440000, "dividends_paid": 716290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -886699000, "free_cash_flow": 1440910000, "net_change_in_cash": 15518000 }, "raw_data": { "income": { "ebit": "799552000", "ebitda": "1468997000", "netIncome": "342693000", "grossProfit": "2389928000", "depreciation": "None", "totalRevenue": "4147270000", "costOfRevenue": "1757342000", "interestIncome": "8312000", "incomeBeforeTax": "372705000", "interestExpense": "426847000", "operatingIncome": "934785000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "29609000", "reportedCurrency": "USD", "netInterestIncome": "-418535000", "nonInterestIncome": "None", "operatingExpenses": "1455143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-143545000", "costofGoodsAndServicesSold": "1757342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "669445000", "sellingGeneralAndAdministrative": "681802000", "netIncomeFromContinuingOperations": "343096000" }, "balance": { "goodwill": "4557609000", "inventory": "None", "commonStock": "2883000", "currentDebt": "None", "investments": "None", "totalAssets": "14149267000", "longTermDebt": "8509555000", "shortTermDebt": "443998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1326977000", "reportedCurrency": "USD", "retainedEarnings": "-2950339000", "totalLiabilities": "13012538000", "otherCurrentAssets": "205380000", "totalCurrentAssets": "1269787000", "currentLongTermDebt": "193759000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "859344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12879480000", "currentAccountsPayable": "359863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6698945000", "shortLongTermDebtTotal": "10998151000", "totalShareholderEquity": "1136729000", "capitalLeaseObligations": "2294837000", "otherCurrentLiabilities": "764269000", "totalCurrentLiabilities": "1995695000", "otherNonCurrentLiabilities": "204508000", "totalNonCurrentLiabilities": "11016843000", "cashAndShortTermInvestments": "205063000", "commonStockSharesOutstanding": "288643190", "intangibleAssetsExcludingGoodwill": "1326977000", "cashAndCashEquivalentsAtCarryingValue": "205063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343096000", "profitLoss": "None", "dividendPayout": "716290000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "987657000", "capitalExpenditures": "453253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-886699000", "cashflowFromInvestment": "-85440000", "stockBasedCompensation": "37674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "716290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "669445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 4262584000, "cost_of_revenue": 1833315000, "gross_profit": 2429269000, "ebit": 753999000, "ebitda": 1428940000, "pretax_income": 328142000, "tax_provision": 59931000, "net_income": 267377000, "net_income_to_common": 267377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193555000, "total_current_assets": 1236339000, "total_assets": 13816816000, "short_term_debt": 612262000, "long_term_debt": 8275566000, "total_debt": 8887828000, "total_liabilities": 12352589000, "total_equity": 1464227000, "shares_outstanding": 287687000, "goodwill_and_intangibles": 5878392000 }, "cash_flow": { "operating_cash_flow": 966655000, "capital_expenditure": 748459000, "free_cash_flow": 1715114000, "dividends_paid": 704526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281111, "ticker_id": 2170, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "753999000", "ebitda": "1428940000", "netIncome": "267377000", "grossProfit": "2429269000", "depreciation": "None", "totalRevenue": "4262584000", "costOfRevenue": "1833315000", "interestIncome": "6559000", "incomeBeforeTax": "328142000", "interestExpense": "425857000", "operatingIncome": "781338000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59931000", "reportedCurrency": "USD", "netInterestIncome": "-419298000", "nonInterestIncome": "None", "operatingExpenses": "1647931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-33898000", "costofGoodsAndServicesSold": "1833315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "674941000", "sellingGeneralAndAdministrative": "745960000", "netIncomeFromContinuingOperations": "268211000" }, "balance": { "goodwill": "4485209000", "inventory": "1", "commonStock": "2873000", "currentDebt": "None", "investments": "None", "totalAssets": "13816816000", "longTermDebt": "8275566000", "shortTermDebt": "612262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1393183000", "reportedCurrency": "USD", "retainedEarnings": "-2574896000", "totalLiabilities": "12352589000", "otherCurrentAssets": "192083000", "totalCurrentAssets": "1236339000", "currentLongTermDebt": "389013000", "longTermInvestments": "35582000", "shortTermInvestments": "None", "currentNetReceivables": "850701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12580477000", "currentAccountsPayable": "324708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11474775000", "shortLongTermDebtTotal": "10616514000", "totalShareholderEquity": "1464227000", "capitalLeaseObligations": "223249000", "otherCurrentLiabilities": "623151000", "totalCurrentLiabilities": "1949509000", "otherNonCurrentLiabilities": "143018000", "totalNonCurrentLiabilities": "10403080000", "cashAndShortTermInvestments": "193555000", "commonStockSharesOutstanding": "287687000", "intangibleAssetsExcludingGoodwill": "1393183000", "cashAndCashEquivalentsAtCarryingValue": "193555000", "accumulatedDepreciationAmortizationPPE": "-3425869000" }, "cashflow": { "netIncome": "268315000", "profitLoss": "None", "dividendPayout": "704526000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "966655000", "capitalExpenditures": "748459000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198973000", "cashflowFromInvestment": "-730885000", "stockBasedCompensation": "35654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "704526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36797000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5753000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4262584000, "cost_of_revenue": 1833315000, "gross_profit": 2429269000, "research_and_development": 0.08, "selling_general_admin": 745960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 753999000, "depreciation_amortisation": 674941000, "ebitda": 1428940000, "interest_expense": 425857000, "interest_income": null, "other_non_operating": null, "pretax_income": 328142000, "tax_provision": 59931000, "effective_tax_rate": null, "net_income": 267377000, "net_income_continuing_ops": 268211000, "net_income_to_common": 267377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193555000, "short_term_investments": null, "net_receivables": 850701000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1236339000, "net_ppe": null, "goodwill": 4485209000, "intangible_assets": 1393183000, "goodwill_and_intangibles": 5878392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12580477000, "total_assets": 13816816000, "short_term_debt": 612262000, "accounts_payable": 324708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1949509000, "long_term_debt": 8275566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10403080000, "total_liabilities": 12352589000, "total_debt": 8887828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2574896000, "total_equity": 1464227000, "shares_outstanding": 287687000, "operating_cash_flow": 966655000, "stock_based_compensation": 35654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 748459000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -730885000, "dividends_paid": 704526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198973000, "free_cash_flow": 1715114000, "net_change_in_cash": 36797000 }, "raw_data": { "income": { "ebit": "753999000", "ebitda": "1428940000", "netIncome": "267377000", "grossProfit": "2429269000", "depreciation": "None", "totalRevenue": "4262584000", "costOfRevenue": "1833315000", "interestIncome": "6559000", "incomeBeforeTax": "328142000", "interestExpense": "425857000", "operatingIncome": "781338000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59931000", "reportedCurrency": "USD", "netInterestIncome": "-419298000", "nonInterestIncome": "None", "operatingExpenses": "1647931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-33898000", "costofGoodsAndServicesSold": "1833315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "674941000", "sellingGeneralAndAdministrative": "745960000", "netIncomeFromContinuingOperations": "268211000" }, "balance": { "goodwill": "4485209000", "inventory": "1", "commonStock": "2873000", "currentDebt": "None", "investments": "None", "totalAssets": "13816816000", "longTermDebt": "8275566000", "shortTermDebt": "612262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1393183000", "reportedCurrency": "USD", "retainedEarnings": "-2574896000", "totalLiabilities": "12352589000", "otherCurrentAssets": "192083000", "totalCurrentAssets": "1236339000", "currentLongTermDebt": "389013000", "longTermInvestments": "35582000", "shortTermInvestments": "None", "currentNetReceivables": "850701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12580477000", "currentAccountsPayable": "324708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11474775000", "shortLongTermDebtTotal": "10616514000", "totalShareholderEquity": "1464227000", "capitalLeaseObligations": "223249000", "otherCurrentLiabilities": "623151000", "totalCurrentLiabilities": "1949509000", "otherNonCurrentLiabilities": "143018000", "totalNonCurrentLiabilities": "10403080000", "cashAndShortTermInvestments": "193555000", "commonStockSharesOutstanding": "287687000", "intangibleAssetsExcludingGoodwill": "1393183000", "cashAndCashEquivalentsAtCarryingValue": "193555000", "accumulatedDepreciationAmortizationPPE": "-3425869000" }, "cashflow": { "netIncome": "268315000", "profitLoss": "None", "dividendPayout": "704526000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "966655000", "capitalExpenditures": "748459000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198973000", "cashflowFromInvestment": "-730885000", "stockBasedCompensation": "35654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "704526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36797000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5753000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 4225761000, "cost_of_revenue": 1801582000, "gross_profit": 2424179000, "ebit": 826512000, "ebitda": 1481701000, "pretax_income": 357911000, "tax_provision": 36263000, "net_income": 363351000, "net_income_to_common": 363351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165485000, "total_current_assets": 1208114000, "total_assets": 11852247000, "short_term_debt": 126406000, "long_term_debt": 8016417000, "total_debt": 8142823000, "total_liabilities": 9994755000, "total_equity": 1857492000, "shares_outstanding": 286652588, "goodwill_and_intangibles": 5947552000 }, "cash_flow": { "operating_cash_flow": 935549000, "capital_expenditure": 532541000, "free_cash_flow": 1468090000, "dividends_paid": 673635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281116, "ticker_id": 2170, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "826512000", "ebitda": "1481701000", "netIncome": "363351000", "grossProfit": "2424179000", "depreciation": "None", "totalRevenue": "4225761000", "costOfRevenue": "1801582000", "interestIncome": "6553000", "incomeBeforeTax": "357911000", "interestExpense": "415842000", "operatingIncome": "808267000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "36263000", "reportedCurrency": "USD", "netInterestIncome": "-409289000", "nonInterestIncome": "None", "operatingExpenses": "1623540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "11692000", "costofGoodsAndServicesSold": "1801582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "655189000", "sellingGeneralAndAdministrative": "720007000", "netIncomeFromContinuingOperations": "376976000" }, "balance": { "goodwill": "4441030000", "inventory": "1", "commonStock": "2863000", "currentDebt": "None", "investments": "None", "totalAssets": "11852247000", "longTermDebt": "8016417000", "shortTermDebt": "126406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1506522000", "reportedCurrency": "USD", "retainedEarnings": "-2139493000", "totalLiabilities": "9994755000", "otherCurrentAssets": "195740000", "totalCurrentAssets": "1208114000", "currentLongTermDebt": "126406000", "longTermInvestments": "17514000", "shortTermInvestments": "93000", "currentNetReceivables": "846889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10644133000", "currentAccountsPayable": "318765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4489557000", "shortLongTermDebtTotal": "8142823000", "totalShareholderEquity": "1857492000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684217000", "totalCurrentLiabilities": "1462678000", "otherNonCurrentLiabilities": "111331000", "totalNonCurrentLiabilities": "8503980000", "cashAndShortTermInvestments": "165485000", "commonStockSharesOutstanding": "286652588", "intangibleAssetsExcludingGoodwill": "1506522000", "cashAndCashEquivalentsAtCarryingValue": "165485000", "accumulatedDepreciationAmortizationPPE": "-3111392000" }, "cashflow": { "netIncome": "364549000", "profitLoss": "None", "dividendPayout": "673635000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "935549000", "capitalExpenditures": "532541000", "changeInReceivables": "None", "changeInExchangeRate": "-24563000", "cashflowFromFinancing": "550678000", "cashflowFromInvestment": "-2221878000", "stockBasedCompensation": "31167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "673635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-760214000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30698182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "639514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4225761000, "cost_of_revenue": 1801582000, "gross_profit": 2424179000, "research_and_development": 0.1, "selling_general_admin": 720007000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 826512000, "depreciation_amortisation": 655189000, "ebitda": 1481701000, "interest_expense": 415842000, "interest_income": null, "other_non_operating": null, "pretax_income": 357911000, "tax_provision": 36263000, "effective_tax_rate": null, "net_income": 363351000, "net_income_continuing_ops": 376976000, "net_income_to_common": 363351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165485000, "short_term_investments": 93000, "net_receivables": 846889000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1208114000, "net_ppe": null, "goodwill": 4441030000, "intangible_assets": 1506522000, "goodwill_and_intangibles": 5947552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10644133000, "total_assets": 11852247000, "short_term_debt": 126406000, "accounts_payable": 318765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1462678000, "long_term_debt": 8016417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8503980000, "total_liabilities": 9994755000, "total_debt": 8142823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2139493000, "total_equity": 1857492000, "shares_outstanding": 286652588, "operating_cash_flow": 935549000, "stock_based_compensation": 31167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 532541000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2221878000, "dividends_paid": 673635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 550678000, "free_cash_flow": 1468090000, "net_change_in_cash": -760214000 }, "raw_data": { "income": { "ebit": "826512000", "ebitda": "1481701000", "netIncome": "363351000", "grossProfit": "2424179000", "depreciation": "None", "totalRevenue": "4225761000", "costOfRevenue": "1801582000", "interestIncome": "6553000", "incomeBeforeTax": "357911000", "interestExpense": "415842000", "operatingIncome": "808267000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "36263000", "reportedCurrency": "USD", "netInterestIncome": "-409289000", "nonInterestIncome": "None", "operatingExpenses": "1623540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "11692000", "costofGoodsAndServicesSold": "1801582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "655189000", "sellingGeneralAndAdministrative": "720007000", "netIncomeFromContinuingOperations": "376976000" }, "balance": { "goodwill": "4441030000", "inventory": "1", "commonStock": "2863000", "currentDebt": "None", "investments": "None", "totalAssets": "11852247000", "longTermDebt": "8016417000", "shortTermDebt": "126406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1506522000", "reportedCurrency": "USD", "retainedEarnings": "-2139493000", "totalLiabilities": "9994755000", "otherCurrentAssets": "195740000", "totalCurrentAssets": "1208114000", "currentLongTermDebt": "126406000", "longTermInvestments": "17514000", "shortTermInvestments": "93000", "currentNetReceivables": "846889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10644133000", "currentAccountsPayable": "318765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4489557000", "shortLongTermDebtTotal": "8142823000", "totalShareholderEquity": "1857492000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684217000", "totalCurrentLiabilities": "1462678000", "otherNonCurrentLiabilities": "111331000", "totalNonCurrentLiabilities": "8503980000", "cashAndShortTermInvestments": "165485000", "commonStockSharesOutstanding": "286652588", "intangibleAssetsExcludingGoodwill": "1506522000", "cashAndCashEquivalentsAtCarryingValue": "165485000", "accumulatedDepreciationAmortizationPPE": "-3111392000" }, "cashflow": { "netIncome": "364549000", "profitLoss": "None", "dividendPayout": "673635000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "935549000", "capitalExpenditures": "532541000", "changeInReceivables": "None", "changeInExchangeRate": "-24563000", "cashflowFromFinancing": "550678000", "cashflowFromInvestment": "-2221878000", "stockBasedCompensation": "31167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "673635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-760214000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30698182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "639514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1936149000, "cost_of_revenue": 889803000, "gross_profit": 1046346000, "ebit": 395230000, "ebitda": 587355000, "pretax_income": 176117000, "tax_provision": 27118000, "net_income": 143665000, "net_income_to_common": 143665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250710000, "total_current_assets": 2043083000, "total_assets": 21486815000, "short_term_debt": 548867000, "long_term_debt": 16886016000, "total_debt": 17434883000, "total_liabilities": 22361463000, "total_equity": -1215011000, "shares_outstanding": 298834000, "goodwill_and_intangibles": 6505916000 }, "cash_flow": { "operating_cash_flow": 338550000, "capital_expenditure": 518013000, "free_cash_flow": 856563000, "dividends_paid": 275589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281079, "ticker_id": 2170, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "395230000", "ebitda": "587355000", "netIncome": "143665000", "grossProfit": "1046346000", "depreciation": "None", "totalRevenue": "1936149000", "costOfRevenue": "889803000", "interestIncome": "1503000", "incomeBeforeTax": "176117000", "interestExpense": "223821000", "operatingIncome": "395230000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27118000", "reportedCurrency": "USD", "netInterestIncome": "-223821000", "nonInterestIncome": "None", "operatingExpenses": "651116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192125000", "sellingGeneralAndAdministrative": "372764000", "netIncomeFromContinuingOperations": "148999000" }, "balance": { "goodwill": "5274865000", "inventory": "None", "commonStock": "2975000", "currentDebt": "None", "investments": "None", "totalAssets": "21486815000", "longTermDebt": "16886016000", "shortTermDebt": "548867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1231051000", "reportedCurrency": "USD", "retainedEarnings": "-5532669000", "totalLiabilities": "22361463000", "otherCurrentAssets": "367738000", "totalCurrentAssets": "2043083000", "currentLongTermDebt": "216965000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1424635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19443732000", "currentAccountsPayable": "782546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19716626000", "totalShareholderEquity": "-1215011000", "capitalLeaseObligations": "2281743000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "548867000", "otherNonCurrentLiabilities": "355734000", "totalNonCurrentLiabilities": "21812596000", "cashAndShortTermInvestments": "250710000", "commonStockSharesOutstanding": "298834000", "intangibleAssetsExcludingGoodwill": "1231051000", "cashAndCashEquivalentsAtCarryingValue": "250710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143665000", "profitLoss": "None", "dividendPayout": "275589000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338550000", "capitalExpenditures": "518013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "271222000", "cashflowFromInvestment": "-531467000", "stockBasedCompensation": "28257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1936149000, "cost_of_revenue": 889803000, "gross_profit": 1046346000, "research_and_development": null, "selling_general_admin": 372764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 395230000, "depreciation_amortisation": 192125000, "ebitda": 587355000, "interest_expense": 223821000, "interest_income": null, "other_non_operating": null, "pretax_income": 176117000, "tax_provision": 27118000, "effective_tax_rate": null, "net_income": 143665000, "net_income_continuing_ops": 148999000, "net_income_to_common": 143665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250710000, "short_term_investments": null, "net_receivables": 1424635000, "inventory": null, "other_current_assets": null, "total_current_assets": 2043083000, "net_ppe": null, "goodwill": 5274865000, "intangible_assets": 1231051000, "goodwill_and_intangibles": 6505916000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19443732000, "total_assets": 21486815000, "short_term_debt": 548867000, "accounts_payable": 782546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548867000, "long_term_debt": 16886016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21812596000, "total_liabilities": 22361463000, "total_debt": 17434883000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5532669000, "total_equity": -1215011000, "shares_outstanding": 298834000, "operating_cash_flow": 338550000, "stock_based_compensation": 28257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 518013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -531467000, "dividends_paid": 275589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 271222000, "free_cash_flow": 856563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "395230000", "ebitda": "587355000", "netIncome": "143665000", "grossProfit": "1046346000", "depreciation": "None", "totalRevenue": "1936149000", "costOfRevenue": "889803000", "interestIncome": "1503000", "incomeBeforeTax": "176117000", "interestExpense": "223821000", "operatingIncome": "395230000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27118000", "reportedCurrency": "USD", "netInterestIncome": "-223821000", "nonInterestIncome": "None", "operatingExpenses": "651116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192125000", "sellingGeneralAndAdministrative": "372764000", "netIncomeFromContinuingOperations": "148999000" }, "balance": { "goodwill": "5274865000", "inventory": "None", "commonStock": "2975000", "currentDebt": "None", "investments": "None", "totalAssets": "21486815000", "longTermDebt": "16886016000", "shortTermDebt": "548867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1231051000", "reportedCurrency": "USD", "retainedEarnings": "-5532669000", "totalLiabilities": "22361463000", "otherCurrentAssets": "367738000", "totalCurrentAssets": "2043083000", "currentLongTermDebt": "216965000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1424635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19443732000", "currentAccountsPayable": "782546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19716626000", "totalShareholderEquity": "-1215011000", "capitalLeaseObligations": "2281743000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "548867000", "otherNonCurrentLiabilities": "355734000", "totalNonCurrentLiabilities": "21812596000", "cashAndShortTermInvestments": "250710000", "commonStockSharesOutstanding": "298834000", "intangibleAssetsExcludingGoodwill": "1231051000", "cashAndCashEquivalentsAtCarryingValue": "250710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143665000", "profitLoss": "None", "dividendPayout": "275589000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338550000", "capitalExpenditures": "518013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "271222000", "cashflowFromInvestment": "-531467000", "stockBasedCompensation": "28257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1843167000, "cost_of_revenue": 822500000, "gross_profit": 1020667000, "ebit": 404694000, "ebitda": 716658000, "pretax_income": 104329000, "tax_provision": 11209000, "net_income": 89270000, "net_income_to_common": 89270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158535000, "total_current_assets": 1934983000, "total_assets": 21125019000, "short_term_debt": 535203000, "long_term_debt": 16215885000, "total_debt": 16751088000, "total_liabilities": 21769927000, "total_equity": -981007000, "shares_outstanding": 298380000, "goodwill_and_intangibles": 6555408000 }, "cash_flow": { "operating_cash_flow": 499998000, "capital_expenditure": 516245000, "free_cash_flow": 1016243000, "dividends_paid": 232184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281080, "ticker_id": 2170, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "404694000", "ebitda": "716658000", "netIncome": "89270000", "grossProfit": "1020667000", "depreciation": "None", "totalRevenue": "1843167000", "costOfRevenue": "822500000", "interestIncome": "1161000", "incomeBeforeTax": "104329000", "interestExpense": "235085295", "operatingIncome": "341043000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11209000", "reportedCurrency": "USD", "netInterestIncome": "-219794000", "nonInterestIncome": "None", "operatingExpenses": "679624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "822500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311964000", "sellingGeneralAndAdministrative": "248148000", "netIncomeFromContinuingOperations": "93120000" }, "balance": { "goodwill": "5285801000", "inventory": "None", "commonStock": "2958000", "currentDebt": "None", "investments": "None", "totalAssets": "21125019000", "longTermDebt": "16215885000", "shortTermDebt": "535203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1269607000", "reportedCurrency": "USD", "retainedEarnings": "-5405147000", "totalLiabilities": "21769927000", "otherCurrentAssets": "332779000", "totalCurrentAssets": "1934983000", "currentLongTermDebt": "216074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1443669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19190036000", "currentAccountsPayable": "710662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12011521000", "shortLongTermDebtTotal": "19051536000", "totalShareholderEquity": "-981007000", "capitalLeaseObligations": "2619577000", "otherCurrentLiabilities": "971540000", "totalCurrentLiabilities": "2619496000", "otherNonCurrentLiabilities": "450083000", "totalNonCurrentLiabilities": "19150431000", "cashAndShortTermInvestments": "158535000", "commonStockSharesOutstanding": "298380000", "intangibleAssetsExcludingGoodwill": "1269607000", "cashAndCashEquivalentsAtCarryingValue": "158535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93120000", "profitLoss": "None", "dividendPayout": "232184000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "499998000", "capitalExpenditures": "516245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66719000", "cashflowFromInvestment": "-605947000", "stockBasedCompensation": "21685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232184000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1843167000, "cost_of_revenue": 822500000, "gross_profit": 1020667000, "research_and_development": null, "selling_general_admin": 248148000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 404694000, "depreciation_amortisation": 311964000, "ebitda": 716658000, "interest_expense": 235085295, "interest_income": null, "other_non_operating": null, "pretax_income": 104329000, "tax_provision": 11209000, "effective_tax_rate": null, "net_income": 89270000, "net_income_continuing_ops": 93120000, "net_income_to_common": 89270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158535000, "short_term_investments": null, "net_receivables": 1443669000, "inventory": null, "other_current_assets": null, "total_current_assets": 1934983000, "net_ppe": null, "goodwill": 5285801000, "intangible_assets": 1269607000, "goodwill_and_intangibles": 6555408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19190036000, "total_assets": 21125019000, "short_term_debt": 535203000, "accounts_payable": 710662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2619496000, "long_term_debt": 16215885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19150431000, "total_liabilities": 21769927000, "total_debt": 16751088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5405147000, "total_equity": -981007000, "shares_outstanding": 298380000, "operating_cash_flow": 499998000, "stock_based_compensation": 21685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 516245000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -605947000, "dividends_paid": 232184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66719000, "free_cash_flow": 1016243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "404694000", "ebitda": "716658000", "netIncome": "89270000", "grossProfit": "1020667000", "depreciation": "None", "totalRevenue": "1843167000", "costOfRevenue": "822500000", "interestIncome": "1161000", "incomeBeforeTax": "104329000", "interestExpense": "235085295", "operatingIncome": "341043000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11209000", "reportedCurrency": "USD", "netInterestIncome": "-219794000", "nonInterestIncome": "None", "operatingExpenses": "679624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "822500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311964000", "sellingGeneralAndAdministrative": "248148000", "netIncomeFromContinuingOperations": "93120000" }, "balance": { "goodwill": "5285801000", "inventory": "None", "commonStock": "2958000", "currentDebt": "None", "investments": "None", "totalAssets": "21125019000", "longTermDebt": "16215885000", "shortTermDebt": "535203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1269607000", "reportedCurrency": "USD", "retainedEarnings": "-5405147000", "totalLiabilities": "21769927000", "otherCurrentAssets": "332779000", "totalCurrentAssets": "1934983000", "currentLongTermDebt": "216074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1443669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19190036000", "currentAccountsPayable": "710662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12011521000", "shortLongTermDebtTotal": "19051536000", "totalShareholderEquity": "-981007000", "capitalLeaseObligations": "2619577000", "otherCurrentLiabilities": "971540000", "totalCurrentLiabilities": "2619496000", "otherNonCurrentLiabilities": "450083000", "totalNonCurrentLiabilities": "19150431000", "cashAndShortTermInvestments": "158535000", "commonStockSharesOutstanding": "298380000", "intangibleAssetsExcludingGoodwill": "1269607000", "cashAndCashEquivalentsAtCarryingValue": "158535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93120000", "profitLoss": "None", "dividendPayout": "232184000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "499998000", "capitalExpenditures": "516245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66719000", "cashflowFromInvestment": "-605947000", "stockBasedCompensation": "21685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232184000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1754093000, "cost_of_revenue": 791939000, "gross_profit": 962154000, "ebit": 312575000, "ebitda": 574778000, "pretax_income": 102835000, "tax_provision": 16594000, "net_income": 84290000, "net_income_to_common": 84290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195210000, "total_current_assets": 1880870000, "total_assets": 20632853000, "short_term_debt": 699320000, "long_term_debt": 15494236000, "total_debt": 16193556000, "total_liabilities": 21240652000, "total_equity": -881962000, "shares_outstanding": 297981000, "goodwill_and_intangibles": 6523460000 }, "cash_flow": { "operating_cash_flow": 267576000, "capital_expenditure": 513955000, "free_cash_flow": 781531000, "dividends_paid": 231968000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281082, "ticker_id": 2170, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "312575000", "ebitda": "574778000", "netIncome": "84290000", "grossProfit": "962154000", "depreciation": "None", "totalRevenue": "1754093000", "costOfRevenue": "791939000", "interestIncome": "8061000", "incomeBeforeTax": "102835000", "interestExpense": "217801000", "operatingIncome": "308589000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16594000", "reportedCurrency": "USD", "netInterestIncome": "-209740000", "nonInterestIncome": "None", "operatingExpenses": "653565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "791939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262203000", "sellingGeneralAndAdministrative": "237505000", "netIncomeFromContinuingOperations": "86241000" }, "balance": { "goodwill": "5269541000", "inventory": "None", "commonStock": "2955000", "currentDebt": "None", "investments": "None", "totalAssets": "20632853000", "longTermDebt": "15494236000", "shortTermDebt": "699320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1253919000", "reportedCurrency": "USD", "retainedEarnings": "-5236868000", "totalLiabilities": "21240652000", "otherCurrentAssets": "314293000", "totalCurrentAssets": "1880870000", "currentLongTermDebt": "699320000", "longTermInvestments": "None", "shortTermInvestments": "243000", "currentNetReceivables": "1371367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18751983000", "currentAccountsPayable": "658138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11592950000", "shortLongTermDebtTotal": "18477060000", "totalShareholderEquity": "-881962000", "capitalLeaseObligations": "2283504000", "otherCurrentLiabilities": "1151107000", "totalCurrentLiabilities": "2855583000", "otherNonCurrentLiabilities": "389106000", "totalNonCurrentLiabilities": "18385069000", "cashAndShortTermInvestments": "195210000", "commonStockSharesOutstanding": "297981000", "intangibleAssetsExcludingGoodwill": "1253919000", "cashAndCashEquivalentsAtCarryingValue": "195210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86241000", "profitLoss": "None", "dividendPayout": "231968000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267576000", "capitalExpenditures": "513955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "318327000", "cashflowFromInvestment": "-617449000", "stockBasedCompensation": "32147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231968000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1754093000, "cost_of_revenue": 791939000, "gross_profit": 962154000, "research_and_development": null, "selling_general_admin": 237505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 312575000, "depreciation_amortisation": 262203000, "ebitda": 574778000, "interest_expense": 217801000, "interest_income": null, "other_non_operating": null, "pretax_income": 102835000, "tax_provision": 16594000, "effective_tax_rate": null, "net_income": 84290000, "net_income_continuing_ops": 86241000, "net_income_to_common": 84290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195210000, "short_term_investments": 243000, "net_receivables": 1371367000, "inventory": null, "other_current_assets": null, "total_current_assets": 1880870000, "net_ppe": null, "goodwill": 5269541000, "intangible_assets": 1253919000, "goodwill_and_intangibles": 6523460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18751983000, "total_assets": 20632853000, "short_term_debt": 699320000, "accounts_payable": 658138000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2855583000, "long_term_debt": 15494236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18385069000, "total_liabilities": 21240652000, "total_debt": 16193556000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5236868000, "total_equity": -881962000, "shares_outstanding": 297981000, "operating_cash_flow": 267576000, "stock_based_compensation": 32147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 513955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -617449000, "dividends_paid": 231968000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 318327000, "free_cash_flow": 781531000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "312575000", "ebitda": "574778000", "netIncome": "84290000", "grossProfit": "962154000", "depreciation": "None", "totalRevenue": "1754093000", "costOfRevenue": "791939000", "interestIncome": "8061000", "incomeBeforeTax": "102835000", "interestExpense": "217801000", "operatingIncome": "308589000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16594000", "reportedCurrency": "USD", "netInterestIncome": "-209740000", "nonInterestIncome": "None", "operatingExpenses": "653565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "791939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262203000", "sellingGeneralAndAdministrative": "237505000", "netIncomeFromContinuingOperations": "86241000" }, "balance": { "goodwill": "5269541000", "inventory": "None", "commonStock": "2955000", "currentDebt": "None", "investments": "None", "totalAssets": "20632853000", "longTermDebt": "15494236000", "shortTermDebt": "699320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1253919000", "reportedCurrency": "USD", "retainedEarnings": "-5236868000", "totalLiabilities": "21240652000", "otherCurrentAssets": "314293000", "totalCurrentAssets": "1880870000", "currentLongTermDebt": "699320000", "longTermInvestments": "None", "shortTermInvestments": "243000", "currentNetReceivables": "1371367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18751983000", "currentAccountsPayable": "658138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11592950000", "shortLongTermDebtTotal": "18477060000", "totalShareholderEquity": "-881962000", "capitalLeaseObligations": "2283504000", "otherCurrentLiabilities": "1151107000", "totalCurrentLiabilities": "2855583000", "otherNonCurrentLiabilities": "389106000", "totalNonCurrentLiabilities": "18385069000", "cashAndShortTermInvestments": "195210000", "commonStockSharesOutstanding": "297981000", "intangibleAssetsExcludingGoodwill": "1253919000", "cashAndCashEquivalentsAtCarryingValue": "195210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86241000", "profitLoss": "None", "dividendPayout": "231968000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267576000", "capitalExpenditures": "513955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "318327000", "cashflowFromInvestment": "-617449000", "stockBasedCompensation": "32147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231968000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1711948000, "cost_of_revenue": 754837000, "gross_profit": 957111000, "ebit": 182461000, "ebitda": 442830000, "pretax_income": -27044000, "tax_provision": 16296000, "net_income": -44921000, "net_income_to_common": -44921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217992000, "total_current_assets": 1897248000, "total_assets": 20176789000, "short_term_debt": 777881000, "long_term_debt": 14818175000, "total_debt": 15596056000, "total_liabilities": 20668804000, "total_equity": -767436000, "shares_outstanding": 295364000, "goodwill_and_intangibles": 6474900000 }, "cash_flow": { "operating_cash_flow": 375126000, "capital_expenditure": 557736000, "free_cash_flow": 932862000, "dividends_paid": 231757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281083, "ticker_id": 2170, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182461000", "ebitda": "442830000", "netIncome": "-44921000", "grossProfit": "957111000", "depreciation": "None", "totalRevenue": "1711948000", "costOfRevenue": "754837000", "interestIncome": "4442000", "incomeBeforeTax": "-27044000", "interestExpense": "209505000", "operatingIncome": "259896000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16296000", "reportedCurrency": "USD", "netInterestIncome": "-205063000", "nonInterestIncome": "None", "operatingExpenses": "697215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260369000", "sellingGeneralAndAdministrative": "287051000", "netIncomeFromContinuingOperations": "-43340000" }, "balance": { "goodwill": "5229943000", "inventory": "None", "commonStock": "2953000", "currentDebt": "None", "investments": "None", "totalAssets": "20176789000", "longTermDebt": "14818175000", "shortTermDebt": "777881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1244957000", "reportedCurrency": "USD", "retainedEarnings": "-5087387000", "totalLiabilities": "20668804000", "otherCurrentAssets": "292146000", "totalCurrentAssets": "1897248000", "currentLongTermDebt": "777881000", "longTermInvestments": "None", "shortTermInvestments": "993000", "currentNetReceivables": "1387110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18279541000", "currentAccountsPayable": "650906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11189233000", "shortLongTermDebtTotal": "17850897000", "totalShareholderEquity": "-767436000", "capitalLeaseObligations": "2254841000", "otherCurrentLiabilities": "1227760000", "totalCurrentLiabilities": "2998772000", "otherNonCurrentLiabilities": "375971000", "totalNonCurrentLiabilities": "17670032000", "cashAndShortTermInvestments": "217992000", "commonStockSharesOutstanding": "295364000", "intangibleAssetsExcludingGoodwill": "1244957000", "cashAndCashEquivalentsAtCarryingValue": "217992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43340000", "profitLoss": "None", "dividendPayout": "231757000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "375126000", "capitalExpenditures": "557736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "304036000", "cashflowFromInvestment": "-584044000", "stockBasedCompensation": "60354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1711948000, "cost_of_revenue": 754837000, "gross_profit": 957111000, "research_and_development": null, "selling_general_admin": 287051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182461000, "depreciation_amortisation": 260369000, "ebitda": 442830000, "interest_expense": 209505000, "interest_income": null, "other_non_operating": null, "pretax_income": -27044000, "tax_provision": 16296000, "effective_tax_rate": null, "net_income": -44921000, "net_income_continuing_ops": -43340000, "net_income_to_common": -44921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217992000, "short_term_investments": 993000, "net_receivables": 1387110000, "inventory": null, "other_current_assets": null, "total_current_assets": 1897248000, "net_ppe": null, "goodwill": 5229943000, "intangible_assets": 1244957000, "goodwill_and_intangibles": 6474900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18279541000, "total_assets": 20176789000, "short_term_debt": 777881000, "accounts_payable": 650906000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2998772000, "long_term_debt": 14818175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17670032000, "total_liabilities": 20668804000, "total_debt": 15596056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5087387000, "total_equity": -767436000, "shares_outstanding": 295364000, "operating_cash_flow": 375126000, "stock_based_compensation": 60354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 557736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -584044000, "dividends_paid": 231757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 304036000, "free_cash_flow": 932862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "182461000", "ebitda": "442830000", "netIncome": "-44921000", "grossProfit": "957111000", "depreciation": "None", "totalRevenue": "1711948000", "costOfRevenue": "754837000", "interestIncome": "4442000", "incomeBeforeTax": "-27044000", "interestExpense": "209505000", "operatingIncome": "259896000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16296000", "reportedCurrency": "USD", "netInterestIncome": "-205063000", "nonInterestIncome": "None", "operatingExpenses": "697215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260369000", "sellingGeneralAndAdministrative": "287051000", "netIncomeFromContinuingOperations": "-43340000" }, "balance": { "goodwill": "5229943000", "inventory": "None", "commonStock": "2953000", "currentDebt": "None", "investments": "None", "totalAssets": "20176789000", "longTermDebt": "14818175000", "shortTermDebt": "777881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1244957000", "reportedCurrency": "USD", "retainedEarnings": "-5087387000", "totalLiabilities": "20668804000", "otherCurrentAssets": "292146000", "totalCurrentAssets": "1897248000", "currentLongTermDebt": "777881000", "longTermInvestments": "None", "shortTermInvestments": "993000", "currentNetReceivables": "1387110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18279541000", "currentAccountsPayable": "650906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11189233000", "shortLongTermDebtTotal": "17850897000", "totalShareholderEquity": "-767436000", "capitalLeaseObligations": "2254841000", "otherCurrentLiabilities": "1227760000", "totalCurrentLiabilities": "2998772000", "otherNonCurrentLiabilities": "375971000", "totalNonCurrentLiabilities": "17670032000", "cashAndShortTermInvestments": "217992000", "commonStockSharesOutstanding": "295364000", "intangibleAssetsExcludingGoodwill": "1244957000", "cashAndCashEquivalentsAtCarryingValue": "217992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43340000", "profitLoss": "None", "dividendPayout": "231757000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "375126000", "capitalExpenditures": "557736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "304036000", "cashflowFromInvestment": "-584044000", "stockBasedCompensation": "60354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1592529000, "cost_of_revenue": 710204000, "gross_profit": 882325000, "ebit": 229269000, "ebitda": 469279000, "pretax_income": 31068000, "tax_provision": 14835000, "net_income": 15952000, "net_income_to_common": 15952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155338000, "total_current_assets": 1750362000, "total_assets": 19362087000, "short_term_debt": 736922000, "long_term_debt": 14177474000, "total_debt": 14914396000, "total_liabilities": 19786125000, "total_equity": -698520000, "shares_outstanding": 297260000, "goodwill_and_intangibles": 6408803000 }, "cash_flow": { "operating_cash_flow": 197299000, "capital_expenditure": 683692000, "free_cash_flow": 880991000, "dividends_paid": 223479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281084, "ticker_id": 2170, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229269000", "ebitda": "469279000", "netIncome": "15952000", "grossProfit": "882325000", "depreciation": "None", "totalRevenue": "1592529000", "costOfRevenue": "710204000", "interestIncome": "3463000", "incomeBeforeTax": "31068000", "interestExpense": "198201000", "operatingIncome": "254294000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14835000", "reportedCurrency": "USD", "netInterestIncome": "-194738000", "nonInterestIncome": "None", "operatingExpenses": "628031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240010000", "sellingGeneralAndAdministrative": "242874000", "netIncomeFromContinuingOperations": "16233000" }, "balance": { "goodwill": "5141810000", "inventory": "None", "commonStock": "2950000", "currentDebt": "None", "investments": "None", "totalAssets": "19362087000", "longTermDebt": "14177474000", "shortTermDebt": "736922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1266993000", "reportedCurrency": "USD", "retainedEarnings": "-4808764000", "totalLiabilities": "19786125000", "otherCurrentAssets": "282945000", "totalCurrentAssets": "1750362000", "currentLongTermDebt": "736922000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1312079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17611725000", "currentAccountsPayable": "707581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10635671000", "shortLongTermDebtTotal": "17138476000", "totalShareholderEquity": "-698520000", "capitalLeaseObligations": "2224080000", "otherCurrentLiabilities": "1063237000", "totalCurrentLiabilities": "2840911000", "otherNonCurrentLiabilities": "339144000", "totalNonCurrentLiabilities": "16945214000", "cashAndShortTermInvestments": "155338000", "commonStockSharesOutstanding": "297260000", "intangibleAssetsExcludingGoodwill": "1266993000", "cashAndCashEquivalentsAtCarryingValue": "155338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16233000", "profitLoss": "None", "dividendPayout": "223479000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "197299000", "capitalExpenditures": "683692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "578832000", "cashflowFromInvestment": "-766766000", "stockBasedCompensation": "26094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "223479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1592529000, "cost_of_revenue": 710204000, "gross_profit": 882325000, "research_and_development": null, "selling_general_admin": 242874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229269000, "depreciation_amortisation": 240010000, "ebitda": 469279000, "interest_expense": 198201000, "interest_income": null, "other_non_operating": null, "pretax_income": 31068000, "tax_provision": 14835000, "effective_tax_rate": null, "net_income": 15952000, "net_income_continuing_ops": 16233000, "net_income_to_common": 15952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155338000, "short_term_investments": null, "net_receivables": 1312079000, "inventory": null, "other_current_assets": null, "total_current_assets": 1750362000, "net_ppe": null, "goodwill": 5141810000, "intangible_assets": 1266993000, "goodwill_and_intangibles": 6408803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17611725000, "total_assets": 19362087000, "short_term_debt": 736922000, "accounts_payable": 707581000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2840911000, "long_term_debt": 14177474000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16945214000, "total_liabilities": 19786125000, "total_debt": 14914396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4808764000, "total_equity": -698520000, "shares_outstanding": 297260000, "operating_cash_flow": 197299000, "stock_based_compensation": 26094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 683692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -766766000, "dividends_paid": 223479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 578832000, "free_cash_flow": 880991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229269000", "ebitda": "469279000", "netIncome": "15952000", "grossProfit": "882325000", "depreciation": "None", "totalRevenue": "1592529000", "costOfRevenue": "710204000", "interestIncome": "3463000", "incomeBeforeTax": "31068000", "interestExpense": "198201000", "operatingIncome": "254294000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14835000", "reportedCurrency": "USD", "netInterestIncome": "-194738000", "nonInterestIncome": "None", "operatingExpenses": "628031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240010000", "sellingGeneralAndAdministrative": "242874000", "netIncomeFromContinuingOperations": "16233000" }, "balance": { "goodwill": "5141810000", "inventory": "None", "commonStock": "2950000", "currentDebt": "None", "investments": "None", "totalAssets": "19362087000", "longTermDebt": "14177474000", "shortTermDebt": "736922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1266993000", "reportedCurrency": "USD", "retainedEarnings": "-4808764000", "totalLiabilities": "19786125000", "otherCurrentAssets": "282945000", "totalCurrentAssets": "1750362000", "currentLongTermDebt": "736922000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1312079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17611725000", "currentAccountsPayable": "707581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10635671000", "shortLongTermDebtTotal": "17138476000", "totalShareholderEquity": "-698520000", "capitalLeaseObligations": "2224080000", "otherCurrentLiabilities": "1063237000", "totalCurrentLiabilities": "2840911000", "otherNonCurrentLiabilities": "339144000", "totalNonCurrentLiabilities": "16945214000", "cashAndShortTermInvestments": "155338000", "commonStockSharesOutstanding": "297260000", "intangibleAssetsExcludingGoodwill": "1266993000", "cashAndCashEquivalentsAtCarryingValue": "155338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16233000", "profitLoss": "None", "dividendPayout": "223479000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "197299000", "capitalExpenditures": "683692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "578832000", "cashflowFromInvestment": "-766766000", "stockBasedCompensation": "26094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "223479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1581279000, "cost_of_revenue": 688933000, "gross_profit": 892346000, "ebit": 328979000, "ebitda": 589168000, "pretax_income": 124229000, "tax_provision": 18544000, "net_income": 103932000, "net_income_to_common": 103932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155716000, "total_current_assets": 1691222000, "total_assets": 18717115000, "short_term_debt": 1030509000, "long_term_debt": 13003977000, "total_debt": 14034486000, "total_liabilities": 18943618000, "total_equity": -503122000, "shares_outstanding": 296234000, "goodwill_and_intangibles": 6358548000 }, "cash_flow": { "operating_cash_flow": 431580000, "capital_expenditure": 674162000, "free_cash_flow": 1105742000, "dividends_paid": 210033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281085, "ticker_id": 2170, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "328979000", "ebitda": "589168000", "netIncome": "103932000", "grossProfit": "892346000", "depreciation": "None", "totalRevenue": "1581279000", "costOfRevenue": "688933000", "interestIncome": "10298000", "incomeBeforeTax": "124229000", "interestExpense": "204750000", "operatingIncome": "282438000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18544000", "reportedCurrency": "USD", "netInterestIncome": "-194452000", "nonInterestIncome": "None", "operatingExpenses": "609908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260189000", "sellingGeneralAndAdministrative": "239270000", "netIncomeFromContinuingOperations": "105685000" }, "balance": { "goodwill": "5083817000", "inventory": "None", "commonStock": "2936000", "currentDebt": "None", "investments": "None", "totalAssets": "18717115000", "longTermDebt": "13003977000", "shortTermDebt": "1030509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1274731000", "reportedCurrency": "USD", "retainedEarnings": "-4583436000", "totalLiabilities": "18943618000", "otherCurrentAssets": "244127000", "totalCurrentAssets": "1691222000", "currentLongTermDebt": "715109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1291379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17025893000", "currentAccountsPayable": "678716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10121492000", "shortLongTermDebtTotal": "16369312000", "totalShareholderEquity": "-503122000", "capitalLeaseObligations": "2650226000", "otherCurrentLiabilities": "1051168000", "totalCurrentLiabilities": "3087275000", "otherNonCurrentLiabilities": "312199000", "totalNonCurrentLiabilities": "15856343000", "cashAndShortTermInvestments": "155716000", "commonStockSharesOutstanding": "296234000", "intangibleAssetsExcludingGoodwill": "1274731000", "cashAndCashEquivalentsAtCarryingValue": "155716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105685000", "profitLoss": "None", "dividendPayout": "210033000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "431580000", "capitalExpenditures": "674162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237544000", "cashflowFromInvestment": "-694932000", "stockBasedCompensation": "44647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1581279000, "cost_of_revenue": 688933000, "gross_profit": 892346000, "research_and_development": null, "selling_general_admin": 239270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 328979000, "depreciation_amortisation": 260189000, "ebitda": 589168000, "interest_expense": 204750000, "interest_income": null, "other_non_operating": null, "pretax_income": 124229000, "tax_provision": 18544000, "effective_tax_rate": null, "net_income": 103932000, "net_income_continuing_ops": 105685000, "net_income_to_common": 103932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155716000, "short_term_investments": null, "net_receivables": 1291379000, "inventory": null, "other_current_assets": null, "total_current_assets": 1691222000, "net_ppe": null, "goodwill": 5083817000, "intangible_assets": 1274731000, "goodwill_and_intangibles": 6358548000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17025893000, "total_assets": 18717115000, "short_term_debt": 1030509000, "accounts_payable": 678716000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3087275000, "long_term_debt": 13003977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15856343000, "total_liabilities": 18943618000, "total_debt": 14034486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4583436000, "total_equity": -503122000, "shares_outstanding": 296234000, "operating_cash_flow": 431580000, "stock_based_compensation": 44647000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 674162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -694932000, "dividends_paid": 210033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 237544000, "free_cash_flow": 1105742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "328979000", "ebitda": "589168000", "netIncome": "103932000", "grossProfit": "892346000", "depreciation": "None", "totalRevenue": "1581279000", "costOfRevenue": "688933000", "interestIncome": "10298000", "incomeBeforeTax": "124229000", "interestExpense": "204750000", "operatingIncome": "282438000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18544000", "reportedCurrency": "USD", "netInterestIncome": "-194452000", "nonInterestIncome": "None", "operatingExpenses": "609908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260189000", "sellingGeneralAndAdministrative": "239270000", "netIncomeFromContinuingOperations": "105685000" }, "balance": { "goodwill": "5083817000", "inventory": "None", "commonStock": "2936000", "currentDebt": "None", "investments": "None", "totalAssets": "18717115000", "longTermDebt": "13003977000", "shortTermDebt": "1030509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1274731000", "reportedCurrency": "USD", "retainedEarnings": "-4583436000", "totalLiabilities": "18943618000", "otherCurrentAssets": "244127000", "totalCurrentAssets": "1691222000", "currentLongTermDebt": "715109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1291379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17025893000", "currentAccountsPayable": "678716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10121492000", "shortLongTermDebtTotal": "16369312000", "totalShareholderEquity": "-503122000", "capitalLeaseObligations": "2650226000", "otherCurrentLiabilities": "1051168000", "totalCurrentLiabilities": "3087275000", "otherNonCurrentLiabilities": "312199000", "totalNonCurrentLiabilities": "15856343000", "cashAndShortTermInvestments": "155716000", "commonStockSharesOutstanding": "296234000", "intangibleAssetsExcludingGoodwill": "1274731000", "cashAndCashEquivalentsAtCarryingValue": "155716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105685000", "profitLoss": "None", "dividendPayout": "210033000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "431580000", "capitalExpenditures": "674162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237544000", "cashflowFromInvestment": "-694932000", "stockBasedCompensation": "44647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1557358000, "cost_of_revenue": 678390000, "gross_profit": 878968000, "ebit": 165751000, "ebitda": 397991000, "pretax_income": -21265000, "tax_provision": 12400000, "net_income": -33620000, "net_income_to_common": -33620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168515000, "total_current_assets": 1718846000, "total_assets": 18469629000, "short_term_debt": 136547000, "long_term_debt": 13245462000, "total_debt": 13382009000, "total_liabilities": 18501500000, "total_equity": -259013000, "shares_outstanding": 293603000, "goodwill_and_intangibles": 6475423000 }, "cash_flow": { "operating_cash_flow": 252913000, "capital_expenditure": 398430000, "free_cash_flow": 651343000, "dividends_paid": 190785000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281087, "ticker_id": 2170, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165751000", "ebitda": "397991000", "netIncome": "-33620000", "grossProfit": "878968000", "depreciation": "None", "totalRevenue": "1557358000", "costOfRevenue": "678390000", "interestIncome": "949000", "incomeBeforeTax": "-21265000", "interestExpense": "187016000", "operatingIncome": "251164000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-186067000", "nonInterestIncome": "None", "operatingExpenses": "627804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232240000", "sellingGeneralAndAdministrative": "252463000", "netIncomeFromContinuingOperations": "-33665000" }, "balance": { "goodwill": "5198460000", "inventory": "None", "commonStock": "2934000", "currentDebt": "None", "investments": "None", "totalAssets": "18469629000", "longTermDebt": "13245462000", "shortTermDebt": "136547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1276963000", "reportedCurrency": "USD", "retainedEarnings": "-4475682000", "totalLiabilities": "18501500000", "otherCurrentAssets": "306867000", "totalCurrentAssets": "1718846000", "currentLongTermDebt": "136547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1243464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16750783000", "currentAccountsPayable": "586793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9785842000", "shortLongTermDebtTotal": "15820914000", "totalShareholderEquity": "-259013000", "capitalLeaseObligations": "2438905000", "otherCurrentLiabilities": "1288176000", "totalCurrentLiabilities": "2306061000", "otherNonCurrentLiabilities": "277588000", "totalNonCurrentLiabilities": "16195439000", "cashAndShortTermInvestments": "168515000", "commonStockSharesOutstanding": "293603000", "intangibleAssetsExcludingGoodwill": "1276963000", "cashAndCashEquivalentsAtCarryingValue": "168515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33665000", "profitLoss": "None", "dividendPayout": "190785000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "252913000", "capitalExpenditures": "398430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269910000", "cashflowFromInvestment": "-482081000", "stockBasedCompensation": "29563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190785000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1557358000, "cost_of_revenue": 678390000, "gross_profit": 878968000, "research_and_development": null, "selling_general_admin": 252463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165751000, "depreciation_amortisation": 232240000, "ebitda": 397991000, "interest_expense": 187016000, "interest_income": null, "other_non_operating": null, "pretax_income": -21265000, "tax_provision": 12400000, "effective_tax_rate": null, "net_income": -33620000, "net_income_continuing_ops": -33665000, "net_income_to_common": -33620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168515000, "short_term_investments": null, "net_receivables": 1243464000, "inventory": null, "other_current_assets": null, "total_current_assets": 1718846000, "net_ppe": null, "goodwill": 5198460000, "intangible_assets": 1276963000, "goodwill_and_intangibles": 6475423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16750783000, "total_assets": 18469629000, "short_term_debt": 136547000, "accounts_payable": 586793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2306061000, "long_term_debt": 13245462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16195439000, "total_liabilities": 18501500000, "total_debt": 13382009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4475682000, "total_equity": -259013000, "shares_outstanding": 293603000, "operating_cash_flow": 252913000, "stock_based_compensation": 29563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 398430000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -482081000, "dividends_paid": 190785000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 269910000, "free_cash_flow": 651343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165751000", "ebitda": "397991000", "netIncome": "-33620000", "grossProfit": "878968000", "depreciation": "None", "totalRevenue": "1557358000", "costOfRevenue": "678390000", "interestIncome": "949000", "incomeBeforeTax": "-21265000", "interestExpense": "187016000", "operatingIncome": "251164000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-186067000", "nonInterestIncome": "None", "operatingExpenses": "627804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232240000", "sellingGeneralAndAdministrative": "252463000", "netIncomeFromContinuingOperations": "-33665000" }, "balance": { "goodwill": "5198460000", "inventory": "None", "commonStock": "2934000", "currentDebt": "None", "investments": "None", "totalAssets": "18469629000", "longTermDebt": "13245462000", "shortTermDebt": "136547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1276963000", "reportedCurrency": "USD", "retainedEarnings": "-4475682000", "totalLiabilities": "18501500000", "otherCurrentAssets": "306867000", "totalCurrentAssets": "1718846000", "currentLongTermDebt": "136547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1243464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16750783000", "currentAccountsPayable": "586793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9785842000", "shortLongTermDebtTotal": "15820914000", "totalShareholderEquity": "-259013000", "capitalLeaseObligations": "2438905000", "otherCurrentLiabilities": "1288176000", "totalCurrentLiabilities": "2306061000", "otherNonCurrentLiabilities": "277588000", "totalNonCurrentLiabilities": "16195439000", "cashAndShortTermInvestments": "168515000", "commonStockSharesOutstanding": "293603000", "intangibleAssetsExcludingGoodwill": "1276963000", "cashAndCashEquivalentsAtCarryingValue": "168515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33665000", "profitLoss": "None", "dividendPayout": "190785000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "252913000", "capitalExpenditures": "398430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269910000", "cashflowFromInvestment": "-482081000", "stockBasedCompensation": "29563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190785000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1534409000, "cost_of_revenue": 675971000, "gross_profit": 858438000, "ebit": 224461000, "ebitda": 455105000, "pretax_income": 47940000, "tax_provision": 13319000, "net_income": 35783000, "net_income_to_common": 35783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144256000, "total_current_assets": 1713739000, "total_assets": 17966934000, "short_term_debt": 125409000, "long_term_debt": 12814166000, "total_debt": 12939575000, "total_liabilities": 17914822000, "total_equity": -132874000, "shares_outstanding": 295838000, "goodwill_and_intangibles": 6384111000 }, "cash_flow": { "operating_cash_flow": 382177000, "capital_expenditure": 397927000, "free_cash_flow": 780104000, "dividends_paid": 190696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281088, "ticker_id": 2170, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224461000", "ebitda": "455105000", "netIncome": "35783000", "grossProfit": "858438000", "depreciation": "None", "totalRevenue": "1534409000", "costOfRevenue": "675971000", "interestIncome": "0", "incomeBeforeTax": "47940000", "interestExpense": "176521000", "operatingIncome": "230294000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13319000", "reportedCurrency": "USD", "netInterestIncome": "-176521000", "nonInterestIncome": "None", "operatingExpenses": "628144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "675971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230644000", "sellingGeneralAndAdministrative": "250570000", "netIncomeFromContinuingOperations": "34621000" }, "balance": { "goodwill": "5099772000", "inventory": "1", "commonStock": "2933000", "currentDebt": "None", "investments": "None", "totalAssets": "17966934000", "longTermDebt": "12814166000", "shortTermDebt": "125409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1284339000", "reportedCurrency": "USD", "retainedEarnings": "-4230599000", "totalLiabilities": "17914822000", "otherCurrentAssets": "295583000", "totalCurrentAssets": "1713739000", "currentLongTermDebt": "125409000", "longTermInvestments": "None", "shortTermInvestments": "2074000", "currentNetReceivables": "1273900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16253195000", "currentAccountsPayable": "527968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15393510000", "totalShareholderEquity": "-132874000", "capitalLeaseObligations": "2453935000", "otherCurrentLiabilities": "1174979000", "totalCurrentLiabilities": "2158074000", "otherNonCurrentLiabilities": "257497000", "totalNonCurrentLiabilities": "15756748000", "cashAndShortTermInvestments": "144256000", "commonStockSharesOutstanding": "295838000", "intangibleAssetsExcludingGoodwill": "1284339000", "cashAndCashEquivalentsAtCarryingValue": "144256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34621000", "profitLoss": "None", "dividendPayout": "190696000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382177000", "capitalExpenditures": "397927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7192000", "cashflowFromInvestment": "-434139000", "stockBasedCompensation": "29889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1534409000, "cost_of_revenue": 675971000, "gross_profit": 858438000, "research_and_development": null, "selling_general_admin": 250570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224461000, "depreciation_amortisation": 230644000, "ebitda": 455105000, "interest_expense": 176521000, "interest_income": null, "other_non_operating": null, "pretax_income": 47940000, "tax_provision": 13319000, "effective_tax_rate": null, "net_income": 35783000, "net_income_continuing_ops": 34621000, "net_income_to_common": 35783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144256000, "short_term_investments": 2074000, "net_receivables": 1273900000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1713739000, "net_ppe": null, "goodwill": 5099772000, "intangible_assets": 1284339000, "goodwill_and_intangibles": 6384111000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16253195000, "total_assets": 17966934000, "short_term_debt": 125409000, "accounts_payable": 527968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2158074000, "long_term_debt": 12814166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15756748000, "total_liabilities": 17914822000, "total_debt": 12939575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4230599000, "total_equity": -132874000, "shares_outstanding": 295838000, "operating_cash_flow": 382177000, "stock_based_compensation": 29889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 397927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -434139000, "dividends_paid": 190696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7192000, "free_cash_flow": 780104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224461000", "ebitda": "455105000", "netIncome": "35783000", "grossProfit": "858438000", "depreciation": "None", "totalRevenue": "1534409000", "costOfRevenue": "675971000", "interestIncome": "0", "incomeBeforeTax": "47940000", "interestExpense": "176521000", "operatingIncome": "230294000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13319000", "reportedCurrency": "USD", "netInterestIncome": "-176521000", "nonInterestIncome": "None", "operatingExpenses": "628144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "675971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230644000", "sellingGeneralAndAdministrative": "250570000", "netIncomeFromContinuingOperations": "34621000" }, "balance": { "goodwill": "5099772000", "inventory": "1", "commonStock": "2933000", "currentDebt": "None", "investments": "None", "totalAssets": "17966934000", "longTermDebt": "12814166000", "shortTermDebt": "125409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1284339000", "reportedCurrency": "USD", "retainedEarnings": "-4230599000", "totalLiabilities": "17914822000", "otherCurrentAssets": "295583000", "totalCurrentAssets": "1713739000", "currentLongTermDebt": "125409000", "longTermInvestments": "None", "shortTermInvestments": "2074000", "currentNetReceivables": "1273900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16253195000", "currentAccountsPayable": "527968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15393510000", "totalShareholderEquity": "-132874000", "capitalLeaseObligations": "2453935000", "otherCurrentLiabilities": "1174979000", "totalCurrentLiabilities": "2158074000", "otherNonCurrentLiabilities": "257497000", "totalNonCurrentLiabilities": "15756748000", "cashAndShortTermInvestments": "144256000", "commonStockSharesOutstanding": "295838000", "intangibleAssetsExcludingGoodwill": "1284339000", "cashAndCashEquivalentsAtCarryingValue": "144256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34621000", "profitLoss": "None", "dividendPayout": "190696000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382177000", "capitalExpenditures": "397927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7192000", "cashflowFromInvestment": "-434139000", "stockBasedCompensation": "29889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1476863000, "cost_of_revenue": 653255000, "gross_profit": 823608000, "ebit": 261813000, "ebitda": 477468000, "pretax_income": 93634000, "tax_provision": 16609000, "net_income": 74061000, "net_income_to_common": 74061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191655000, "total_current_assets": 1735074000, "total_assets": 17829556000, "short_term_debt": 118771000, "long_term_debt": 12588569000, "total_debt": 12707340000, "total_liabilities": 17631674000, "total_equity": 18535000, "shares_outstanding": 295221000, "goodwill_and_intangibles": 6438111000 }, "cash_flow": { "operating_cash_flow": 130038000, "capital_expenditure": 383431000, "free_cash_flow": 513469000, "dividends_paid": 198013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281089, "ticker_id": 2170, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261813000", "ebitda": "477468000", "netIncome": "74061000", "grossProfit": "823608000", "depreciation": "None", "totalRevenue": "1476863000", "costOfRevenue": "653255000", "interestIncome": "3660000", "incomeBeforeTax": "93634000", "interestExpense": "168179000", "operatingIncome": "245623000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16609000", "reportedCurrency": "USD", "netInterestIncome": "-164519000", "nonInterestIncome": "None", "operatingExpenses": "577985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215655000", "sellingGeneralAndAdministrative": "235042000", "netIncomeFromContinuingOperations": "77025000" }, "balance": { "goodwill": "5107473000", "inventory": "None", "commonStock": "2931000", "currentDebt": "None", "investments": "None", "totalAssets": "17829556000", "longTermDebt": "12588569000", "shortTermDebt": "118771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1330638000", "reportedCurrency": "USD", "retainedEarnings": "-4074243000", "totalLiabilities": "17631674000", "otherCurrentAssets": "275358000", "totalCurrentAssets": "1735074000", "currentLongTermDebt": "118771000", "longTermInvestments": "None", "shortTermInvestments": "1086000", "currentNetReceivables": "1268061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16094482000", "currentAccountsPayable": "524901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15232892000", "totalShareholderEquity": "18535000", "capitalLeaseObligations": "2525552000", "otherCurrentLiabilities": "1052454000", "totalCurrentLiabilities": "2028927000", "otherNonCurrentLiabilities": "255491000", "totalNonCurrentLiabilities": "15602747000", "cashAndShortTermInvestments": "191655000", "commonStockSharesOutstanding": "295221000", "intangibleAssetsExcludingGoodwill": "1330638000", "cashAndCashEquivalentsAtCarryingValue": "191655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77025000", "profitLoss": "None", "dividendPayout": "198013000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130038000", "capitalExpenditures": "383431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "362099000", "cashflowFromInvestment": "-525609000", "stockBasedCompensation": "14039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29498000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215655000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1476863000, "cost_of_revenue": 653255000, "gross_profit": 823608000, "research_and_development": null, "selling_general_admin": 235042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261813000, "depreciation_amortisation": 215655000, "ebitda": 477468000, "interest_expense": 168179000, "interest_income": null, "other_non_operating": null, "pretax_income": 93634000, "tax_provision": 16609000, "effective_tax_rate": null, "net_income": 74061000, "net_income_continuing_ops": 77025000, "net_income_to_common": 74061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191655000, "short_term_investments": 1086000, "net_receivables": 1268061000, "inventory": null, "other_current_assets": null, "total_current_assets": 1735074000, "net_ppe": null, "goodwill": 5107473000, "intangible_assets": 1330638000, "goodwill_and_intangibles": 6438111000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16094482000, "total_assets": 17829556000, "short_term_debt": 118771000, "accounts_payable": 524901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2028927000, "long_term_debt": 12588569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15602747000, "total_liabilities": 17631674000, "total_debt": 12707340000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4074243000, "total_equity": 18535000, "shares_outstanding": 295221000, "operating_cash_flow": 130038000, "stock_based_compensation": 14039000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 383431000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -525609000, "dividends_paid": 198013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 362099000, "free_cash_flow": 513469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261813000", "ebitda": "477468000", "netIncome": "74061000", "grossProfit": "823608000", "depreciation": "None", "totalRevenue": "1476863000", "costOfRevenue": "653255000", "interestIncome": "3660000", "incomeBeforeTax": "93634000", "interestExpense": "168179000", "operatingIncome": "245623000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16609000", "reportedCurrency": "USD", "netInterestIncome": "-164519000", "nonInterestIncome": "None", "operatingExpenses": "577985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215655000", "sellingGeneralAndAdministrative": "235042000", "netIncomeFromContinuingOperations": "77025000" }, "balance": { "goodwill": "5107473000", "inventory": "None", "commonStock": "2931000", "currentDebt": "None", "investments": "None", "totalAssets": "17829556000", "longTermDebt": "12588569000", "shortTermDebt": "118771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1330638000", "reportedCurrency": "USD", "retainedEarnings": "-4074243000", "totalLiabilities": "17631674000", "otherCurrentAssets": "275358000", "totalCurrentAssets": "1735074000", "currentLongTermDebt": "118771000", "longTermInvestments": "None", "shortTermInvestments": "1086000", "currentNetReceivables": "1268061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16094482000", "currentAccountsPayable": "524901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15232892000", "totalShareholderEquity": "18535000", "capitalLeaseObligations": "2525552000", "otherCurrentLiabilities": "1052454000", "totalCurrentLiabilities": "2028927000", "otherNonCurrentLiabilities": "255491000", "totalNonCurrentLiabilities": "15602747000", "cashAndShortTermInvestments": "191655000", "commonStockSharesOutstanding": "295221000", "intangibleAssetsExcludingGoodwill": "1330638000", "cashAndCashEquivalentsAtCarryingValue": "191655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77025000", "profitLoss": "None", "dividendPayout": "198013000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130038000", "capitalExpenditures": "383431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "362099000", "cashflowFromInvestment": "-525609000", "stockBasedCompensation": "14039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29498000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215655000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1419829000, "cost_of_revenue": 601329000, "gross_profit": 818500000, "ebit": 202467000, "ebitda": 419267000, "pretax_income": 38212000, "tax_provision": 9018000, "net_income": 28482000, "net_income_to_common": 28482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222789000, "total_current_assets": 1735545000, "total_assets": 17473802000, "short_term_debt": 412465000, "long_term_debt": 11812500000, "total_debt": 12224965000, "total_liabilities": 17084082000, "total_equity": 211648000, "shares_outstanding": 295014000, "goodwill_and_intangibles": 6297678000 }, "cash_flow": { "operating_cash_flow": 447193000, "capital_expenditure": 377004000, "free_cash_flow": 824197000, "dividends_paid": 189983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281090, "ticker_id": 2170, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202467000", "ebitda": "419267000", "netIncome": "28482000", "grossProfit": "818500000", "depreciation": "None", "totalRevenue": "1419829000", "costOfRevenue": "601329000", "interestIncome": "None", "incomeBeforeTax": "38212000", "interestExpense": "151784000", "operatingIncome": "230757000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9018000", "reportedCurrency": "USD", "netInterestIncome": "-151784000", "nonInterestIncome": "None", "operatingExpenses": "587743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216800000", "sellingGeneralAndAdministrative": "223149000", "netIncomeFromContinuingOperations": "29194000" }, "balance": { "goodwill": "5017912000", "inventory": "None", "commonStock": "2921000", "currentDebt": "None", "investments": "None", "totalAssets": "17473802000", "longTermDebt": "11812500000", "shortTermDebt": "412465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1279766000", "reportedCurrency": "USD", "retainedEarnings": "-3953808000", "totalLiabilities": "17084082000", "otherCurrentAssets": "252930000", "totalCurrentAssets": "1735545000", "currentLongTermDebt": "120670000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1259826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15738223000", "currentAccountsPayable": "539594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14787359000", "totalShareholderEquity": "211648000", "capitalLeaseObligations": "2854189000", "otherCurrentLiabilities": "958464000", "totalCurrentLiabilities": "2236188000", "otherNonCurrentLiabilities": "237590000", "totalNonCurrentLiabilities": "14847894000", "cashAndShortTermInvestments": "222789000", "commonStockSharesOutstanding": "295014000", "intangibleAssetsExcludingGoodwill": "1279766000", "cashAndCashEquivalentsAtCarryingValue": "222789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29194000", "profitLoss": "None", "dividendPayout": "189983000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "447193000", "capitalExpenditures": "377004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21794000", "cashflowFromInvestment": "-409273000", "stockBasedCompensation": "20604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1419829000, "cost_of_revenue": 601329000, "gross_profit": 818500000, "research_and_development": null, "selling_general_admin": 223149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202467000, "depreciation_amortisation": 216800000, "ebitda": 419267000, "interest_expense": 151784000, "interest_income": null, "other_non_operating": null, "pretax_income": 38212000, "tax_provision": 9018000, "effective_tax_rate": null, "net_income": 28482000, "net_income_continuing_ops": 29194000, "net_income_to_common": 28482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222789000, "short_term_investments": null, "net_receivables": 1259826000, "inventory": null, "other_current_assets": null, "total_current_assets": 1735545000, "net_ppe": null, "goodwill": 5017912000, "intangible_assets": 1279766000, "goodwill_and_intangibles": 6297678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15738223000, "total_assets": 17473802000, "short_term_debt": 412465000, "accounts_payable": 539594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2236188000, "long_term_debt": 11812500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14847894000, "total_liabilities": 17084082000, "total_debt": 12224965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3953808000, "total_equity": 211648000, "shares_outstanding": 295014000, "operating_cash_flow": 447193000, "stock_based_compensation": 20604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409273000, "dividends_paid": 189983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21794000, "free_cash_flow": 824197000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202467000", "ebitda": "419267000", "netIncome": "28482000", "grossProfit": "818500000", "depreciation": "None", "totalRevenue": "1419829000", "costOfRevenue": "601329000", "interestIncome": "None", "incomeBeforeTax": "38212000", "interestExpense": "151784000", "operatingIncome": "230757000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9018000", "reportedCurrency": "USD", "netInterestIncome": "-151784000", "nonInterestIncome": "None", "operatingExpenses": "587743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216800000", "sellingGeneralAndAdministrative": "223149000", "netIncomeFromContinuingOperations": "29194000" }, "balance": { "goodwill": "5017912000", "inventory": "None", "commonStock": "2921000", "currentDebt": "None", "investments": "None", "totalAssets": "17473802000", "longTermDebt": "11812500000", "shortTermDebt": "412465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1279766000", "reportedCurrency": "USD", "retainedEarnings": "-3953808000", "totalLiabilities": "17084082000", "otherCurrentAssets": "252930000", "totalCurrentAssets": "1735545000", "currentLongTermDebt": "120670000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1259826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15738223000", "currentAccountsPayable": "539594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14787359000", "totalShareholderEquity": "211648000", "capitalLeaseObligations": "2854189000", "otherCurrentLiabilities": "958464000", "totalCurrentLiabilities": "2236188000", "otherNonCurrentLiabilities": "237590000", "totalNonCurrentLiabilities": "14847894000", "cashAndShortTermInvestments": "222789000", "commonStockSharesOutstanding": "295014000", "intangibleAssetsExcludingGoodwill": "1279766000", "cashAndCashEquivalentsAtCarryingValue": "222789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29194000", "profitLoss": "None", "dividendPayout": "189983000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "447193000", "capitalExpenditures": "377004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21794000", "cashflowFromInvestment": "-409273000", "stockBasedCompensation": "20604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1388175000, "cost_of_revenue": 592201000, "gross_profit": 795974000, "ebit": 248907000, "ebitda": 439569000, "pretax_income": 101303000, "tax_provision": 9912000, "net_income": 91043000, "net_income_to_common": 91043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170502000, "total_current_assets": 1617044000, "total_assets": 16876918000, "short_term_debt": 107984000, "long_term_debt": 11548229000, "total_debt": 11656213000, "total_liabilities": 16451017000, "total_equity": 262506000, "shares_outstanding": 294269000, "goodwill_and_intangibles": 6291214000 }, "cash_flow": { "operating_cash_flow": 220280000, "capital_expenditure": 364705000, "free_cash_flow": 584985000, "dividends_paid": 180607000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281092, "ticker_id": 2170, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248907000", "ebitda": "439569000", "netIncome": "91043000", "grossProfit": "795974000", "depreciation": "None", "totalRevenue": "1388175000", "costOfRevenue": "592201000", "interestIncome": "152801000", "incomeBeforeTax": "101303000", "interestExpense": "156860000", "operatingIncome": "237833000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9912000", "reportedCurrency": "USD", "netInterestIncome": "-152801000", "nonInterestIncome": "None", "operatingExpenses": "558141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190662000", "sellingGeneralAndAdministrative": "225058000", "netIncomeFromContinuingOperations": "91391000" }, "balance": { "goodwill": "4938075000", "inventory": "None", "commonStock": "2919000", "currentDebt": "None", "investments": "None", "totalAssets": "16876918000", "longTermDebt": "11548229000", "shortTermDebt": "107984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1353139000", "reportedCurrency": "USD", "retainedEarnings": "-3790794000", "totalLiabilities": "16451017000", "otherCurrentAssets": "278888000", "totalCurrentAssets": "1617044000", "currentLongTermDebt": "107984000", "longTermInvestments": "None", "shortTermInvestments": "3938000", "currentNetReceivables": "1167654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15259874000", "currentAccountsPayable": "448319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8511998000", "shortLongTermDebtTotal": "14135436000", "totalShareholderEquity": "262506000", "capitalLeaseObligations": "2479223000", "otherCurrentLiabilities": "1109492000", "totalCurrentLiabilities": "1991288000", "otherNonCurrentLiabilities": "158446000", "totalNonCurrentLiabilities": "14459729000", "cashAndShortTermInvestments": "170502000", "commonStockSharesOutstanding": "294269000", "intangibleAssetsExcludingGoodwill": "1353139000", "cashAndCashEquivalentsAtCarryingValue": "170502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91391000", "profitLoss": "None", "dividendPayout": "180607000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220280000", "capitalExpenditures": "364705000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194045000", "cashflowFromInvestment": "-1035083000", "stockBasedCompensation": "18313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180607000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1388175000, "cost_of_revenue": 592201000, "gross_profit": 795974000, "research_and_development": null, "selling_general_admin": 225058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248907000, "depreciation_amortisation": 190662000, "ebitda": 439569000, "interest_expense": 156860000, "interest_income": null, "other_non_operating": null, "pretax_income": 101303000, "tax_provision": 9912000, "effective_tax_rate": null, "net_income": 91043000, "net_income_continuing_ops": 91391000, "net_income_to_common": 91043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170502000, "short_term_investments": 3938000, "net_receivables": 1167654000, "inventory": null, "other_current_assets": null, "total_current_assets": 1617044000, "net_ppe": null, "goodwill": 4938075000, "intangible_assets": 1353139000, "goodwill_and_intangibles": 6291214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15259874000, "total_assets": 16876918000, "short_term_debt": 107984000, "accounts_payable": 448319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1991288000, "long_term_debt": 11548229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14459729000, "total_liabilities": 16451017000, "total_debt": 11656213000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3790794000, "total_equity": 262506000, "shares_outstanding": 294269000, "operating_cash_flow": 220280000, "stock_based_compensation": 18313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 364705000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1035083000, "dividends_paid": 180607000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194045000, "free_cash_flow": 584985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248907000", "ebitda": "439569000", "netIncome": "91043000", "grossProfit": "795974000", "depreciation": "None", "totalRevenue": "1388175000", "costOfRevenue": "592201000", "interestIncome": "152801000", "incomeBeforeTax": "101303000", "interestExpense": "156860000", "operatingIncome": "237833000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9912000", "reportedCurrency": "USD", "netInterestIncome": "-152801000", "nonInterestIncome": "None", "operatingExpenses": "558141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190662000", "sellingGeneralAndAdministrative": "225058000", "netIncomeFromContinuingOperations": "91391000" }, "balance": { "goodwill": "4938075000", "inventory": "None", "commonStock": "2919000", "currentDebt": "None", "investments": "None", "totalAssets": "16876918000", "longTermDebt": "11548229000", "shortTermDebt": "107984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1353139000", "reportedCurrency": "USD", "retainedEarnings": "-3790794000", "totalLiabilities": "16451017000", "otherCurrentAssets": "278888000", "totalCurrentAssets": "1617044000", "currentLongTermDebt": "107984000", "longTermInvestments": "None", "shortTermInvestments": "3938000", "currentNetReceivables": "1167654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15259874000", "currentAccountsPayable": "448319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8511998000", "shortLongTermDebtTotal": "14135436000", "totalShareholderEquity": "262506000", "capitalLeaseObligations": "2479223000", "otherCurrentLiabilities": "1109492000", "totalCurrentLiabilities": "1991288000", "otherNonCurrentLiabilities": "158446000", "totalNonCurrentLiabilities": "14459729000", "cashAndShortTermInvestments": "170502000", "commonStockSharesOutstanding": "294269000", "intangibleAssetsExcludingGoodwill": "1353139000", "cashAndCashEquivalentsAtCarryingValue": "170502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91391000", "profitLoss": "None", "dividendPayout": "180607000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220280000", "capitalExpenditures": "364705000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194045000", "cashflowFromInvestment": "-1035083000", "stockBasedCompensation": "18313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180607000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "income_statement": { "revenue": 1357936000, "cost_of_revenue": 592644000, "gross_profit": 765292000, "ebit": 151866000, "ebitda": 355328000, "pretax_income": 5398000, "tax_provision": 4255000, "net_income": 114000, "net_income_to_common": 114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149493000, "total_current_assets": 1611169000, "total_assets": 16678569000, "short_term_debt": 102582000, "long_term_debt": 11144230000, "total_debt": 11246812000, "total_liabilities": 16158167000, "total_equity": 416218000, "shares_outstanding": 293527000, "goodwill_and_intangibles": 6276824000 }, "cash_flow": { "operating_cash_flow": 317286000, "capital_expenditure": 336125000, "free_cash_flow": 653411000, "dividends_paid": 180546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281093, "ticker_id": 2170, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:49.024956+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151866000", "ebitda": "355328000", "netIncome": "114000", "grossProfit": "765292000", "depreciation": "None", "totalRevenue": "1357936000", "costOfRevenue": "592644000", "interestIncome": "159241000", "incomeBeforeTax": "5398000", "interestExpense": "146468000", "operatingIncome": "212526000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4255000", "reportedCurrency": "USD", "netInterestIncome": "-144178000", "nonInterestIncome": "None", "operatingExpenses": "552766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-62950000", "costofGoodsAndServicesSold": "592644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203462000", "sellingGeneralAndAdministrative": "217965000", "netIncomeFromContinuingOperations": "1143000" }, "balance": { "goodwill": "4928145000", "inventory": "None", "commonStock": "2918000", "currentDebt": "None", "investments": "None", "totalAssets": "16678569000", "longTermDebt": "11144230000", "shortTermDebt": "102582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1348679000", "reportedCurrency": "USD", "retainedEarnings": "-3692948000", "totalLiabilities": "16158167000", "otherCurrentAssets": "279522000", "totalCurrentAssets": "1611169000", "currentLongTermDebt": "102582000", "longTermInvestments": "None", "shortTermInvestments": "1459000", "currentNetReceivables": "1182154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15067400000", "currentAccountsPayable": "482244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8274837000", "shortLongTermDebtTotal": "13760787000", "totalShareholderEquity": "416218000", "capitalLeaseObligations": "2513975000", "otherCurrentLiabilities": "1141613000", "totalCurrentLiabilities": "2062507000", "otherNonCurrentLiabilities": "164242000", "totalNonCurrentLiabilities": "14095660000", "cashAndShortTermInvestments": "149493000", "commonStockSharesOutstanding": "293527000", "intangibleAssetsExcludingGoodwill": "1348679000", "cashAndCashEquivalentsAtCarryingValue": "149493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1143000", "profitLoss": "None", "dividendPayout": "180546000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "317286000", "capitalExpenditures": "336125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59926000", "cashflowFromInvestment": "-372739000", "stockBasedCompensation": "22373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4473000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1357936000, "cost_of_revenue": 592644000, "gross_profit": 765292000, "research_and_development": null, "selling_general_admin": 217965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151866000, "depreciation_amortisation": 203462000, "ebitda": 355328000, "interest_expense": 146468000, "interest_income": null, "other_non_operating": null, "pretax_income": 5398000, "tax_provision": 4255000, "effective_tax_rate": null, "net_income": 114000, "net_income_continuing_ops": 1143000, "net_income_to_common": 114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149493000, "short_term_investments": 1459000, "net_receivables": 1182154000, "inventory": null, "other_current_assets": null, "total_current_assets": 1611169000, "net_ppe": null, "goodwill": 4928145000, "intangible_assets": 1348679000, "goodwill_and_intangibles": 6276824000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15067400000, "total_assets": 16678569000, "short_term_debt": 102582000, "accounts_payable": 482244000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2062507000, "long_term_debt": 11144230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14095660000, "total_liabilities": 16158167000, "total_debt": 11246812000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3692948000, "total_equity": 416218000, "shares_outstanding": 293527000, "operating_cash_flow": 317286000, "stock_based_compensation": 22373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -372739000, "dividends_paid": 180546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59926000, "free_cash_flow": 653411000, "net_change_in_cash": 4473000 }, "raw_data": { "income": { "ebit": "151866000", "ebitda": "355328000", "netIncome": "114000", "grossProfit": "765292000", "depreciation": "None", "totalRevenue": "1357936000", "costOfRevenue": "592644000", "interestIncome": "159241000", "incomeBeforeTax": "5398000", "interestExpense": "146468000", "operatingIncome": "212526000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4255000", "reportedCurrency": "USD", "netInterestIncome": "-144178000", "nonInterestIncome": "None", "operatingExpenses": "552766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-62950000", "costofGoodsAndServicesSold": "592644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203462000", "sellingGeneralAndAdministrative": "217965000", "netIncomeFromContinuingOperations": "1143000" }, "balance": { "goodwill": "4928145000", "inventory": "None", "commonStock": "2918000", "currentDebt": "None", "investments": "None", "totalAssets": "16678569000", "longTermDebt": "11144230000", "shortTermDebt": "102582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1348679000", "reportedCurrency": "USD", "retainedEarnings": "-3692948000", "totalLiabilities": "16158167000", "otherCurrentAssets": "279522000", "totalCurrentAssets": "1611169000", "currentLongTermDebt": "102582000", "longTermInvestments": "None", "shortTermInvestments": "1459000", "currentNetReceivables": "1182154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15067400000", "currentAccountsPayable": "482244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8274837000", "shortLongTermDebtTotal": "13760787000", "totalShareholderEquity": "416218000", "capitalLeaseObligations": "2513975000", "otherCurrentLiabilities": "1141613000", "totalCurrentLiabilities": "2062507000", "otherNonCurrentLiabilities": "164242000", "totalNonCurrentLiabilities": "14095660000", "cashAndShortTermInvestments": "149493000", "commonStockSharesOutstanding": "293527000", "intangibleAssetsExcludingGoodwill": "1348679000", "cashAndCashEquivalentsAtCarryingValue": "149493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1143000", "profitLoss": "None", "dividendPayout": "180546000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "317286000", "capitalExpenditures": "336125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59926000", "cashflowFromInvestment": "-372739000", "stockBasedCompensation": "22373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4473000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203462000", "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" } ], "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" ] } } }