{ "ticker": { "uuid": "c9197317-d216-462a-9130-427c69a0f4c5", "symbol": "WEN", "name": "The Wendy\u2019s Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/c9197317-d216-462a-9130-427c69a0f4c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9197317-d216-462a-9130-427c69a0f4c5/" }, "ticker_metadata": { "id": 8916, "uuid": "c9197317-d216-462a-9130-427c69a0f4c5", "symbol": "WEN", "name": "The Wendy\u2019s Co", "asset_type": "equity", "market_cap": 1426700000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "The Wendy's Company, is a quick service restaurant business. The company is headquartered in Dublin, Ohio.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c9197317-d216-462a-9130-427c69a0f4c5", "symbol": "WEN", "name": "The Wendy\u2019s Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/c9197317-d216-462a-9130-427c69a0f4c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9197317-d216-462a-9130-427c69a0f4c5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.75, "value": 0.87, "quality": 0.66, "momentum": 0.06, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 6.71, "market_cap": 1278550240, "pe_ratio": 7.4568, "earnings_yield": 0.1341, "ebitda_to_ev": 0.1373, "shareholder_yield": 0.0835, "roe": 1.4839, "piotroski_f_score": 4, "momentum_12_1": -0.3556, "volatility_252d": 0.3358 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:01.535951+00:00", "batch_id": "" }, "size": { "price_close": 6.71, "market_cap": 1278550240, "market_cap_usd": 1278550240, "enterprise_value": 3665664240, "shares_outstanding": 190544000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.4568, "pb_ratio": 11.0648, "ptbv_ratio": null, "ps_ratio": 0.5827, "pcf_ratio": 4.0141, "pfcf_ratio": 3.0835, "ev_ebitda": 7.2813, "ev_ebit": 11.1777, "ev_sales": 1.6707, "ev_fcf": 8.8405, "earnings_yield": 0.1341, "fcf_yield": 0.1131, "price_to_sales": 0.5827, "price_to_book": 11.0648, "price_to_cashflow": 4.0141, "ebitda_to_ev": 0.1373, "sales_yield": 0.5985 }, "yield": { "dividend_yield": 0.0835, "buyback_yield": 0, "shareholder_yield": 0.0835, "debt_paydown_yield": null, "total_yield": 0.0835 }, "quality": { "gross_margin": 0.2629, "operating_margin": 0.1495, "net_margin": 0.0781, "ebitda_margin": 0.2295, "fcf_margin": 0.189, "roe": 1.4839, "roa": 0.0348, "roic": 0.1088, "roc_greenblatt": null, "asset_turnover": 0.4455, "cash_conversion": 2.4183, "accruals_ratio": -0.0299, "sbc_to_revenue": 0.0065, "piotroski_f_score": 4, "altman_z_score": 1.0195, "earnings_stability_5y": 0.2048, "revenue_stability_5y": 0.1115, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1171, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 41.6186, "net_debt_to_ebitda": 4.7417, "debt_to_assets": 0.5755, "interest_coverage": 2.5403, "current_ratio": 1.8314, "quick_ratio": 1.8128, "net_debt": 2387114000, "local_beta": 0.0001, "volatility_252d": 0.3358, "volatility_60d": 0.7548, "max_drawdown_12m": -0.4244, "risk_adjusted_momentum": -1.059 }, "growth": { "revenue_growth_1y": -0.0184, "revenue_growth_3y_cagr": 0.0128, "revenue_growth_5y_cagr": 0.0466, "eps_growth_1y": -0.1051, "eps_growth_3y_cagr": -0.0237, "eps_growth_5y_cagr": 0.0698, "fcf_growth_1y": -0.0478, "book_value_growth_1y": -0.5204, "revenue_growth": -0.0184, "earnings_growth": -0.1051 }, "momentum": { "price_return_1m": -0.0644, "price_return_3m": -0.0957, "price_return_6m": -0.19, "price_return_9m": -0.327, "price_return_12m": -0.3971, "price_return_12m_ex1m": -0.3556, "momentum_6m": -0.19, "momentum_12m": -0.3971, "momentum_12_1": -0.3556, "distance_from_52w_high": -0.4132, "distance_from_52w_low": 0.0194, "relative_strength": -0.5551 }, "raw_ttm": { "revenue_ttm": 2194056000, "gross_profit_ttm": 576850999, "ebit_ttm": 327944999, "ebitda_ttm": 503434999, "net_income_ttm": 171461000, "eps_diluted_ttm": 0.8998, "operating_cash_flow_ttm": 318517000, "capital_expenditure_ttm": 96129000, "fcf_ttm": 414646000, "dividends_paid_ttm": 106803000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 129096000, "cash_and_equivalents": 447184000, "total_current_assets": 652262000, "total_current_liabilities": 356158000, "net_ppe": null, "total_assets": 4924622000, "total_debt": 2834298000, "total_equity": 115551000, "net_working_capital": -41678000, "book_value_per_share": 0.6064, "retained_earnings": 431173000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1816554000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 12, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 13, "rank_ev_ebitda": 22, "rank_ev_ebit": 45, "rank_earnings_yield": 12, "rank_fcf_yield": 35, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 2, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 75, "rank_fcf_margin": 49, "rank_piotroski": 78, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 92 }, "composites": { "value_composite": 13, "quality_composite": 34, "momentum_composite": 94, "growth_composite": 94, "yield_composite": 6, "svqf_composite": 7, "vc1_composite": 13, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 79, "overall_composite": 25, "quality_value_composite": 0.7578, "os_score": 0.75, "value_percentile": 0.87, "quality_percentile": 0.66, "momentum_percentile": 0.06, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 79, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 2991, "ticker_id": 8916, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:01.535951+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.71, "market_cap": 1278550240, "market_cap_usd": 1278550240, "enterprise_value": 3665664240, "shares_outstanding": 190544000, "fx_rate_to_usd": null, "pe_ratio": 7.45679916, "pb_ratio": 11.06481329, "ptbv_ratio": null, "ps_ratio": 0.58273364, "pcf_ratio": 4.01407222, "pfcf_ratio": 3.08347419, "ev_ebitda": 7.28130592, "ev_ebit": 11.17767995, "ev_sales": 1.67072501, "ev_fcf": 8.8404669, "earnings_yield": 0.1341058, "fcf_yield": 0.1131162, "dividend_yield": 0.08353446, "buyback_yield": 0, "shareholder_yield": 0.08353446, "debt_paydown_yield": null, "total_yield": 0.08353446, "gross_margin": 0.26291535, "operating_margin": 0.14946975, "net_margin": 0.07814796, "ebitda_margin": 0.22945403, "fcf_margin": 0.18898606, "roe": 1.48385561, "roa": 0.03481709, "roic": 0.10880684, "roc_greenblatt": null, "asset_turnover": 0.4455278, "cash_conversion": 2.41831087, "accruals_ratio": -0.02986138, "sbc_to_revenue": 0.00648844, "debt_to_equity": 41.61860131, "net_debt_to_ebitda": 4.74165285, "debt_to_assets": 0.57553615, "interest_coverage": 2.54031882, "current_ratio": 1.83138382, "quick_ratio": 1.81284149, "net_debt": 2387114000, "revenue_growth_1y": -0.01841213, "revenue_growth_3y_cagr": 0.01278205, "revenue_growth_5y_cagr": 0.04656519, "eps_growth_1y": -0.10509092, "eps_growth_3y_cagr": -0.02366158, "eps_growth_5y_cagr": 0.06975324, "fcf_growth_1y": -0.04777149, "book_value_growth_1y": -0.52038261, "piotroski_f_score": 4, "altman_z_score": 1.01953084, "earnings_stability_5y": 0.204807, "revenue_stability_5y": 0.111491, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06443022, "price_return_3m": -0.09568733, "price_return_6m": -0.19001461, "price_return_9m": -0.32695394, "price_return_12m": -0.39714655, "price_return_12m_ex1m": -0.35562963, "distance_from_52w_high": -0.4132102, "distance_from_52w_low": 0.01935405, "relative_strength": -0.5550876, "local_beta": 0.0001, "volatility_252d": 0.335825, "volatility_60d": 0.754776, "max_drawdown_12m": -0.42435134, "revenue_ttm": 2194056000, "gross_profit_ttm": 576850999, "ebit_ttm": 327944999, "ebitda_ttm": 503434999, "net_income_ttm": 171461000, "eps_diluted_ttm": 0.8998499, "operating_cash_flow_ttm": 318517000, "capital_expenditure_ttm": 96129000, "fcf_ttm": 414646000, "dividends_paid_ttm": 106803000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 129096000, "cash_and_equivalents": 447184000, "total_current_assets": 652262000, "total_current_liabilities": 356158000, "net_ppe": null, "total_assets": 4924622000, "total_debt": 2834298000, "total_equity": 115551000, "net_working_capital": -41678000, "book_value_per_share": 0.60642686, "retained_earnings": 431173000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1816554000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 12, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 13, "rank_ev_ebitda": 22, "rank_ev_ebit": 45, "rank_earnings_yield": 12, "rank_fcf_yield": 35, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 2, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 75, "rank_fcf_margin": 49, "rank_piotroski": 78, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 92, "value_composite": 13, "quality_composite": 34, "momentum_composite": 94, "growth_composite": 94, "yield_composite": 6, "svqf_composite": 7, "vc1_composite": 13, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 79, "overall_composite": 25, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.71, "os": 0.75, "value": 0.87, "quality": 0.66, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.4568, "earnings_yield": 0.1341, "shareholder_yield": 0.0835, "roe": 1.4839, "momentum_12_1": -0.3556, "complete_fields": { "id": 2991, "ticker_id": 8916, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:01.535951+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.71, "market_cap": 1278550240, "market_cap_usd": 1278550240, "enterprise_value": 3665664240, "shares_outstanding": 190544000, "fx_rate_to_usd": null, "pe_ratio": 7.45679916, "pb_ratio": 11.06481329, "ptbv_ratio": null, "ps_ratio": 0.58273364, "pcf_ratio": 4.01407222, "pfcf_ratio": 3.08347419, "ev_ebitda": 7.28130592, "ev_ebit": 11.17767995, "ev_sales": 1.67072501, "ev_fcf": 8.8404669, "earnings_yield": 0.1341058, "fcf_yield": 0.1131162, "dividend_yield": 0.08353446, "buyback_yield": 0, "shareholder_yield": 0.08353446, "debt_paydown_yield": null, "total_yield": 0.08353446, "gross_margin": 0.26291535, "operating_margin": 0.14946975, "net_margin": 0.07814796, "ebitda_margin": 0.22945403, "fcf_margin": 0.18898606, "roe": 1.48385561, "roa": 0.03481709, "roic": 0.10880684, "roc_greenblatt": null, "asset_turnover": 0.4455278, "cash_conversion": 2.41831087, "accruals_ratio": -0.02986138, "sbc_to_revenue": 0.00648844, "debt_to_equity": 41.61860131, "net_debt_to_ebitda": 4.74165285, "debt_to_assets": 0.57553615, "interest_coverage": 2.54031882, "current_ratio": 1.83138382, "quick_ratio": 1.81284149, "net_debt": 2387114000, "revenue_growth_1y": -0.01841213, "revenue_growth_3y_cagr": 0.01278205, "revenue_growth_5y_cagr": 0.04656519, "eps_growth_1y": -0.10509092, "eps_growth_3y_cagr": -0.02366158, "eps_growth_5y_cagr": 0.06975324, "fcf_growth_1y": -0.04777149, "book_value_growth_1y": -0.52038261, "piotroski_f_score": 4, "altman_z_score": 1.01953084, "earnings_stability_5y": 0.204807, "revenue_stability_5y": 0.111491, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06443022, "price_return_3m": -0.09568733, "price_return_6m": -0.19001461, "price_return_9m": -0.32695394, "price_return_12m": -0.39714655, "price_return_12m_ex1m": -0.35562963, "distance_from_52w_high": -0.4132102, "distance_from_52w_low": 0.01935405, "relative_strength": -0.5550876, "local_beta": 0.0001, "volatility_252d": 0.335825, "volatility_60d": 0.754776, "max_drawdown_12m": -0.42435134, "revenue_ttm": 2194056000, "gross_profit_ttm": 576850999, "ebit_ttm": 327944999, "ebitda_ttm": 503434999, "net_income_ttm": 171461000, "eps_diluted_ttm": 0.8998499, "operating_cash_flow_ttm": 318517000, "capital_expenditure_ttm": 96129000, "fcf_ttm": 414646000, "dividends_paid_ttm": 106803000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 129096000, "cash_and_equivalents": 447184000, "total_current_assets": 652262000, "total_current_liabilities": 356158000, "net_ppe": null, "total_assets": 4924622000, "total_debt": 2834298000, "total_equity": 115551000, "net_working_capital": -41678000, "book_value_per_share": 0.60642686, "retained_earnings": 431173000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1816554000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 12, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 13, "rank_ev_ebitda": 22, "rank_ev_ebit": 45, "rank_earnings_yield": 12, "rank_fcf_yield": 35, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 2, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 75, "rank_fcf_margin": 49, "rank_piotroski": 78, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 92, "value_composite": 13, "quality_composite": 34, "momentum_composite": 94, "growth_composite": 94, "yield_composite": 6, "svqf_composite": 7, "vc1_composite": 13, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 79, "overall_composite": 25, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 2176891000, "cost_of_revenue": 1591893000, "gross_profit": 584998000, "ebit": 353713000, "ebitda": 524582000, "pretax_income": 227246000, "tax_provision": 62171000, "net_income": 165075000, "net_income_to_common": 165075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300833000, "total_current_assets": 618039000, "total_assets": 4956561000, "short_term_debt": 107542000, "long_term_debt": 2730502000, "total_debt": 2838044000, "total_liabilities": 4839178000, "total_equity": 117383000, "shares_outstanding": 194032000, "goodwill_and_intangibles": 1944759000 }, "cash_flow": { "operating_cash_flow": 344543000, "capital_expenditure": 101927000, "free_cash_flow": 446470000, "dividends_paid": 129586999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200169, "ticker_id": 8916, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "353713000", "ebitda": "524582000", "netIncome": "165075000", "grossProfit": "584998000", "depreciation": "None", "totalRevenue": "2176891000", "costOfRevenue": "1591893000", "interestIncome": "None", "incomeBeforeTax": "227246000", "interestExpense": "126467000", "operatingIncome": "332319000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62171000", "reportedCurrency": "USD", "netInterestIncome": "-126467000", "nonInterestIncome": "None", "operatingExpenses": "252679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1591893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170869000", "sellingGeneralAndAdministrative": "252679000", "netIncomeFromContinuingOperations": "165075000" }, "balance": { "goodwill": "774088000", "inventory": "7387000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4956561000", "longTermDebt": "2730502000", "shortTermDebt": "107542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1170671000", "reportedCurrency": "USD", "retainedEarnings": "435124000", "totalLiabilities": "4839178000", "otherCurrentAssets": "192486000", "totalCurrentAssets": "618039000", "currentLongTermDebt": "29750000", "longTermInvestments": "310118000", "shortTermInvestments": "None", "currentNetReceivables": "117333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4338522000", "currentAccountsPayable": "30450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4145016000", "totalShareholderEquity": "117383000", "capitalLeaseObligations": "1384764000", "otherCurrentLiabilities": "213109000", "totalCurrentLiabilities": "351101000", "otherNonCurrentLiabilities": "74894000", "totalNonCurrentLiabilities": "4488077000", "cashAndShortTermInvestments": "300833000", "commonStockSharesOutstanding": "194032000", "intangibleAssetsExcludingGoodwill": "1170671000", "cashAndCashEquivalentsAtCarryingValue": "300833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165075000", "profitLoss": "None", "dividendPayout": "129586999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-473000", "operatingCashflow": "344543000", "capitalExpenditures": "101927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343986000", "cashflowFromInvestment": "-150832000", "stockBasedCompensation": "14573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129586999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2176891000, "cost_of_revenue": 1591893000, "gross_profit": 584998000, "research_and_development": null, "selling_general_admin": 252679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 353713000, "depreciation_amortisation": 170869000, "ebitda": 524582000, "interest_expense": 126467000, "interest_income": null, "other_non_operating": null, "pretax_income": 227246000, "tax_provision": 62171000, "effective_tax_rate": null, "net_income": 165075000, "net_income_continuing_ops": 165075000, "net_income_to_common": 165075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300833000, "short_term_investments": null, "net_receivables": 117333000, "inventory": 7387000, "other_current_assets": null, "total_current_assets": 618039000, "net_ppe": null, "goodwill": 774088000, "intangible_assets": 1170671000, "goodwill_and_intangibles": 1944759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4338522000, "total_assets": 4956561000, "short_term_debt": 107542000, "accounts_payable": 30450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 351101000, "long_term_debt": 2730502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4488077000, "total_liabilities": 4839178000, "total_debt": 2838044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 435124000, "total_equity": 117383000, "shares_outstanding": 194032000, "operating_cash_flow": 344543000, "stock_based_compensation": 14573000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150832000, "dividends_paid": 129586999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -343986000, "free_cash_flow": 446470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "353713000", "ebitda": "524582000", "netIncome": "165075000", "grossProfit": "584998000", "depreciation": "None", "totalRevenue": "2176891000", "costOfRevenue": "1591893000", "interestIncome": "None", "incomeBeforeTax": "227246000", "interestExpense": "126467000", "operatingIncome": "332319000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62171000", "reportedCurrency": "USD", "netInterestIncome": "-126467000", "nonInterestIncome": "None", "operatingExpenses": "252679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1591893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170869000", "sellingGeneralAndAdministrative": "252679000", "netIncomeFromContinuingOperations": "165075000" }, "balance": { "goodwill": "774088000", "inventory": "7387000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4956561000", "longTermDebt": "2730502000", "shortTermDebt": "107542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1170671000", "reportedCurrency": "USD", "retainedEarnings": "435124000", "totalLiabilities": "4839178000", "otherCurrentAssets": "192486000", "totalCurrentAssets": "618039000", "currentLongTermDebt": "29750000", "longTermInvestments": "310118000", "shortTermInvestments": "None", "currentNetReceivables": "117333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4338522000", "currentAccountsPayable": "30450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4145016000", "totalShareholderEquity": "117383000", "capitalLeaseObligations": "1384764000", "otherCurrentLiabilities": "213109000", "totalCurrentLiabilities": "351101000", "otherNonCurrentLiabilities": "74894000", "totalNonCurrentLiabilities": "4488077000", "cashAndShortTermInvestments": "300833000", "commonStockSharesOutstanding": "194032000", "intangibleAssetsExcludingGoodwill": "1170671000", "cashAndCashEquivalentsAtCarryingValue": "300833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165075000", "profitLoss": "None", "dividendPayout": "129586999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-473000", "operatingCashflow": "344543000", "capitalExpenditures": "101927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343986000", "cashflowFromInvestment": "-150832000", "stockBasedCompensation": "14573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129586999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170869000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 2246492000, "cost_of_revenue": 1456481000, "gross_profit": 790011000, "ebit": 396294000, "ebitda": 554229000, "pretax_income": 272413000, "tax_provision": 78056000, "net_income": 194357000, "net_income_to_common": 194357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450512000, "total_current_assets": 736140000, "total_assets": 5034843000, "short_term_debt": 150740000, "long_term_debt": 2662130000, "total_debt": 2812870000, "total_liabilities": 4775491000, "total_equity": 259352000, "shares_outstanding": 205614000, "goodwill_and_intangibles": 1963732000 }, "cash_flow": { "operating_cash_flow": 355307000, "capital_expenditure": 94388000, "free_cash_flow": 449695000, "dividends_paid": 204443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200174, "ticker_id": 8916, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "396294000", "ebitda": "554229000", "netIncome": "194357000", "grossProfit": "790011000", "depreciation": "None", "totalRevenue": "2246492000", "costOfRevenue": "1456481000", "interestIncome": "None", "incomeBeforeTax": "272413000", "interestExpense": "123881000", "operatingIncome": "371359000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "78056000", "reportedCurrency": "USD", "netInterestIncome": "-123881000", "nonInterestIncome": "None", "operatingExpenses": "418652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1456481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157935000", "sellingGeneralAndAdministrative": "255208000", "netIncomeFromContinuingOperations": "194357000" }, "balance": { "goodwill": "771468000", "inventory": "6529000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5034843000", "longTermDebt": "2662130000", "shortTermDebt": "150740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1192264000", "reportedCurrency": "USD", "retainedEarnings": "399700000", "totalLiabilities": "4775491000", "otherCurrentAssets": "179173000", "totalCurrentAssets": "736140000", "currentLongTermDebt": "78163000", "longTermInvestments": "317054000", "shortTermInvestments": "288048000", "currentNetReceivables": "99926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4298703000", "currentAccountsPayable": "28455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4092566000", "totalShareholderEquity": "259352000", "capitalLeaseObligations": "1352273000", "otherCurrentLiabilities": "178915000", "totalCurrentLiabilities": "397631000", "otherNonCurrentLiabilities": "84227000", "totalNonCurrentLiabilities": "4377860000", "cashAndShortTermInvestments": "450512000", "commonStockSharesOutstanding": "205614000", "intangibleAssetsExcludingGoodwill": "1192264000", "cashAndCashEquivalentsAtCarryingValue": "450512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194357000", "profitLoss": "None", "dividendPayout": "204443000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "138000", "operatingCashflow": "355307000", "capitalExpenditures": "94388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303098000", "cashflowFromInvestment": "-129305000", "stockBasedCompensation": "23019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2246492000, "cost_of_revenue": 1456481000, "gross_profit": 790011000, "research_and_development": null, "selling_general_admin": 255208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 396294000, "depreciation_amortisation": 157935000, "ebitda": 554229000, "interest_expense": 123881000, "interest_income": null, "other_non_operating": null, "pretax_income": 272413000, "tax_provision": 78056000, "effective_tax_rate": null, "net_income": 194357000, "net_income_continuing_ops": 194357000, "net_income_to_common": 194357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450512000, "short_term_investments": 288048000, "net_receivables": 99926000, "inventory": 6529000, "other_current_assets": null, "total_current_assets": 736140000, "net_ppe": null, "goodwill": 771468000, "intangible_assets": 1192264000, "goodwill_and_intangibles": 1963732000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4298703000, "total_assets": 5034843000, "short_term_debt": 150740000, "accounts_payable": 28455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397631000, "long_term_debt": 2662130000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4377860000, "total_liabilities": 4775491000, "total_debt": 2812870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 399700000, "total_equity": 259352000, "shares_outstanding": 205614000, "operating_cash_flow": 355307000, "stock_based_compensation": 23019000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94388000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129305000, "dividends_paid": 204443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303098000, "free_cash_flow": 449695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "396294000", "ebitda": "554229000", "netIncome": "194357000", "grossProfit": "790011000", "depreciation": "None", "totalRevenue": "2246492000", "costOfRevenue": "1456481000", "interestIncome": "None", "incomeBeforeTax": "272413000", "interestExpense": "123881000", "operatingIncome": "371359000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "78056000", "reportedCurrency": "USD", "netInterestIncome": "-123881000", "nonInterestIncome": "None", "operatingExpenses": "418652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1456481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157935000", "sellingGeneralAndAdministrative": "255208000", "netIncomeFromContinuingOperations": "194357000" }, "balance": { "goodwill": "771468000", "inventory": "6529000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5034843000", "longTermDebt": "2662130000", "shortTermDebt": "150740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1192264000", "reportedCurrency": "USD", "retainedEarnings": "399700000", "totalLiabilities": "4775491000", "otherCurrentAssets": "179173000", "totalCurrentAssets": "736140000", "currentLongTermDebt": "78163000", "longTermInvestments": "317054000", "shortTermInvestments": "288048000", "currentNetReceivables": "99926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4298703000", "currentAccountsPayable": "28455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4092566000", "totalShareholderEquity": "259352000", "capitalLeaseObligations": "1352273000", "otherCurrentLiabilities": "178915000", "totalCurrentLiabilities": "397631000", "otherNonCurrentLiabilities": "84227000", "totalNonCurrentLiabilities": "4377860000", "cashAndShortTermInvestments": "450512000", "commonStockSharesOutstanding": "205614000", "intangibleAssetsExcludingGoodwill": "1192264000", "cashAndCashEquivalentsAtCarryingValue": "450512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194357000", "profitLoss": "None", "dividendPayout": "204443000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "138000", "operatingCashflow": "355307000", "capitalExpenditures": "94388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303098000", "cashflowFromInvestment": "-129305000", "stockBasedCompensation": "23019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157935000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 2181578000, "cost_of_revenue": 1405110000, "gross_profit": 776468000, "ebit": 403479000, "ebitda": 552046000, "pretax_income": 279418000, "tax_provision": 74978000, "net_income": 204440000, "net_income_to_common": 204440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 516037000, "total_current_assets": 837653000, "total_assets": 5182826000, "short_term_debt": 98853000, "long_term_debt": 2732814000, "total_debt": 2831667000, "total_liabilities": 4873047000, "total_equity": 309779000, "shares_outstanding": 211534000, "goodwill_and_intangibles": 1992856000 }, "cash_flow": { "operating_cash_flow": 345416000, "capital_expenditure": 85021000, "free_cash_flow": 430437000, "dividends_paid": 209253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200179, "ticker_id": 8916, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "403479000", "ebitda": "552046000", "netIncome": "204440000", "grossProfit": "776468000", "depreciation": "None", "totalRevenue": "2181578000", "costOfRevenue": "1405110000", "interestIncome": "None", "incomeBeforeTax": "279418000", "interestExpense": "124061000", "operatingIncome": "381984000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "74978000", "reportedCurrency": "USD", "netInterestIncome": "-124061000", "nonInterestIncome": "None", "operatingExpenses": "394484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1405110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148567000", "sellingGeneralAndAdministrative": "249964000", "netIncomeFromContinuingOperations": "204440000" }, "balance": { "goodwill": "773727000", "inventory": "6690000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5182826000", "longTermDebt": "2732814000", "shortTermDebt": "98853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1219129000", "reportedCurrency": "USD", "retainedEarnings": "409863000", "totalLiabilities": "4873047000", "otherCurrentAssets": "193243000", "totalCurrentAssets": "837653000", "currentLongTermDebt": "29250000", "longTermInvestments": "348109000", "shortTermInvestments": "None", "currentNetReceivables": "121683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4345173000", "currentAccountsPayable": "27370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4139774000", "totalShareholderEquity": "309779000", "capitalLeaseObligations": "1377710000", "otherCurrentLiabilities": "227573000", "totalCurrentLiabilities": "381930000", "otherNonCurrentLiabilities": "89711000", "totalNonCurrentLiabilities": "4491117000", "cashAndShortTermInvestments": "516037000", "commonStockSharesOutstanding": "211534000", "intangibleAssetsExcludingGoodwill": "1219129000", "cashAndCashEquivalentsAtCarryingValue": "516037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204440000", "profitLoss": "None", "dividendPayout": "209253000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "439000", "operatingCashflow": "345416000", "capitalExpenditures": "85021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-504303000", "cashflowFromInvestment": "-86546000", "stockBasedCompensation": "23747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2181578000, "cost_of_revenue": 1405110000, "gross_profit": 776468000, "research_and_development": null, "selling_general_admin": 249964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 403479000, "depreciation_amortisation": 148567000, "ebitda": 552046000, "interest_expense": 124061000, "interest_income": null, "other_non_operating": null, "pretax_income": 279418000, "tax_provision": 74978000, "effective_tax_rate": null, "net_income": 204440000, "net_income_continuing_ops": 204440000, "net_income_to_common": 204440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 516037000, "short_term_investments": null, "net_receivables": 121683000, "inventory": 6690000, "other_current_assets": null, "total_current_assets": 837653000, "net_ppe": null, "goodwill": 773727000, "intangible_assets": 1219129000, "goodwill_and_intangibles": 1992856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4345173000, "total_assets": 5182826000, "short_term_debt": 98853000, "accounts_payable": 27370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381930000, "long_term_debt": 2732814000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4491117000, "total_liabilities": 4873047000, "total_debt": 2831667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 409863000, "total_equity": 309779000, "shares_outstanding": 211534000, "operating_cash_flow": 345416000, "stock_based_compensation": 23747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86546000, "dividends_paid": 209253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -504303000, "free_cash_flow": 430437000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "403479000", "ebitda": "552046000", "netIncome": "204440000", "grossProfit": "776468000", "depreciation": "None", "totalRevenue": "2181578000", "costOfRevenue": "1405110000", "interestIncome": "None", "incomeBeforeTax": "279418000", "interestExpense": "124061000", "operatingIncome": "381984000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "74978000", "reportedCurrency": "USD", "netInterestIncome": "-124061000", "nonInterestIncome": "None", "operatingExpenses": "394484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1405110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148567000", "sellingGeneralAndAdministrative": "249964000", "netIncomeFromContinuingOperations": "204440000" }, "balance": { "goodwill": "773727000", "inventory": "6690000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5182826000", "longTermDebt": "2732814000", "shortTermDebt": "98853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1219129000", "reportedCurrency": "USD", "retainedEarnings": "409863000", "totalLiabilities": "4873047000", "otherCurrentAssets": "193243000", "totalCurrentAssets": "837653000", "currentLongTermDebt": "29250000", "longTermInvestments": "348109000", "shortTermInvestments": "None", "currentNetReceivables": "121683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4345173000", "currentAccountsPayable": "27370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4139774000", "totalShareholderEquity": "309779000", "capitalLeaseObligations": "1377710000", "otherCurrentLiabilities": "227573000", "totalCurrentLiabilities": "381930000", "otherNonCurrentLiabilities": "89711000", "totalNonCurrentLiabilities": "4491117000", "cashAndShortTermInvestments": "516037000", "commonStockSharesOutstanding": "211534000", "intangibleAssetsExcludingGoodwill": "1219129000", "cashAndCashEquivalentsAtCarryingValue": "516037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204440000", "profitLoss": "None", "dividendPayout": "209253000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "439000", "operatingCashflow": "345416000", "capitalExpenditures": "85021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-504303000", "cashflowFromInvestment": "-86546000", "stockBasedCompensation": "23747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148567000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 2095505000, "cost_of_revenue": 1374748000, "gross_profit": 720757000, "ebit": 365824000, "ebitda": 501632000, "pretax_income": 243505000, "tax_provision": 66135000, "net_income": 177370000, "net_income_to_common": 177370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 745889000, "total_current_assets": 1058283000, "total_assets": 5499344000, "short_term_debt": 95686000, "long_term_debt": 2822196000, "total_debt": 2917882000, "total_liabilities": 5033624000, "total_equity": 465720000, "shares_outstanding": 215839000, "goodwill_and_intangibles": 2021888000 }, "cash_flow": { "operating_cash_flow": 259904000, "capital_expenditure": 85544000, "free_cash_flow": 345448000, "dividends_paid": 106779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200184, "ticker_id": 8916, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365824000", "ebitda": "501632000", "netIncome": "177370000", "grossProfit": "720757000", "depreciation": "None", "totalRevenue": "2095505000", "costOfRevenue": "1374748000", "interestIncome": "None", "incomeBeforeTax": "243505000", "interestExpense": "122319000", "operatingIncome": "353314000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "66135000", "reportedCurrency": "USD", "netInterestIncome": "-122319000", "nonInterestIncome": "None", "operatingExpenses": "367443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12510000", "costofGoodsAndServicesSold": "1374748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135808000", "sellingGeneralAndAdministrative": "254979000", "netIncomeFromContinuingOperations": "353314000" }, "balance": { "goodwill": "773088000", "inventory": "7129000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5499344000", "longTermDebt": "2822196000", "shortTermDebt": "95686000", "treasuryStock": "-2869780000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1248800000", "reportedCurrency": "USD", "retainedEarnings": "414749000", "totalLiabilities": "5033624000", "otherCurrentAssets": "118417000", "totalCurrentAssets": "1058283000", "currentLongTermDebt": "29250000", "longTermInvestments": "46028000", "shortTermInvestments": "None", "currentNetReceivables": "186848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4441061000", "currentAccountsPayable": "43996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "895778000", "shortLongTermDebtTotal": "4281810000", "totalShareholderEquity": "465720000", "capitalLeaseObligations": "1430364000", "otherCurrentLiabilities": "209181000", "totalCurrentLiabilities": "387999000", "otherNonCurrentLiabilities": "1553008000", "totalNonCurrentLiabilities": "4645625000", "cashAndShortTermInvestments": "745889000", "commonStockSharesOutstanding": "215839000", "intangibleAssetsExcludingGoodwill": "1248800000", "cashAndCashEquivalentsAtCarryingValue": "745889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177370000", "profitLoss": "None", "dividendPayout": "106779000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1203000", "operatingCashflow": "259904000", "capitalExpenditures": "85544000", "changeInReceivables": "-5857000", "changeInExchangeRate": "None", "cashflowFromFinancing": "288674000", "cashflowFromInvestment": "-77776000", "stockBasedCompensation": "24538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "470802000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51950000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2095505000, "cost_of_revenue": 1374748000, "gross_profit": 720757000, "research_and_development": null, "selling_general_admin": 254979000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365824000, "depreciation_amortisation": 135808000, "ebitda": 501632000, "interest_expense": 122319000, "interest_income": null, "other_non_operating": null, "pretax_income": 243505000, "tax_provision": 66135000, "effective_tax_rate": null, "net_income": 177370000, "net_income_continuing_ops": 353314000, "net_income_to_common": 177370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 745889000, "short_term_investments": null, "net_receivables": 186848000, "inventory": 7129000, "other_current_assets": null, "total_current_assets": 1058283000, "net_ppe": null, "goodwill": 773088000, "intangible_assets": 1248800000, "goodwill_and_intangibles": 2021888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4441061000, "total_assets": 5499344000, "short_term_debt": 95686000, "accounts_payable": 43996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 387999000, "long_term_debt": 2822196000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4645625000, "total_liabilities": 5033624000, "total_debt": 2917882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 414749000, "total_equity": 465720000, "shares_outstanding": 215839000, "operating_cash_flow": 259904000, "stock_based_compensation": 24538000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77776000, "dividends_paid": 106779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 288674000, "free_cash_flow": 345448000, "net_change_in_cash": 470802000 }, "raw_data": { "income": { "ebit": "365824000", "ebitda": "501632000", "netIncome": "177370000", "grossProfit": "720757000", "depreciation": "None", "totalRevenue": "2095505000", "costOfRevenue": "1374748000", "interestIncome": "None", "incomeBeforeTax": "243505000", "interestExpense": "122319000", "operatingIncome": "353314000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "66135000", "reportedCurrency": "USD", "netInterestIncome": "-122319000", "nonInterestIncome": "None", "operatingExpenses": "367443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12510000", "costofGoodsAndServicesSold": "1374748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135808000", "sellingGeneralAndAdministrative": "254979000", "netIncomeFromContinuingOperations": "353314000" }, "balance": { "goodwill": "773088000", "inventory": "7129000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5499344000", "longTermDebt": "2822196000", "shortTermDebt": "95686000", "treasuryStock": "-2869780000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1248800000", "reportedCurrency": "USD", "retainedEarnings": "414749000", "totalLiabilities": "5033624000", "otherCurrentAssets": "118417000", "totalCurrentAssets": "1058283000", "currentLongTermDebt": "29250000", "longTermInvestments": "46028000", "shortTermInvestments": "None", "currentNetReceivables": "186848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4441061000", "currentAccountsPayable": "43996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "895778000", "shortLongTermDebtTotal": "4281810000", "totalShareholderEquity": "465720000", "capitalLeaseObligations": "1430364000", "otherCurrentLiabilities": "209181000", "totalCurrentLiabilities": "387999000", "otherNonCurrentLiabilities": "1553008000", "totalNonCurrentLiabilities": "4645625000", "cashAndShortTermInvestments": "745889000", "commonStockSharesOutstanding": "215839000", "intangibleAssetsExcludingGoodwill": "1248800000", "cashAndCashEquivalentsAtCarryingValue": "745889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177370000", "profitLoss": "None", "dividendPayout": "106779000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1203000", "operatingCashflow": "259904000", "capitalExpenditures": "85544000", "changeInReceivables": "-5857000", "changeInExchangeRate": "None", "cashflowFromFinancing": "288674000", "cashflowFromInvestment": "-77776000", "stockBasedCompensation": "24538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "470802000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51950000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135808000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 1896998000, "cost_of_revenue": 1360342000, "gross_profit": 536656000, "ebit": 349763000, "ebitda": 475303000, "pretax_income": 240578000, "tax_provision": 40186000, "net_income": 200392000, "net_income_to_common": 200392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249438000, "total_current_assets": 592849000, "total_assets": 5101391000, "short_term_debt": 87078000, "long_term_debt": 2356416000, "total_debt": 2443494000, "total_liabilities": 4664986000, "total_equity": 436405000, "shares_outstanding": 224405000, "goodwill_and_intangibles": 2056069000 }, "cash_flow": { "operating_cash_flow": 345772000, "capital_expenditure": 77984000, "free_cash_flow": 423756000, "dividends_paid": 94846000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200189, "ticker_id": 8916, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "349763000", "ebitda": "475303000", "netIncome": "200392000", "grossProfit": "536656000", "depreciation": "None", "totalRevenue": "1896998000", "costOfRevenue": "1360342000", "interestIncome": "None", "incomeBeforeTax": "240578000", "interestExpense": "109185000", "operatingIncome": "366960000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "40186000", "reportedCurrency": "USD", "netInterestIncome": "-109185000", "nonInterestIncome": "None", "operatingExpenses": "169696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17197000", "costofGoodsAndServicesSold": "1360342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125540000", "sellingGeneralAndAdministrative": "81400000", "netIncomeFromContinuingOperations": "200392000" }, "balance": { "goodwill": "775278000", "inventory": "5934000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5101391000", "longTermDebt": "2356416000", "shortTermDebt": "87078000", "treasuryStock": "-2805268000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1280791000", "reportedCurrency": "USD", "retainedEarnings": "344198000", "totalLiabilities": "4664986000", "otherCurrentAssets": "217937000", "totalCurrentAssets": "592849000", "currentLongTermDebt": "24250000", "longTermInvestments": "349577000", "shortTermInvestments": "None", "currentNetReceivables": "119540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4508542000", "currentAccountsPayable": "41163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1963766000", "shortLongTermDebtTotal": "3856409000", "totalShareholderEquity": "436405000", "capitalLeaseObligations": "1475743000", "otherCurrentLiabilities": "270542000", "totalCurrentLiabilities": "426925000", "otherNonCurrentLiabilities": "1054348000", "totalNonCurrentLiabilities": "4238061000", "cashAndShortTermInvestments": "249438000", "commonStockSharesOutstanding": "224405000", "intangibleAssetsExcludingGoodwill": "1280791000", "cashAndCashEquivalentsAtCarryingValue": "249438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200392000", "profitLoss": "None", "dividendPayout": "94846000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-872000", "operatingCashflow": "345772000", "capitalExpenditures": "77984000", "changeInReceivables": "-5613000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242742000", "cashflowFromInvestment": "-154669000", "stockBasedCompensation": "22019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94846000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51639000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1896998000, "cost_of_revenue": 1360342000, "gross_profit": 536656000, "research_and_development": null, "selling_general_admin": 81400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 349763000, "depreciation_amortisation": 125540000, "ebitda": 475303000, "interest_expense": 109185000, "interest_income": null, "other_non_operating": null, "pretax_income": 240578000, "tax_provision": 40186000, "effective_tax_rate": null, "net_income": 200392000, "net_income_continuing_ops": 200392000, "net_income_to_common": 200392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249438000, "short_term_investments": null, "net_receivables": 119540000, "inventory": 5934000, "other_current_assets": null, "total_current_assets": 592849000, "net_ppe": null, "goodwill": 775278000, "intangible_assets": 1280791000, "goodwill_and_intangibles": 2056069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4508542000, "total_assets": 5101391000, "short_term_debt": 87078000, "accounts_payable": 41163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426925000, "long_term_debt": 2356416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4238061000, "total_liabilities": 4664986000, "total_debt": 2443494000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 344198000, "total_equity": 436405000, "shares_outstanding": 224405000, "operating_cash_flow": 345772000, "stock_based_compensation": 22019000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154669000, "dividends_paid": 94846000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -242742000, "free_cash_flow": 423756000, "net_change_in_cash": -51639000 }, "raw_data": { "income": { "ebit": "349763000", "ebitda": "475303000", "netIncome": "200392000", "grossProfit": "536656000", "depreciation": "None", "totalRevenue": "1896998000", "costOfRevenue": "1360342000", "interestIncome": "None", "incomeBeforeTax": "240578000", "interestExpense": "109185000", "operatingIncome": "366960000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "40186000", "reportedCurrency": "USD", "netInterestIncome": "-109185000", "nonInterestIncome": "None", "operatingExpenses": "169696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17197000", "costofGoodsAndServicesSold": "1360342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125540000", "sellingGeneralAndAdministrative": "81400000", "netIncomeFromContinuingOperations": "200392000" }, "balance": { "goodwill": "775278000", "inventory": "5934000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5101391000", "longTermDebt": "2356416000", "shortTermDebt": "87078000", "treasuryStock": "-2805268000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1280791000", "reportedCurrency": "USD", "retainedEarnings": "344198000", "totalLiabilities": "4664986000", "otherCurrentAssets": "217937000", "totalCurrentAssets": "592849000", "currentLongTermDebt": "24250000", "longTermInvestments": "349577000", "shortTermInvestments": "None", "currentNetReceivables": "119540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4508542000", "currentAccountsPayable": "41163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1963766000", "shortLongTermDebtTotal": "3856409000", "totalShareholderEquity": "436405000", "capitalLeaseObligations": "1475743000", "otherCurrentLiabilities": "270542000", "totalCurrentLiabilities": "426925000", "otherNonCurrentLiabilities": "1054348000", "totalNonCurrentLiabilities": "4238061000", "cashAndShortTermInvestments": "249438000", "commonStockSharesOutstanding": "224405000", "intangibleAssetsExcludingGoodwill": "1280791000", "cashAndCashEquivalentsAtCarryingValue": "249438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200392000", "profitLoss": "None", "dividendPayout": "94846000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-872000", "operatingCashflow": "345772000", "capitalExpenditures": "77984000", "changeInReceivables": "-5613000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242742000", "cashflowFromInvestment": "-154669000", "stockBasedCompensation": "22019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94846000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51639000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125540000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 1733825000, "cost_of_revenue": 1112344000, "gross_profit": 621481000, "ebit": 270532000, "ebitda": 403307000, "pretax_income": 152795000, "tax_provision": 34963000, "net_income": 117832000, "net_income_to_common": 117832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306989000, "total_current_assets": 687623000, "total_assets": 5040006000, "short_term_debt": 86413000, "long_term_debt": 2218163000, "total_debt": 2304576000, "total_liabilities": 4490410000, "total_equity": 549596000, "shares_outstanding": 228014000, "goodwill_and_intangibles": 1976009000 }, "cash_flow": { "operating_cash_flow": 284361000, "capital_expenditure": 68969000, "free_cash_flow": 353330000, "dividends_paid": 64866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200194, "ticker_id": 8916, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270532000", "ebitda": "403307000", "netIncome": "117832000", "grossProfit": "621481000", "depreciation": "None", "totalRevenue": "1733825000", "costOfRevenue": "1112344000", "interestIncome": "29067000", "incomeBeforeTax": "152795000", "interestExpense": "117737000", "operatingIncome": "269308000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "34963000", "reportedCurrency": "USD", "netInterestIncome": "-117737000", "nonInterestIncome": "None", "operatingExpenses": "352173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1224000", "costofGoodsAndServicesSold": "1112344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132775000", "sellingGeneralAndAdministrative": "206876000", "netIncomeFromContinuingOperations": "117832000" }, "balance": { "goodwill": "751049000", "inventory": "4732000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5040006000", "longTermDebt": "2218163000", "shortTermDebt": "86413000", "treasuryStock": "-2585755000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1224960000", "reportedCurrency": "USD", "retainedEarnings": "238674000", "totalLiabilities": "4490410000", "otherCurrentAssets": "202759000", "totalCurrentAssets": "687623000", "currentLongTermDebt": "28962000", "longTermInvestments": "44574000", "shortTermInvestments": "44574000", "currentNetReceivables": "173143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4352383000", "currentAccountsPayable": "31063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "915889000", "shortLongTermDebtTotal": "3675977000", "totalShareholderEquity": "549596000", "capitalLeaseObligations": "1428852000", "otherCurrentLiabilities": "113349000", "totalCurrentLiabilities": "413308000", "otherNonCurrentLiabilities": "983014000", "totalNonCurrentLiabilities": "4077102000", "cashAndShortTermInvestments": "306989000", "commonStockSharesOutstanding": "228014000", "intangibleAssetsExcludingGoodwill": "1224960000", "cashAndCashEquivalentsAtCarryingValue": "306989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117832000", "profitLoss": "None", "dividendPayout": "64866000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-841000", "operatingCashflow": "284361000", "capitalExpenditures": "68969000", "changeInReceivables": "-16243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157907000", "cashflowFromInvestment": "-68250000", "stockBasedCompensation": "18930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58204000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132775000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1733825000, "cost_of_revenue": 1112344000, "gross_profit": 621481000, "research_and_development": null, "selling_general_admin": 206876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270532000, "depreciation_amortisation": 132775000, "ebitda": 403307000, "interest_expense": 117737000, "interest_income": null, "other_non_operating": null, "pretax_income": 152795000, "tax_provision": 34963000, "effective_tax_rate": null, "net_income": 117832000, "net_income_continuing_ops": 117832000, "net_income_to_common": 117832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306989000, "short_term_investments": 44574000, "net_receivables": 173143000, "inventory": 4732000, "other_current_assets": null, "total_current_assets": 687623000, "net_ppe": null, "goodwill": 751049000, "intangible_assets": 1224960000, "goodwill_and_intangibles": 1976009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4352383000, "total_assets": 5040006000, "short_term_debt": 86413000, "accounts_payable": 31063000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413308000, "long_term_debt": 2218163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4077102000, "total_liabilities": 4490410000, "total_debt": 2304576000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 238674000, "total_equity": 549596000, "shares_outstanding": 228014000, "operating_cash_flow": 284361000, "stock_based_compensation": 18930000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68250000, "dividends_paid": 64866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157907000, "free_cash_flow": 353330000, "net_change_in_cash": 58204000 }, "raw_data": { "income": { "ebit": "270532000", "ebitda": "403307000", "netIncome": "117832000", "grossProfit": "621481000", "depreciation": "None", "totalRevenue": "1733825000", "costOfRevenue": "1112344000", "interestIncome": "29067000", "incomeBeforeTax": "152795000", "interestExpense": "117737000", "operatingIncome": "269308000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "34963000", "reportedCurrency": "USD", "netInterestIncome": "-117737000", "nonInterestIncome": "None", "operatingExpenses": "352173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1224000", "costofGoodsAndServicesSold": "1112344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132775000", "sellingGeneralAndAdministrative": "206876000", "netIncomeFromContinuingOperations": "117832000" }, "balance": { "goodwill": "751049000", "inventory": "4732000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5040006000", "longTermDebt": "2218163000", "shortTermDebt": "86413000", "treasuryStock": "-2585755000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1224960000", "reportedCurrency": "USD", "retainedEarnings": "238674000", "totalLiabilities": "4490410000", "otherCurrentAssets": "202759000", "totalCurrentAssets": "687623000", "currentLongTermDebt": "28962000", "longTermInvestments": "44574000", "shortTermInvestments": "44574000", "currentNetReceivables": "173143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4352383000", "currentAccountsPayable": "31063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "915889000", "shortLongTermDebtTotal": "3675977000", "totalShareholderEquity": "549596000", "capitalLeaseObligations": "1428852000", "otherCurrentLiabilities": "113349000", "totalCurrentLiabilities": "413308000", "otherNonCurrentLiabilities": "983014000", "totalNonCurrentLiabilities": "4077102000", "cashAndShortTermInvestments": "306989000", "commonStockSharesOutstanding": "228014000", "intangibleAssetsExcludingGoodwill": "1224960000", "cashAndCashEquivalentsAtCarryingValue": "306989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117832000", "profitLoss": "None", "dividendPayout": "64866000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-841000", "operatingCashflow": "284361000", "capitalExpenditures": "68969000", "changeInReceivables": "-16243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157907000", "cashflowFromInvestment": "-68250000", "stockBasedCompensation": "18930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58204000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132775000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 1709002000, "cost_of_revenue": 1103261000, "gross_profit": 605741000, "ebit": 287452000, "ebitda": 419145000, "pretax_income": 171481000, "tax_provision": 34541000, "net_income": 136940000, "net_income_to_common": 136940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300195000, "total_current_assets": 554047000, "total_assets": 4994529000, "short_term_debt": 77530000, "long_term_debt": 2257561000, "total_debt": 2335091000, "total_liabilities": 4478170000, "total_equity": 516359000, "shares_outstanding": 235075000, "goodwill_and_intangibles": 2003123000 }, "cash_flow": { "operating_cash_flow": 288933000, "capital_expenditure": 74453000, "free_cash_flow": 363386000, "dividends_paid": 96364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200199, "ticker_id": 8916, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287452000", "ebitda": "419145000", "netIncome": "136940000", "grossProfit": "605741000", "depreciation": "None", "totalRevenue": "1709002000", "costOfRevenue": "1103261000", "interestIncome": "26333000", "incomeBeforeTax": "171481000", "interestExpense": "115971000", "operatingIncome": "262579000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34541000", "reportedCurrency": "USD", "netInterestIncome": "-115971000", "nonInterestIncome": "None", "operatingExpenses": "343162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24873000", "costofGoodsAndServicesSold": "1103261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131693000", "sellingGeneralAndAdministrative": "200206000", "netIncomeFromContinuingOperations": "136940000" }, "balance": { "goodwill": "755911000", "inventory": "3891000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4994529000", "longTermDebt": "2257561000", "shortTermDebt": "77530000", "treasuryStock": "-2536581000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1247212000", "reportedCurrency": "USD", "retainedEarnings": "185725000", "totalLiabilities": "4478170000", "otherCurrentAssets": "132500000", "totalCurrentAssets": "554047000", "currentLongTermDebt": "22750000", "longTermInvestments": "45949000", "shortTermInvestments": "None", "currentNetReceivables": "117461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4440482000", "currentAccountsPayable": "22701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "977000000", "shortLongTermDebtTotal": "3713675000", "totalShareholderEquity": "516359000", "capitalLeaseObligations": "1433364000", "otherCurrentLiabilities": "-45218000", "totalCurrentLiabilities": "349698000", "otherNonCurrentLiabilities": "1508362000", "totalNonCurrentLiabilities": "4128472000", "cashAndShortTermInvestments": "300195000", "commonStockSharesOutstanding": "235075000", "intangibleAssetsExcludingGoodwill": "1247212000", "cashAndCashEquivalentsAtCarryingValue": "300195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136940000", "profitLoss": "None", "dividendPayout": "96364000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-163000", "operatingCashflow": "288933000", "capitalExpenditures": "74453000", "changeInReceivables": "16935000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365296000", "cashflowFromInvestment": "-54931000", "stockBasedCompensation": "18676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-131294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217797000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1709002000, "cost_of_revenue": 1103261000, "gross_profit": 605741000, "research_and_development": null, "selling_general_admin": 200206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287452000, "depreciation_amortisation": 131693000, "ebitda": 419145000, "interest_expense": 115971000, "interest_income": null, "other_non_operating": null, "pretax_income": 171481000, "tax_provision": 34541000, "effective_tax_rate": null, "net_income": 136940000, "net_income_continuing_ops": 136940000, "net_income_to_common": 136940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300195000, "short_term_investments": null, "net_receivables": 117461000, "inventory": 3891000, "other_current_assets": null, "total_current_assets": 554047000, "net_ppe": null, "goodwill": 755911000, "intangible_assets": 1247212000, "goodwill_and_intangibles": 2003123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4440482000, "total_assets": 4994529000, "short_term_debt": 77530000, "accounts_payable": 22701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349698000, "long_term_debt": 2257561000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4128472000, "total_liabilities": 4478170000, "total_debt": 2335091000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 185725000, "total_equity": 516359000, "shares_outstanding": 235075000, "operating_cash_flow": 288933000, "stock_based_compensation": 18676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54931000, "dividends_paid": 96364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -365296000, "free_cash_flow": 363386000, "net_change_in_cash": -131294000 }, "raw_data": { "income": { "ebit": "287452000", "ebitda": "419145000", "netIncome": "136940000", "grossProfit": "605741000", "depreciation": "None", "totalRevenue": "1709002000", "costOfRevenue": "1103261000", "interestIncome": "26333000", "incomeBeforeTax": "171481000", "interestExpense": "115971000", "operatingIncome": "262579000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34541000", "reportedCurrency": "USD", "netInterestIncome": "-115971000", "nonInterestIncome": "None", "operatingExpenses": "343162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24873000", "costofGoodsAndServicesSold": "1103261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131693000", "sellingGeneralAndAdministrative": "200206000", "netIncomeFromContinuingOperations": "136940000" }, "balance": { "goodwill": "755911000", "inventory": "3891000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4994529000", "longTermDebt": "2257561000", "shortTermDebt": "77530000", "treasuryStock": "-2536581000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1247212000", "reportedCurrency": "USD", "retainedEarnings": "185725000", "totalLiabilities": "4478170000", "otherCurrentAssets": "132500000", "totalCurrentAssets": "554047000", "currentLongTermDebt": "22750000", "longTermInvestments": "45949000", "shortTermInvestments": "None", "currentNetReceivables": "117461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4440482000", "currentAccountsPayable": "22701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "977000000", "shortLongTermDebtTotal": "3713675000", "totalShareholderEquity": "516359000", "capitalLeaseObligations": "1433364000", "otherCurrentLiabilities": "-45218000", "totalCurrentLiabilities": "349698000", "otherNonCurrentLiabilities": "1508362000", "totalNonCurrentLiabilities": "4128472000", "cashAndShortTermInvestments": "300195000", "commonStockSharesOutstanding": "235075000", "intangibleAssetsExcludingGoodwill": "1247212000", "cashAndCashEquivalentsAtCarryingValue": "300195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136940000", "profitLoss": "None", "dividendPayout": "96364000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-163000", "operatingCashflow": "288933000", "capitalExpenditures": "74453000", "changeInReceivables": "16935000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365296000", "cashflowFromInvestment": "-54931000", "stockBasedCompensation": "18676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-131294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217797000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131693000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 1589936000, "cost_of_revenue": 986761000, "gross_profit": 603175000, "ebit": 694534000, "ebitda": 823413000, "pretax_income": 574916000, "tax_provision": 114801000, "net_income": 460115000, "net_income_to_common": 460115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431405000, "total_current_assets": 665718000, "total_assets": 4292035000, "short_term_debt": 31655000, "long_term_debt": 2752783000, "total_debt": 2784438000, "total_liabilities": 3643586000, "total_equity": 648449000, "shares_outstanding": 244963000, "goodwill_and_intangibles": 2042037000 }, "cash_flow": { "operating_cash_flow": 224228000, "capital_expenditure": 69857000, "free_cash_flow": 294085000, "dividends_paid": 80532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200204, "ticker_id": 8916, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "694534000", "ebitda": "823413000", "netIncome": "460115000", "grossProfit": "603175000", "depreciation": "None", "totalRevenue": "1589936000", "costOfRevenue": "986761000", "interestIncome": "None", "incomeBeforeTax": "574916000", "interestExpense": "119618000", "operatingIncome": "249892000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "114801000", "reportedCurrency": "USD", "netInterestIncome": "-119618000", "nonInterestIncome": "None", "operatingExpenses": "339981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "444642000", "costofGoodsAndServicesSold": "986761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128879000", "sellingGeneralAndAdministrative": "217489000", "netIncomeFromContinuingOperations": "460115000" }, "balance": { "goodwill": "747884000", "inventory": "3687000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4292035000", "longTermDebt": "2752783000", "shortTermDebt": "31655000", "treasuryStock": "-2367893000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1294153000", "reportedCurrency": "USD", "retainedEarnings": "146277000", "totalLiabilities": "3643586000", "otherCurrentAssets": "120821000", "totalCurrentAssets": "665718000", "currentLongTermDebt": "31655000", "longTermInvestments": "274137000", "shortTermInvestments": "None", "currentNetReceivables": "109805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3626317000", "currentAccountsPayable": "21741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1213236000", "shortLongTermDebtTotal": "2784438000", "totalShareholderEquity": "648449000", "capitalLeaseObligations": "455636000", "otherCurrentLiabilities": "59342000", "totalCurrentLiabilities": "284185000", "otherNonCurrentLiabilities": "245226000", "totalNonCurrentLiabilities": "3359401000", "cashAndShortTermInvestments": "431405000", "commonStockSharesOutstanding": "244963000", "intangibleAssetsExcludingGoodwill": "1294153000", "cashAndCashEquivalentsAtCarryingValue": "431405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460115000", "profitLoss": "None", "dividendPayout": "80532000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-434000", "operatingCashflow": "224228000", "capitalExpenditures": "69857000", "changeInReceivables": "13226000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305762000", "cashflowFromInvestment": "362911000", "stockBasedCompensation": "17918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80532000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "281377000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1589936000, "cost_of_revenue": 986761000, "gross_profit": 603175000, "research_and_development": 0, "selling_general_admin": 217489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 694534000, "depreciation_amortisation": 128879000, "ebitda": 823413000, "interest_expense": 119618000, "interest_income": null, "other_non_operating": null, "pretax_income": 574916000, "tax_provision": 114801000, "effective_tax_rate": null, "net_income": 460115000, "net_income_continuing_ops": 460115000, "net_income_to_common": 460115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 431405000, "short_term_investments": null, "net_receivables": 109805000, "inventory": 3687000, "other_current_assets": null, "total_current_assets": 665718000, "net_ppe": null, "goodwill": 747884000, "intangible_assets": 1294153000, "goodwill_and_intangibles": 2042037000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3626317000, "total_assets": 4292035000, "short_term_debt": 31655000, "accounts_payable": 21741000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 284185000, "long_term_debt": 2752783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3359401000, "total_liabilities": 3643586000, "total_debt": 2784438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 146277000, "total_equity": 648449000, "shares_outstanding": 244963000, "operating_cash_flow": 224228000, "stock_based_compensation": 17918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 362911000, "dividends_paid": 80532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -305762000, "free_cash_flow": 294085000, "net_change_in_cash": 281377000 }, "raw_data": { "income": { "ebit": "694534000", "ebitda": "823413000", "netIncome": "460115000", "grossProfit": "603175000", "depreciation": "None", "totalRevenue": "1589936000", "costOfRevenue": "986761000", "interestIncome": "None", "incomeBeforeTax": "574916000", "interestExpense": "119618000", "operatingIncome": "249892000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "114801000", "reportedCurrency": "USD", "netInterestIncome": "-119618000", "nonInterestIncome": "None", "operatingExpenses": "339981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "444642000", "costofGoodsAndServicesSold": "986761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128879000", "sellingGeneralAndAdministrative": "217489000", "netIncomeFromContinuingOperations": "460115000" }, "balance": { "goodwill": "747884000", "inventory": "3687000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4292035000", "longTermDebt": "2752783000", "shortTermDebt": "31655000", "treasuryStock": "-2367893000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1294153000", "reportedCurrency": "USD", "retainedEarnings": "146277000", "totalLiabilities": "3643586000", "otherCurrentAssets": "120821000", "totalCurrentAssets": "665718000", "currentLongTermDebt": "31655000", "longTermInvestments": "274137000", "shortTermInvestments": "None", "currentNetReceivables": "109805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3626317000", "currentAccountsPayable": "21741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1213236000", "shortLongTermDebtTotal": "2784438000", "totalShareholderEquity": "648449000", "capitalLeaseObligations": "455636000", "otherCurrentLiabilities": "59342000", "totalCurrentLiabilities": "284185000", "otherNonCurrentLiabilities": "245226000", "totalNonCurrentLiabilities": "3359401000", "cashAndShortTermInvestments": "431405000", "commonStockSharesOutstanding": "244963000", "intangibleAssetsExcludingGoodwill": "1294153000", "cashAndCashEquivalentsAtCarryingValue": "431405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460115000", "profitLoss": "None", "dividendPayout": "80532000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-434000", "operatingCashflow": "224228000", "capitalExpenditures": "69857000", "changeInReceivables": "13226000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305762000", "cashflowFromInvestment": "362911000", "stockBasedCompensation": "17918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80532000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "281377000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128879000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 540637000, "cost_of_revenue": 407168000, "gross_profit": 133469000, "ebit": 60626000, "ebitda": 105963000, "pretax_income": 34165000, "tax_provision": -11453000, "net_income": 45618000, "net_income_to_common": 45618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447184000, "total_current_assets": 652262000, "total_assets": 4924622000, "short_term_debt": 109402000, "long_term_debt": 2724896000, "total_debt": 2834298000, "total_liabilities": 4809071000, "total_equity": 115551000, "shares_outstanding": 190544000, "goodwill_and_intangibles": 1932105000 }, "cash_flow": { "operating_cash_flow": 59389000, "capital_expenditure": 11881000, "free_cash_flow": 71270000, "dividends_paid": 26648000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200167, "ticker_id": 8916, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60626000", "ebitda": "105963000", "netIncome": "45618000", "grossProfit": "133469000", "depreciation": "None", "totalRevenue": "540637000", "costOfRevenue": "407168000", "interestIncome": "None", "incomeBeforeTax": "34165000", "interestExpense": "34106000", "operatingIncome": "60626000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11453000", "reportedCurrency": "USD", "netInterestIncome": "-34106000", "nonInterestIncome": "None", "operatingExpenses": "72843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45337000", "sellingGeneralAndAdministrative": "72843000", "netIncomeFromContinuingOperations": "22712000" }, "balance": { "goodwill": "773710000", "inventory": "6604000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4924622000", "longTermDebt": "2724896000", "shortTermDebt": "109402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1158395000", "reportedCurrency": "USD", "retainedEarnings": "431173000", "totalLiabilities": "4809071000", "otherCurrentAssets": "73419000", "totalCurrentAssets": "652262000", "currentLongTermDebt": "29750000", "longTermInvestments": "304170000", "shortTermInvestments": "None", "currentNetReceivables": "125055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4272360000", "currentAccountsPayable": "23596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4116593000", "totalShareholderEquity": "115551000", "capitalLeaseObligations": "1361947000", "otherCurrentLiabilities": "213401000", "totalCurrentLiabilities": "356158000", "otherNonCurrentLiabilities": "72804000", "totalNonCurrentLiabilities": "4452913000", "cashAndShortTermInvestments": "447184000", "commonStockSharesOutstanding": "190544000", "intangibleAssetsExcludingGoodwill": "1158395000", "cashAndCashEquivalentsAtCarryingValue": "447184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22712000", "profitLoss": "None", "dividendPayout": "26648000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59389000", "capitalExpenditures": "11881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40479000", "cashflowFromInvestment": "-13665000", "stockBasedCompensation": "5246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26648000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540637000, "cost_of_revenue": 407168000, "gross_profit": 133469000, "research_and_development": null, "selling_general_admin": 72843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60626000, "depreciation_amortisation": 45337000, "ebitda": 105963000, "interest_expense": 34106000, "interest_income": null, "other_non_operating": null, "pretax_income": 34165000, "tax_provision": -11453000, "effective_tax_rate": null, "net_income": 45618000, "net_income_continuing_ops": 22712000, "net_income_to_common": 45618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447184000, "short_term_investments": null, "net_receivables": 125055000, "inventory": 6604000, "other_current_assets": null, "total_current_assets": 652262000, "net_ppe": null, "goodwill": 773710000, "intangible_assets": 1158395000, "goodwill_and_intangibles": 1932105000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4272360000, "total_assets": 4924622000, "short_term_debt": 109402000, "accounts_payable": 23596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356158000, "long_term_debt": 2724896000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4452913000, "total_liabilities": 4809071000, "total_debt": 2834298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 431173000, "total_equity": 115551000, "shares_outstanding": 190544000, "operating_cash_flow": 59389000, "stock_based_compensation": 5246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13665000, "dividends_paid": 26648000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40479000, "free_cash_flow": 71270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60626000", "ebitda": "105963000", "netIncome": "45618000", "grossProfit": "133469000", "depreciation": "None", "totalRevenue": "540637000", "costOfRevenue": "407168000", "interestIncome": "None", "incomeBeforeTax": "34165000", "interestExpense": "34106000", "operatingIncome": "60626000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11453000", "reportedCurrency": "USD", "netInterestIncome": "-34106000", "nonInterestIncome": "None", "operatingExpenses": "72843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45337000", "sellingGeneralAndAdministrative": "72843000", "netIncomeFromContinuingOperations": "22712000" }, "balance": { "goodwill": "773710000", "inventory": "6604000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4924622000", "longTermDebt": "2724896000", "shortTermDebt": "109402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1158395000", "reportedCurrency": "USD", "retainedEarnings": "431173000", "totalLiabilities": "4809071000", "otherCurrentAssets": "73419000", "totalCurrentAssets": "652262000", "currentLongTermDebt": "29750000", "longTermInvestments": "304170000", "shortTermInvestments": "None", "currentNetReceivables": "125055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4272360000", "currentAccountsPayable": "23596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4116593000", "totalShareholderEquity": "115551000", "capitalLeaseObligations": "1361947000", "otherCurrentLiabilities": "213401000", "totalCurrentLiabilities": "356158000", "otherNonCurrentLiabilities": "72804000", "totalNonCurrentLiabilities": "4452913000", "cashAndShortTermInvestments": "447184000", "commonStockSharesOutstanding": "190544000", "intangibleAssetsExcludingGoodwill": "1158395000", "cashAndCashEquivalentsAtCarryingValue": "447184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22712000", "profitLoss": "None", "dividendPayout": "26648000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59389000", "capitalExpenditures": "11881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40479000", "cashflowFromInvestment": "-13665000", "stockBasedCompensation": "5246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26648000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45337000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 542974000, "cost_of_revenue": 411524000, "gross_profit": 131449999, "ebit": 65694999, "ebitda": 111182999, "pretax_income": 33192999, "tax_provision": 6712000, "net_income": 26481000, "net_income_to_common": 26481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300833000, "total_current_assets": 618039000, "total_assets": 4956561000, "short_term_debt": 107542000, "long_term_debt": 2730502000, "total_debt": 2838044000, "total_liabilities": 4839178000, "total_equity": 117383000, "shares_outstanding": 190544000, "goodwill_and_intangibles": 1944759000 }, "cash_flow": { "operating_cash_flow": 69280000, "capital_expenditure": 37884000, "free_cash_flow": 107164000, "dividends_paid": 26633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200168, "ticker_id": 8916, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65694999", "ebitda": "111182999", "netIncome": "26481000", "grossProfit": "131449999", "depreciation": "None", "totalRevenue": "542974000", "costOfRevenue": "411524000", "interestIncome": "None", "incomeBeforeTax": "33192999", "interestExpense": "32502000", "operatingIncome": "64369000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6712000", "reportedCurrency": "USD", "netInterestIncome": "-32502000", "nonInterestIncome": "None", "operatingExpenses": "67081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45488000", "sellingGeneralAndAdministrative": "67081000", "netIncomeFromContinuingOperations": "26481000" }, "balance": { "goodwill": "774088000", "inventory": "7387000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4956561000", "longTermDebt": "2730502000", "shortTermDebt": "107542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1170671000", "reportedCurrency": "USD", "retainedEarnings": "435124000", "totalLiabilities": "4839178000", "otherCurrentAssets": "192486000", "totalCurrentAssets": "618039000", "currentLongTermDebt": "29750000", "longTermInvestments": "310118000", "shortTermInvestments": "None", "currentNetReceivables": "117333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4338522000", "currentAccountsPayable": "30450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4145016000", "totalShareholderEquity": "117383000", "capitalLeaseObligations": "1384764000", "otherCurrentLiabilities": "213109000", "totalCurrentLiabilities": "351101000", "otherNonCurrentLiabilities": "74894000", "totalNonCurrentLiabilities": "4488077000", "cashAndShortTermInvestments": "300833000", "commonStockSharesOutstanding": "190544000", "intangibleAssetsExcludingGoodwill": "1170671000", "cashAndCashEquivalentsAtCarryingValue": "300833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26481000", "profitLoss": "None", "dividendPayout": "26633000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69280000", "capitalExpenditures": "37884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14354000", "cashflowFromInvestment": "-50273000", "stockBasedCompensation": "4792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542974000, "cost_of_revenue": 411524000, "gross_profit": 131449999, "research_and_development": null, "selling_general_admin": 67081000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65694999, "depreciation_amortisation": 45488000, "ebitda": 111182999, "interest_expense": 32502000, "interest_income": null, "other_non_operating": null, "pretax_income": 33192999, "tax_provision": 6712000, "effective_tax_rate": null, "net_income": 26481000, "net_income_continuing_ops": 26481000, "net_income_to_common": 26481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300833000, "short_term_investments": null, "net_receivables": 117333000, "inventory": 7387000, "other_current_assets": null, "total_current_assets": 618039000, "net_ppe": null, "goodwill": 774088000, "intangible_assets": 1170671000, "goodwill_and_intangibles": 1944759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4338522000, "total_assets": 4956561000, "short_term_debt": 107542000, "accounts_payable": 30450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 351101000, "long_term_debt": 2730502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4488077000, "total_liabilities": 4839178000, "total_debt": 2838044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 435124000, "total_equity": 117383000, "shares_outstanding": 190544000, "operating_cash_flow": 69280000, "stock_based_compensation": 4792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50273000, "dividends_paid": 26633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14354000, "free_cash_flow": 107164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65694999", "ebitda": "111182999", "netIncome": "26481000", "grossProfit": "131449999", "depreciation": "None", "totalRevenue": "542974000", "costOfRevenue": "411524000", "interestIncome": "None", "incomeBeforeTax": "33192999", "interestExpense": "32502000", "operatingIncome": "64369000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6712000", "reportedCurrency": "USD", "netInterestIncome": "-32502000", "nonInterestIncome": "None", "operatingExpenses": "67081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45488000", "sellingGeneralAndAdministrative": "67081000", "netIncomeFromContinuingOperations": "26481000" }, "balance": { "goodwill": "774088000", "inventory": "7387000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4956561000", "longTermDebt": "2730502000", "shortTermDebt": "107542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1170671000", "reportedCurrency": "USD", "retainedEarnings": "435124000", "totalLiabilities": "4839178000", "otherCurrentAssets": "192486000", "totalCurrentAssets": "618039000", "currentLongTermDebt": "29750000", "longTermInvestments": "310118000", "shortTermInvestments": "None", "currentNetReceivables": "117333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4338522000", "currentAccountsPayable": "30450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4145016000", "totalShareholderEquity": "117383000", "capitalLeaseObligations": "1384764000", "otherCurrentLiabilities": "213109000", "totalCurrentLiabilities": "351101000", "otherNonCurrentLiabilities": "74894000", "totalNonCurrentLiabilities": "4488077000", "cashAndShortTermInvestments": "300833000", "commonStockSharesOutstanding": "190544000", "intangibleAssetsExcludingGoodwill": "1170671000", "cashAndCashEquivalentsAtCarryingValue": "300833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26481000", "profitLoss": "None", "dividendPayout": "26633000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69280000", "capitalExpenditures": "37884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14354000", "cashflowFromInvestment": "-50273000", "stockBasedCompensation": "4792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45488000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 549516000, "cost_of_revenue": 404019000, "gross_profit": 145497000, "ebit": 94779000, "ebitda": 138398000, "pretax_income": 63236000, "tax_provision": 18984000, "net_income": 44252000, "net_income_to_common": 44252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450347000, "total_current_assets": 640856000, "total_assets": 4976175000, "short_term_debt": 502480000, "long_term_debt": 2298622000, "total_debt": 2801102000, "total_liabilities": 4866982000, "total_equity": 109193000, "shares_outstanding": 192714000, "goodwill_and_intangibles": 1952220000 }, "cash_flow": { "operating_cash_flow": 129255000, "capital_expenditure": 24993000, "free_cash_flow": 154248000, "dividends_paid": 26711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200170, "ticker_id": 8916, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94779000", "ebitda": "138398000", "netIncome": "44252000", "grossProfit": "145497000", "depreciation": "None", "totalRevenue": "549516000", "costOfRevenue": "404019000", "interestIncome": "None", "incomeBeforeTax": "63236000", "interestExpense": "31543000", "operatingIncome": "87588000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18984000", "reportedCurrency": "USD", "netInterestIncome": "-31543000", "nonInterestIncome": "None", "operatingExpenses": "57909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43619000", "sellingGeneralAndAdministrative": "57909000", "netIncomeFromContinuingOperations": "44252000" }, "balance": { "goodwill": "774784000", "inventory": "6935000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4976175000", "longTermDebt": "2298622000", "shortTermDebt": "502480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1177436000", "reportedCurrency": "USD", "retainedEarnings": "435290000", "totalLiabilities": "4866982000", "otherCurrentAssets": "55114000", "totalCurrentAssets": "640856000", "currentLongTermDebt": "425336000", "longTermInvestments": "309780000", "shortTermInvestments": "None", "currentNetReceivables": "128460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4335319000", "currentAccountsPayable": "27195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4797929000", "totalShareholderEquity": "109193000", "capitalLeaseObligations": "1394287000", "otherCurrentLiabilities": "252498000", "totalCurrentLiabilities": "793726000", "otherNonCurrentLiabilities": "78191000", "totalNonCurrentLiabilities": "4073256000", "cashAndShortTermInvestments": "450347000", "commonStockSharesOutstanding": "192714000", "intangibleAssetsExcludingGoodwill": "1177436000", "cashAndCashEquivalentsAtCarryingValue": "450347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44252000", "profitLoss": "None", "dividendPayout": "26711000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129255000", "capitalExpenditures": "24993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56945000", "cashflowFromInvestment": "-48295000", "stockBasedCompensation": "-934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549516000, "cost_of_revenue": 404019000, "gross_profit": 145497000, "research_and_development": null, "selling_general_admin": 57909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94779000, "depreciation_amortisation": 43619000, "ebitda": 138398000, "interest_expense": 31543000, "interest_income": null, "other_non_operating": null, "pretax_income": 63236000, "tax_provision": 18984000, "effective_tax_rate": null, "net_income": 44252000, "net_income_continuing_ops": 44252000, "net_income_to_common": 44252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450347000, "short_term_investments": null, "net_receivables": 128460000, "inventory": 6935000, "other_current_assets": null, "total_current_assets": 640856000, "net_ppe": null, "goodwill": 774784000, "intangible_assets": 1177436000, "goodwill_and_intangibles": 1952220000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4335319000, "total_assets": 4976175000, "short_term_debt": 502480000, "accounts_payable": 27195000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 793726000, "long_term_debt": 2298622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4073256000, "total_liabilities": 4866982000, "total_debt": 2801102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 435290000, "total_equity": 109193000, "shares_outstanding": 192714000, "operating_cash_flow": 129255000, "stock_based_compensation": -934000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24993000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48295000, "dividends_paid": 26711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56945000, "free_cash_flow": 154248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94779000", "ebitda": "138398000", "netIncome": "44252000", "grossProfit": "145497000", "depreciation": "None", "totalRevenue": "549516000", "costOfRevenue": "404019000", "interestIncome": "None", "incomeBeforeTax": "63236000", "interestExpense": "31543000", "operatingIncome": "87588000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18984000", "reportedCurrency": "USD", "netInterestIncome": "-31543000", "nonInterestIncome": "None", "operatingExpenses": "57909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43619000", "sellingGeneralAndAdministrative": "57909000", "netIncomeFromContinuingOperations": "44252000" }, "balance": { "goodwill": "774784000", "inventory": "6935000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4976175000", "longTermDebt": "2298622000", "shortTermDebt": "502480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1177436000", "reportedCurrency": "USD", "retainedEarnings": "435290000", "totalLiabilities": "4866982000", "otherCurrentAssets": "55114000", "totalCurrentAssets": "640856000", "currentLongTermDebt": "425336000", "longTermInvestments": "309780000", "shortTermInvestments": "None", "currentNetReceivables": "128460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4335319000", "currentAccountsPayable": "27195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4797929000", "totalShareholderEquity": "109193000", "capitalLeaseObligations": "1394287000", "otherCurrentLiabilities": "252498000", "totalCurrentLiabilities": "793726000", "otherNonCurrentLiabilities": "78191000", "totalNonCurrentLiabilities": "4073256000", "cashAndShortTermInvestments": "450347000", "commonStockSharesOutstanding": "192714000", "intangibleAssetsExcludingGoodwill": "1177436000", "cashAndCashEquivalentsAtCarryingValue": "450347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44252000", "profitLoss": "None", "dividendPayout": "26711000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129255000", "capitalExpenditures": "24993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56945000", "cashflowFromInvestment": "-48295000", "stockBasedCompensation": "-934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30170000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 560929000, "cost_of_revenue": 394494000, "gross_profit": 166435000, "ebit": 106845000, "ebitda": 147891000, "pretax_income": 75900000, "tax_provision": 20790000, "net_income": 55110000, "net_income_to_common": 55110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281226000, "total_current_assets": 600446000, "total_assets": 4894148000, "short_term_debt": 154032000, "long_term_debt": 2650907000, "total_debt": 2804939000, "total_liabilities": 4781260000, "total_equity": 112888000, "shares_outstanding": 192714000, "goodwill_and_intangibles": 1948932000 }, "cash_flow": { "operating_cash_flow": 60593000, "capital_expenditure": 21371000, "free_cash_flow": 81964000, "dividends_paid": 26811000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200171, "ticker_id": 8916, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106845000", "ebitda": "147891000", "netIncome": "55110000", "grossProfit": "166435000", "depreciation": "None", "totalRevenue": "560929000", "costOfRevenue": "394494000", "interestIncome": "None", "incomeBeforeTax": "75900000", "interestExpense": "30945000", "operatingIncome": "104260000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20790000", "reportedCurrency": "USD", "netInterestIncome": "-30945000", "nonInterestIncome": "None", "operatingExpenses": "62175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41046000", "sellingGeneralAndAdministrative": "22600000", "netIncomeFromContinuingOperations": "55110000" }, "balance": { "goodwill": "772827000", "inventory": "6314000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4894148000", "longTermDebt": "2650907000", "shortTermDebt": "154032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1176105000", "reportedCurrency": "USD", "retainedEarnings": "417765000", "totalLiabilities": "4781260000", "otherCurrentAssets": "197822000", "totalCurrentAssets": "600446000", "currentLongTermDebt": "78505000", "longTermInvestments": "313770000", "shortTermInvestments": "None", "currentNetReceivables": "115084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4293702000", "currentAccountsPayable": "26645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4088216000", "totalShareholderEquity": "112888000", "capitalLeaseObligations": "1358804000", "otherCurrentLiabilities": "223542000", "totalCurrentLiabilities": "415220000", "otherNonCurrentLiabilities": "78030000", "totalNonCurrentLiabilities": "4366040000", "cashAndShortTermInvestments": "281226000", "commonStockSharesOutstanding": "192714000", "intangibleAssetsExcludingGoodwill": "1176105000", "cashAndCashEquivalentsAtCarryingValue": "281226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55110000", "profitLoss": "None", "dividendPayout": "26811000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60593000", "capitalExpenditures": "21371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93367000", "cashflowFromInvestment": "-30776000", "stockBasedCompensation": "5132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26811000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 560929000, "cost_of_revenue": 394494000, "gross_profit": 166435000, "research_and_development": null, "selling_general_admin": 22600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106845000, "depreciation_amortisation": 41046000, "ebitda": 147891000, "interest_expense": 30945000, "interest_income": null, "other_non_operating": null, "pretax_income": 75900000, "tax_provision": 20790000, "effective_tax_rate": null, "net_income": 55110000, "net_income_continuing_ops": 55110000, "net_income_to_common": 55110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281226000, "short_term_investments": null, "net_receivables": 115084000, "inventory": 6314000, "other_current_assets": null, "total_current_assets": 600446000, "net_ppe": null, "goodwill": 772827000, "intangible_assets": 1176105000, "goodwill_and_intangibles": 1948932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4293702000, "total_assets": 4894148000, "short_term_debt": 154032000, "accounts_payable": 26645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415220000, "long_term_debt": 2650907000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4366040000, "total_liabilities": 4781260000, "total_debt": 2804939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 417765000, "total_equity": 112888000, "shares_outstanding": 192714000, "operating_cash_flow": 60593000, "stock_based_compensation": 5132000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30776000, "dividends_paid": 26811000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93367000, "free_cash_flow": 81964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106845000", "ebitda": "147891000", "netIncome": "55110000", "grossProfit": "166435000", "depreciation": "None", "totalRevenue": "560929000", "costOfRevenue": "394494000", "interestIncome": "None", "incomeBeforeTax": "75900000", "interestExpense": "30945000", "operatingIncome": "104260000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20790000", "reportedCurrency": "USD", "netInterestIncome": "-30945000", "nonInterestIncome": "None", "operatingExpenses": "62175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41046000", "sellingGeneralAndAdministrative": "22600000", "netIncomeFromContinuingOperations": "55110000" }, "balance": { "goodwill": "772827000", "inventory": "6314000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4894148000", "longTermDebt": "2650907000", "shortTermDebt": "154032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1176105000", "reportedCurrency": "USD", "retainedEarnings": "417765000", "totalLiabilities": "4781260000", "otherCurrentAssets": "197822000", "totalCurrentAssets": "600446000", "currentLongTermDebt": "78505000", "longTermInvestments": "313770000", "shortTermInvestments": "None", "currentNetReceivables": "115084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4293702000", "currentAccountsPayable": "26645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4088216000", "totalShareholderEquity": "112888000", "capitalLeaseObligations": "1358804000", "otherCurrentLiabilities": "223542000", "totalCurrentLiabilities": "415220000", "otherNonCurrentLiabilities": "78030000", "totalNonCurrentLiabilities": "4366040000", "cashAndShortTermInvestments": "281226000", "commonStockSharesOutstanding": "192714000", "intangibleAssetsExcludingGoodwill": "1176105000", "cashAndCashEquivalentsAtCarryingValue": "281226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55110000", "profitLoss": "None", "dividendPayout": "26811000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60593000", "capitalExpenditures": "21371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93367000", "cashflowFromInvestment": "-30776000", "stockBasedCompensation": "5132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26811000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41046000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 523472000, "cost_of_revenue": 375494000, "gross_profit": 147978000, "ebit": -7930000, "ebitda": 28619000, "pretax_income": 54917000, "tax_provision": 15685000, "net_income": 39232000, "net_income_to_common": 39232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335259000, "total_current_assets": 644198000, "total_assets": 4919482000, "short_term_debt": 151717000, "long_term_debt": 2656519000, "total_debt": 2808236000, "total_liabilities": 4789243000, "total_equity": 130239000, "shares_outstanding": 201617000, "goodwill_and_intangibles": 1955979000 }, "cash_flow": { "operating_cash_flow": 85415000, "capital_expenditure": 17679000, "free_cash_flow": 103094000, "dividends_paid": 49432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200172, "ticker_id": 8916, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7930000", "ebitda": "28619000", "netIncome": "39232000", "grossProfit": "147978000", "depreciation": "None", "totalRevenue": "523472000", "costOfRevenue": "375494000", "interestIncome": "None", "incomeBeforeTax": "54917000", "interestExpense": "31477000", "operatingIncome": "79862000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15685000", "reportedCurrency": "USD", "netInterestIncome": "-31477000", "nonInterestIncome": "None", "operatingExpenses": "443610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36549000", "sellingGeneralAndAdministrative": "29700000", "netIncomeFromContinuingOperations": "39232000" }, "balance": { "goodwill": "771645000", "inventory": "6200000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4919482000", "longTermDebt": "2656519000", "shortTermDebt": "151717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1184334000", "reportedCurrency": "USD", "retainedEarnings": "389481000", "totalLiabilities": "4789243000", "otherCurrentAssets": "200265000", "totalCurrentAssets": "644198000", "currentLongTermDebt": "78334000", "longTermInvestments": "312706000", "shortTermInvestments": "None", "currentNetReceivables": "102474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4275284000", "currentAccountsPayable": "24856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4076113000", "totalShareholderEquity": "130239000", "capitalLeaseObligations": "1341260000", "otherCurrentLiabilities": "256932000", "totalCurrentLiabilities": "433505000", "otherNonCurrentLiabilities": "80736000", "totalNonCurrentLiabilities": "4355738000", "cashAndShortTermInvestments": "335259000", "commonStockSharesOutstanding": "201617000", "intangibleAssetsExcludingGoodwill": "1184334000", "cashAndCashEquivalentsAtCarryingValue": "335259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39232000", "profitLoss": "None", "dividendPayout": "49432000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85415000", "capitalExpenditures": "17679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179320000", "cashflowFromInvestment": "-21488000", "stockBasedCompensation": "5572000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122784000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 523472000, "cost_of_revenue": 375494000, "gross_profit": 147978000, "research_and_development": null, "selling_general_admin": 29700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7930000, "depreciation_amortisation": 36549000, "ebitda": 28619000, "interest_expense": 31477000, "interest_income": null, "other_non_operating": null, "pretax_income": 54917000, "tax_provision": 15685000, "effective_tax_rate": null, "net_income": 39232000, "net_income_continuing_ops": 39232000, "net_income_to_common": 39232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335259000, "short_term_investments": null, "net_receivables": 102474000, "inventory": 6200000, "other_current_assets": null, "total_current_assets": 644198000, "net_ppe": null, "goodwill": 771645000, "intangible_assets": 1184334000, "goodwill_and_intangibles": 1955979000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4275284000, "total_assets": 4919482000, "short_term_debt": 151717000, "accounts_payable": 24856000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433505000, "long_term_debt": 2656519000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4355738000, "total_liabilities": 4789243000, "total_debt": 2808236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 389481000, "total_equity": 130239000, "shares_outstanding": 201617000, "operating_cash_flow": 85415000, "stock_based_compensation": 5572000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21488000, "dividends_paid": 49432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179320000, "free_cash_flow": 103094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7930000", "ebitda": "28619000", "netIncome": "39232000", "grossProfit": "147978000", "depreciation": "None", "totalRevenue": "523472000", "costOfRevenue": "375494000", "interestIncome": "None", "incomeBeforeTax": "54917000", "interestExpense": "31477000", "operatingIncome": "79862000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15685000", "reportedCurrency": "USD", "netInterestIncome": "-31477000", "nonInterestIncome": "None", "operatingExpenses": "443610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36549000", "sellingGeneralAndAdministrative": "29700000", "netIncomeFromContinuingOperations": "39232000" }, "balance": { "goodwill": "771645000", "inventory": "6200000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "4919482000", "longTermDebt": "2656519000", "shortTermDebt": "151717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1184334000", "reportedCurrency": "USD", "retainedEarnings": "389481000", "totalLiabilities": "4789243000", "otherCurrentAssets": "200265000", "totalCurrentAssets": "644198000", "currentLongTermDebt": "78334000", "longTermInvestments": "312706000", "shortTermInvestments": "None", "currentNetReceivables": "102474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4275284000", "currentAccountsPayable": "24856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4076113000", "totalShareholderEquity": "130239000", "capitalLeaseObligations": "1341260000", "otherCurrentLiabilities": "256932000", "totalCurrentLiabilities": "433505000", "otherNonCurrentLiabilities": "80736000", "totalNonCurrentLiabilities": "4355738000", "cashAndShortTermInvestments": "335259000", "commonStockSharesOutstanding": "201617000", "intangibleAssetsExcludingGoodwill": "1184334000", "cashAndCashEquivalentsAtCarryingValue": "335259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39232000", "profitLoss": "None", "dividendPayout": "49432000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85415000", "capitalExpenditures": "17679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179320000", "cashflowFromInvestment": "-21488000", "stockBasedCompensation": "5572000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122784000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40716000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 574273000, "cost_of_revenue": 249105000, "gross_profit": 325168000, "ebit": 101563000, "ebitda": 138855000, "pretax_income": 70482000, "tax_provision": 22985000, "net_income": 47497000, "net_income_to_common": 47497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450512000, "total_current_assets": 736140000, "total_assets": 5034843000, "short_term_debt": 150740000, "long_term_debt": 2662130000, "total_debt": 2812870000, "total_liabilities": 4775491000, "total_equity": 259352000, "shares_outstanding": 205045000, "goodwill_and_intangibles": 1963732000 }, "cash_flow": { "operating_cash_flow": 68626000, "capital_expenditure": 42027000, "free_cash_flow": 110653000, "dividends_paid": 51032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200173, "ticker_id": 8916, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101563000", "ebitda": "138855000", "netIncome": "47497000", "grossProfit": "325168000", "depreciation": "None", "totalRevenue": "574273000", "costOfRevenue": "249105000", "interestIncome": "None", "incomeBeforeTax": "70482000", "interestExpense": "31081000", "operatingIncome": "96021000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22985000", "reportedCurrency": "USD", "netInterestIncome": "-31081000", "nonInterestIncome": "None", "operatingExpenses": "229147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37292000", "sellingGeneralAndAdministrative": "185608000", "netIncomeFromContinuingOperations": "47497000" }, "balance": { "goodwill": "771468000", "inventory": "6529000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5034843000", "longTermDebt": "2662130000", "shortTermDebt": "150740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1192264000", "reportedCurrency": "USD", "retainedEarnings": "399700000", "totalLiabilities": "4775491000", "otherCurrentAssets": "179173000", "totalCurrentAssets": "736140000", "currentLongTermDebt": "78163000", "longTermInvestments": "317054000", "shortTermInvestments": "288048000", "currentNetReceivables": "99926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4298703000", "currentAccountsPayable": "28455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4092566000", "totalShareholderEquity": "259352000", "capitalLeaseObligations": "1352273000", "otherCurrentLiabilities": "178915000", "totalCurrentLiabilities": "397631000", "otherNonCurrentLiabilities": "84227000", "totalNonCurrentLiabilities": "4377860000", "cashAndShortTermInvestments": "450512000", "commonStockSharesOutstanding": "205045000", "intangibleAssetsExcludingGoodwill": "1192264000", "cashAndCashEquivalentsAtCarryingValue": "450512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47497000", "profitLoss": "None", "dividendPayout": "51032000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68626000", "capitalExpenditures": "42027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52529000", "cashflowFromInvestment": "-60509000", "stockBasedCompensation": "4528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 574273000, "cost_of_revenue": 249105000, "gross_profit": 325168000, "research_and_development": null, "selling_general_admin": 185608000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101563000, "depreciation_amortisation": 37292000, "ebitda": 138855000, "interest_expense": 31081000, "interest_income": null, "other_non_operating": null, "pretax_income": 70482000, "tax_provision": 22985000, "effective_tax_rate": null, "net_income": 47497000, "net_income_continuing_ops": 47497000, "net_income_to_common": 47497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450512000, "short_term_investments": 288048000, "net_receivables": 99926000, "inventory": 6529000, "other_current_assets": null, "total_current_assets": 736140000, "net_ppe": null, "goodwill": 771468000, "intangible_assets": 1192264000, "goodwill_and_intangibles": 1963732000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4298703000, "total_assets": 5034843000, "short_term_debt": 150740000, "accounts_payable": 28455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397631000, "long_term_debt": 2662130000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4377860000, "total_liabilities": 4775491000, "total_debt": 2812870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 399700000, "total_equity": 259352000, "shares_outstanding": 205045000, "operating_cash_flow": 68626000, "stock_based_compensation": 4528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60509000, "dividends_paid": 51032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52529000, "free_cash_flow": 110653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101563000", "ebitda": "138855000", "netIncome": "47497000", "grossProfit": "325168000", "depreciation": "None", "totalRevenue": "574273000", "costOfRevenue": "249105000", "interestIncome": "None", "incomeBeforeTax": "70482000", "interestExpense": "31081000", "operatingIncome": "96021000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22985000", "reportedCurrency": "USD", "netInterestIncome": "-31081000", "nonInterestIncome": "None", "operatingExpenses": "229147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37292000", "sellingGeneralAndAdministrative": "185608000", "netIncomeFromContinuingOperations": "47497000" }, "balance": { "goodwill": "771468000", "inventory": "6529000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5034843000", "longTermDebt": "2662130000", "shortTermDebt": "150740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1192264000", "reportedCurrency": "USD", "retainedEarnings": "399700000", "totalLiabilities": "4775491000", "otherCurrentAssets": "179173000", "totalCurrentAssets": "736140000", "currentLongTermDebt": "78163000", "longTermInvestments": "317054000", "shortTermInvestments": "288048000", "currentNetReceivables": "99926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4298703000", "currentAccountsPayable": "28455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4092566000", "totalShareholderEquity": "259352000", "capitalLeaseObligations": "1352273000", "otherCurrentLiabilities": "178915000", "totalCurrentLiabilities": "397631000", "otherNonCurrentLiabilities": "84227000", "totalNonCurrentLiabilities": "4377860000", "cashAndShortTermInvestments": "450512000", "commonStockSharesOutstanding": "205045000", "intangibleAssetsExcludingGoodwill": "1192264000", "cashAndCashEquivalentsAtCarryingValue": "450512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47497000", "profitLoss": "None", "dividendPayout": "51032000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68626000", "capitalExpenditures": "42027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52529000", "cashflowFromInvestment": "-60509000", "stockBasedCompensation": "4528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37292000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 566739000, "cost_of_revenue": 411354000, "gross_profit": 155385000, "ebit": 100921000, "ebitda": 141493000, "pretax_income": 69651000, "tax_provision": 19427000, "net_income": 50224000, "net_income_to_common": 50224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482224000, "total_current_assets": 783213000, "total_assets": 5073223000, "short_term_debt": 101780000, "long_term_debt": 2716486000, "total_debt": 2818266000, "total_liabilities": 4813370000, "total_equity": 259853000, "shares_outstanding": 204254000, "goodwill_and_intangibles": 1972600000 }, "cash_flow": { "operating_cash_flow": 141218000, "capital_expenditure": 17896000, "free_cash_flow": 159114000, "dividends_paid": 50785000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200175, "ticker_id": 8916, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100921000", "ebitda": "141493000", "netIncome": "50224000", "grossProfit": "155385000", "depreciation": "None", "totalRevenue": "566739000", "costOfRevenue": "411354000", "interestIncome": "None", "incomeBeforeTax": "69651000", "interestExpense": "31270000", "operatingIncome": "94675000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19427000", "reportedCurrency": "USD", "netInterestIncome": "-31270000", "nonInterestIncome": "None", "operatingExpenses": "60710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40572000", "sellingGeneralAndAdministrative": "25100000", "netIncomeFromContinuingOperations": "50224000" }, "balance": { "goodwill": "773187000", "inventory": "6251000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5073223000", "longTermDebt": "2716486000", "shortTermDebt": "101780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1199413000", "reportedCurrency": "USD", "retainedEarnings": "403259000", "totalLiabilities": "4813370000", "otherCurrentAssets": "183325000", "totalCurrentAssets": "783213000", "currentLongTermDebt": "29250000", "longTermInvestments": "317469000", "shortTermInvestments": "285711000", "currentNetReceivables": "111413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4290010000", "currentAccountsPayable": "29047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4098078000", "totalShareholderEquity": "259853000", "capitalLeaseObligations": "1352342000", "otherCurrentLiabilities": "242245000", "totalCurrentLiabilities": "373072000", "otherNonCurrentLiabilities": "84611000", "totalNonCurrentLiabilities": "4440298000", "cashAndShortTermInvestments": "482224000", "commonStockSharesOutstanding": "204254000", "intangibleAssetsExcludingGoodwill": "1199413000", "cashAndCashEquivalentsAtCarryingValue": "482224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50224000", "profitLoss": "None", "dividendPayout": "50785000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141218000", "capitalExpenditures": "17896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88187000", "cashflowFromInvestment": "-24838000", "stockBasedCompensation": "6814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50785000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566739000, "cost_of_revenue": 411354000, "gross_profit": 155385000, "research_and_development": null, "selling_general_admin": 25100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100921000, "depreciation_amortisation": 40572000, "ebitda": 141493000, "interest_expense": 31270000, "interest_income": null, "other_non_operating": null, "pretax_income": 69651000, "tax_provision": 19427000, "effective_tax_rate": null, "net_income": 50224000, "net_income_continuing_ops": 50224000, "net_income_to_common": 50224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482224000, "short_term_investments": 285711000, "net_receivables": 111413000, "inventory": 6251000, "other_current_assets": null, "total_current_assets": 783213000, "net_ppe": null, "goodwill": 773187000, "intangible_assets": 1199413000, "goodwill_and_intangibles": 1972600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4290010000, "total_assets": 5073223000, "short_term_debt": 101780000, "accounts_payable": 29047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373072000, "long_term_debt": 2716486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4440298000, "total_liabilities": 4813370000, "total_debt": 2818266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 403259000, "total_equity": 259853000, "shares_outstanding": 204254000, "operating_cash_flow": 141218000, "stock_based_compensation": 6814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24838000, "dividends_paid": 50785000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88187000, "free_cash_flow": 159114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100921000", "ebitda": "141493000", "netIncome": "50224000", "grossProfit": "155385000", "depreciation": "None", "totalRevenue": "566739000", "costOfRevenue": "411354000", "interestIncome": "None", "incomeBeforeTax": "69651000", "interestExpense": "31270000", "operatingIncome": "94675000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19427000", "reportedCurrency": "USD", "netInterestIncome": "-31270000", "nonInterestIncome": "None", "operatingExpenses": "60710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40572000", "sellingGeneralAndAdministrative": "25100000", "netIncomeFromContinuingOperations": "50224000" }, "balance": { "goodwill": "773187000", "inventory": "6251000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5073223000", "longTermDebt": "2716486000", "shortTermDebt": "101780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1199413000", "reportedCurrency": "USD", "retainedEarnings": "403259000", "totalLiabilities": "4813370000", "otherCurrentAssets": "183325000", "totalCurrentAssets": "783213000", "currentLongTermDebt": "29250000", "longTermInvestments": "317469000", "shortTermInvestments": "285711000", "currentNetReceivables": "111413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4290010000", "currentAccountsPayable": "29047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4098078000", "totalShareholderEquity": "259853000", "capitalLeaseObligations": "1352342000", "otherCurrentLiabilities": "242245000", "totalCurrentLiabilities": "373072000", "otherNonCurrentLiabilities": "84611000", "totalNonCurrentLiabilities": "4440298000", "cashAndShortTermInvestments": "482224000", "commonStockSharesOutstanding": "204254000", "intangibleAssetsExcludingGoodwill": "1199413000", "cashAndCashEquivalentsAtCarryingValue": "482224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50224000", "profitLoss": "None", "dividendPayout": "50785000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141218000", "capitalExpenditures": "17896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88187000", "cashflowFromInvestment": "-24838000", "stockBasedCompensation": "6814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50785000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29935000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 570727000, "cost_of_revenue": 408315000, "gross_profit": 162412000, "ebit": 105818000, "ebitda": 146829000, "pretax_income": 74823000, "tax_provision": 20180000, "net_income": 54643000, "net_income_to_common": 54643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465489000, "total_current_assets": 790559000, "total_assets": 5088165000, "short_term_debt": 100401000, "long_term_debt": 2721927000, "total_debt": 2822328000, "total_liabilities": 4814412000, "total_equity": 273753000, "shares_outstanding": 206185000, "goodwill_and_intangibles": 1975319000 }, "cash_flow": { "operating_cash_flow": 45476000, "capital_expenditure": 17111000, "free_cash_flow": 62587000, "dividends_paid": 51252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200176, "ticker_id": 8916, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105818000", "ebitda": "146829000", "netIncome": "54643000", "grossProfit": "162412000", "depreciation": "None", "totalRevenue": "570727000", "costOfRevenue": "408315000", "interestIncome": "None", "incomeBeforeTax": "74823000", "interestExpense": "30995000", "operatingIncome": "99507000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20180000", "reportedCurrency": "USD", "netInterestIncome": "-30995000", "nonInterestIncome": "None", "operatingExpenses": "62905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41011000", "sellingGeneralAndAdministrative": "22500000", "netIncomeFromContinuingOperations": "54643000" }, "balance": { "goodwill": "772794000", "inventory": "6379000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5088165000", "longTermDebt": "2721927000", "shortTermDebt": "100401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1202525000", "reportedCurrency": "USD", "retainedEarnings": "403836000", "totalLiabilities": "4814412000", "otherCurrentAssets": "201020000", "totalCurrentAssets": "790559000", "currentLongTermDebt": "29250000", "longTermInvestments": "323674000", "shortTermInvestments": "None", "currentNetReceivables": "117671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4297606000", "currentAccountsPayable": "25767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4103697000", "totalShareholderEquity": "273753000", "capitalLeaseObligations": "1352520000", "otherCurrentLiabilities": "227741000", "totalCurrentLiabilities": "364863000", "otherNonCurrentLiabilities": "87071000", "totalNonCurrentLiabilities": "4449549000", "cashAndShortTermInvestments": "465489000", "commonStockSharesOutstanding": "206185000", "intangibleAssetsExcludingGoodwill": "1202525000", "cashAndCashEquivalentsAtCarryingValue": "465489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54643000", "profitLoss": "None", "dividendPayout": "51252000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45476000", "capitalExpenditures": "17111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89752000", "cashflowFromInvestment": "-23145000", "stockBasedCompensation": "5824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 570727000, "cost_of_revenue": 408315000, "gross_profit": 162412000, "research_and_development": null, "selling_general_admin": 22500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105818000, "depreciation_amortisation": 41011000, "ebitda": 146829000, "interest_expense": 30995000, "interest_income": null, "other_non_operating": null, "pretax_income": 74823000, "tax_provision": 20180000, "effective_tax_rate": null, "net_income": 54643000, "net_income_continuing_ops": 54643000, "net_income_to_common": 54643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465489000, "short_term_investments": null, "net_receivables": 117671000, "inventory": 6379000, "other_current_assets": null, "total_current_assets": 790559000, "net_ppe": null, "goodwill": 772794000, "intangible_assets": 1202525000, "goodwill_and_intangibles": 1975319000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4297606000, "total_assets": 5088165000, "short_term_debt": 100401000, "accounts_payable": 25767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364863000, "long_term_debt": 2721927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4449549000, "total_liabilities": 4814412000, "total_debt": 2822328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 403836000, "total_equity": 273753000, "shares_outstanding": 206185000, "operating_cash_flow": 45476000, "stock_based_compensation": 5824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23145000, "dividends_paid": 51252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89752000, "free_cash_flow": 62587000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105818000", "ebitda": "146829000", "netIncome": "54643000", "grossProfit": "162412000", "depreciation": "None", "totalRevenue": "570727000", "costOfRevenue": "408315000", "interestIncome": "None", "incomeBeforeTax": "74823000", "interestExpense": "30995000", "operatingIncome": "99507000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20180000", "reportedCurrency": "USD", "netInterestIncome": "-30995000", "nonInterestIncome": "None", "operatingExpenses": "62905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41011000", "sellingGeneralAndAdministrative": "22500000", "netIncomeFromContinuingOperations": "54643000" }, "balance": { "goodwill": "772794000", "inventory": "6379000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5088165000", "longTermDebt": "2721927000", "shortTermDebt": "100401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1202525000", "reportedCurrency": "USD", "retainedEarnings": "403836000", "totalLiabilities": "4814412000", "otherCurrentAssets": "201020000", "totalCurrentAssets": "790559000", "currentLongTermDebt": "29250000", "longTermInvestments": "323674000", "shortTermInvestments": "None", "currentNetReceivables": "117671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4297606000", "currentAccountsPayable": "25767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4103697000", "totalShareholderEquity": "273753000", "capitalLeaseObligations": "1352520000", "otherCurrentLiabilities": "227741000", "totalCurrentLiabilities": "364863000", "otherNonCurrentLiabilities": "87071000", "totalNonCurrentLiabilities": "4449549000", "cashAndShortTermInvestments": "465489000", "commonStockSharesOutstanding": "206185000", "intangibleAssetsExcludingGoodwill": "1202525000", "cashAndCashEquivalentsAtCarryingValue": "465489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54643000", "profitLoss": "None", "dividendPayout": "51252000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45476000", "capitalExpenditures": "17111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89752000", "cashflowFromInvestment": "-23145000", "stockBasedCompensation": "5824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41011000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 534753000, "cost_of_revenue": 380607000, "gross_profit": 154146000, "ebit": 87992000, "ebitda": 127052000, "pretax_income": 57457000, "tax_provision": 15464000, "net_income": 41993000, "net_income_to_common": 41993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498333000, "total_current_assets": 867528000, "total_assets": 5189770000, "short_term_debt": 99828000, "long_term_debt": 2727371000, "total_debt": 2827199000, "total_liabilities": 4896116000, "total_equity": 293654000, "shares_outstanding": 206971000, "goodwill_and_intangibles": 1983201000 }, "cash_flow": { "operating_cash_flow": 99987000, "capital_expenditure": 17354000, "free_cash_flow": 117341000, "dividends_paid": 51374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200177, "ticker_id": 8916, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87992000", "ebitda": "127052000", "netIncome": "41993000", "grossProfit": "154146000", "depreciation": "None", "totalRevenue": "534753000", "costOfRevenue": "380607000", "interestIncome": "None", "incomeBeforeTax": "57457000", "interestExpense": "30535000", "operatingIncome": "81156000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15464000", "reportedCurrency": "USD", "netInterestIncome": "-30535000", "nonInterestIncome": "None", "operatingExpenses": "72990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39060000", "sellingGeneralAndAdministrative": "29200000", "netIncomeFromContinuingOperations": "41993000" }, "balance": { "goodwill": "773077000", "inventory": "6110000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5189770000", "longTermDebt": "2727371000", "shortTermDebt": "99828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1210124000", "reportedCurrency": "USD", "retainedEarnings": "400465000", "totalLiabilities": "4896116000", "otherCurrentAssets": "169755000", "totalCurrentAssets": "867528000", "currentLongTermDebt": "29250000", "longTermInvestments": "340138000", "shortTermInvestments": "-306908000", "currentNetReceivables": "193330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4322242000", "currentAccountsPayable": "26175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4120240000", "totalShareholderEquity": "293654000", "capitalLeaseObligations": "1363619000", "otherCurrentLiabilities": "155235000", "totalCurrentLiabilities": "425449000", "otherNonCurrentLiabilities": "90049000", "totalNonCurrentLiabilities": "4470667000", "cashAndShortTermInvestments": "498333000", "commonStockSharesOutstanding": "206971000", "intangibleAssetsExcludingGoodwill": "1210124000", "cashAndCashEquivalentsAtCarryingValue": "498333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41993000", "profitLoss": "None", "dividendPayout": "51374000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99987000", "capitalExpenditures": "17354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72630000", "cashflowFromInvestment": "-20813000", "stockBasedCompensation": "5853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534753000, "cost_of_revenue": 380607000, "gross_profit": 154146000, "research_and_development": null, "selling_general_admin": 29200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87992000, "depreciation_amortisation": 39060000, "ebitda": 127052000, "interest_expense": 30535000, "interest_income": null, "other_non_operating": null, "pretax_income": 57457000, "tax_provision": 15464000, "effective_tax_rate": null, "net_income": 41993000, "net_income_continuing_ops": 41993000, "net_income_to_common": 41993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498333000, "short_term_investments": -306908000, "net_receivables": 193330000, "inventory": 6110000, "other_current_assets": null, "total_current_assets": 867528000, "net_ppe": null, "goodwill": 773077000, "intangible_assets": 1210124000, "goodwill_and_intangibles": 1983201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4322242000, "total_assets": 5189770000, "short_term_debt": 99828000, "accounts_payable": 26175000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425449000, "long_term_debt": 2727371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4470667000, "total_liabilities": 4896116000, "total_debt": 2827199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 400465000, "total_equity": 293654000, "shares_outstanding": 206971000, "operating_cash_flow": 99987000, "stock_based_compensation": 5853000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20813000, "dividends_paid": 51374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72630000, "free_cash_flow": 117341000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87992000", "ebitda": "127052000", "netIncome": "41993000", "grossProfit": "154146000", "depreciation": "None", "totalRevenue": "534753000", "costOfRevenue": "380607000", "interestIncome": "None", "incomeBeforeTax": "57457000", "interestExpense": "30535000", "operatingIncome": "81156000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15464000", "reportedCurrency": "USD", "netInterestIncome": "-30535000", "nonInterestIncome": "None", "operatingExpenses": "72990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39060000", "sellingGeneralAndAdministrative": "29200000", "netIncomeFromContinuingOperations": "41993000" }, "balance": { "goodwill": "773077000", "inventory": "6110000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5189770000", "longTermDebt": "2727371000", "shortTermDebt": "99828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1210124000", "reportedCurrency": "USD", "retainedEarnings": "400465000", "totalLiabilities": "4896116000", "otherCurrentAssets": "169755000", "totalCurrentAssets": "867528000", "currentLongTermDebt": "29250000", "longTermInvestments": "340138000", "shortTermInvestments": "-306908000", "currentNetReceivables": "193330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4322242000", "currentAccountsPayable": "26175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4120240000", "totalShareholderEquity": "293654000", "capitalLeaseObligations": "1363619000", "otherCurrentLiabilities": "155235000", "totalCurrentLiabilities": "425449000", "otherNonCurrentLiabilities": "90049000", "totalNonCurrentLiabilities": "4470667000", "cashAndShortTermInvestments": "498333000", "commonStockSharesOutstanding": "206971000", "intangibleAssetsExcludingGoodwill": "1210124000", "cashAndCashEquivalentsAtCarryingValue": "498333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41993000", "profitLoss": "None", "dividendPayout": "51374000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99987000", "capitalExpenditures": "17354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72630000", "cashflowFromInvestment": "-20813000", "stockBasedCompensation": "5853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39060000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 540651000, "cost_of_revenue": 484914000, "gross_profit": 55737000, "ebit": 97552000, "ebitda": 137169000, "pretax_income": 67289000, "tax_provision": 20351000, "net_income": 46938000, "net_income_to_common": 46938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 516037000, "total_current_assets": 837653000, "total_assets": 5182826000, "short_term_debt": 98853000, "long_term_debt": 2732814000, "total_debt": 2831667000, "total_liabilities": 4873047000, "total_equity": 309779000, "shares_outstanding": 207578000, "goodwill_and_intangibles": 1992856000 }, "cash_flow": { "operating_cash_flow": 75891000, "capital_expenditure": 29332000, "free_cash_flow": 105223000, "dividends_paid": 51382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200178, "ticker_id": 8916, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97552000", "ebitda": "137169000", "netIncome": "46938000", "grossProfit": "55737000", "depreciation": "None", "totalRevenue": "540651000", "costOfRevenue": "484914000", "interestIncome": "None", "incomeBeforeTax": "67289000", "interestExpense": "30263000", "operatingIncome": "86629000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20351000", "reportedCurrency": "USD", "netInterestIncome": "-30263000", "nonInterestIncome": "None", "operatingExpenses": "-30892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39617000", "sellingGeneralAndAdministrative": "67100000", "netIncomeFromContinuingOperations": "46938000" }, "balance": { "goodwill": "773727000", "inventory": "6690000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5182826000", "longTermDebt": "2732814000", "shortTermDebt": "98853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1219129000", "reportedCurrency": "USD", "retainedEarnings": "409863000", "totalLiabilities": "4873047000", "otherCurrentAssets": "193243000", "totalCurrentAssets": "837653000", "currentLongTermDebt": "29250000", "longTermInvestments": "348109000", "shortTermInvestments": "None", "currentNetReceivables": "121683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4345173000", "currentAccountsPayable": "27370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4139774000", "totalShareholderEquity": "309779000", "capitalLeaseObligations": "1377710000", "otherCurrentLiabilities": "216900000", "totalCurrentLiabilities": "381930000", "otherNonCurrentLiabilities": "89711000", "totalNonCurrentLiabilities": "4491117000", "cashAndShortTermInvestments": "516037000", "commonStockSharesOutstanding": "207578000", "intangibleAssetsExcludingGoodwill": "1219129000", "cashAndCashEquivalentsAtCarryingValue": "516037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46938000", "profitLoss": "None", "dividendPayout": "51382000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "439000", "operatingCashflow": "75891000", "capitalExpenditures": "29332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131078000", "cashflowFromInvestment": "-31015000", "stockBasedCompensation": "6978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540651000, "cost_of_revenue": 484914000, "gross_profit": 55737000, "research_and_development": null, "selling_general_admin": 67100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97552000, "depreciation_amortisation": 39617000, "ebitda": 137169000, "interest_expense": 30263000, "interest_income": null, "other_non_operating": null, "pretax_income": 67289000, "tax_provision": 20351000, "effective_tax_rate": null, "net_income": 46938000, "net_income_continuing_ops": 46938000, "net_income_to_common": 46938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 516037000, "short_term_investments": null, "net_receivables": 121683000, "inventory": 6690000, "other_current_assets": null, "total_current_assets": 837653000, "net_ppe": null, "goodwill": 773727000, "intangible_assets": 1219129000, "goodwill_and_intangibles": 1992856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4345173000, "total_assets": 5182826000, "short_term_debt": 98853000, "accounts_payable": 27370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381930000, "long_term_debt": 2732814000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4491117000, "total_liabilities": 4873047000, "total_debt": 2831667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 409863000, "total_equity": 309779000, "shares_outstanding": 207578000, "operating_cash_flow": 75891000, "stock_based_compensation": 6978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31015000, "dividends_paid": 51382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131078000, "free_cash_flow": 105223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97552000", "ebitda": "137169000", "netIncome": "46938000", "grossProfit": "55737000", "depreciation": "None", "totalRevenue": "540651000", "costOfRevenue": "484914000", "interestIncome": "None", "incomeBeforeTax": "67289000", "interestExpense": "30263000", "operatingIncome": "86629000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20351000", "reportedCurrency": "USD", "netInterestIncome": "-30263000", "nonInterestIncome": "None", "operatingExpenses": "-30892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39617000", "sellingGeneralAndAdministrative": "67100000", "netIncomeFromContinuingOperations": "46938000" }, "balance": { "goodwill": "773727000", "inventory": "6690000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5182826000", "longTermDebt": "2732814000", "shortTermDebt": "98853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1219129000", "reportedCurrency": "USD", "retainedEarnings": "409863000", "totalLiabilities": "4873047000", "otherCurrentAssets": "193243000", "totalCurrentAssets": "837653000", "currentLongTermDebt": "29250000", "longTermInvestments": "348109000", "shortTermInvestments": "None", "currentNetReceivables": "121683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4345173000", "currentAccountsPayable": "27370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4139774000", "totalShareholderEquity": "309779000", "capitalLeaseObligations": "1377710000", "otherCurrentLiabilities": "216900000", "totalCurrentLiabilities": "381930000", "otherNonCurrentLiabilities": "89711000", "totalNonCurrentLiabilities": "4491117000", "cashAndShortTermInvestments": "516037000", "commonStockSharesOutstanding": "207578000", "intangibleAssetsExcludingGoodwill": "1219129000", "cashAndCashEquivalentsAtCarryingValue": "516037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46938000", "profitLoss": "None", "dividendPayout": "51382000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "439000", "operatingCashflow": "75891000", "capitalExpenditures": "29332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131078000", "cashflowFromInvestment": "-31015000", "stockBasedCompensation": "6978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39617000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 550555000, "cost_of_revenue": 390599000, "gross_profit": 159956000, "ebit": 108921000, "ebitda": 147053000, "pretax_income": 77964000, "tax_provision": 19915000, "net_income": 58049000, "net_income_to_common": 58049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 598025000, "total_current_assets": 926052000, "total_assets": 5290448000, "short_term_debt": 98139000, "long_term_debt": 2768226000, "total_debt": 2866365000, "total_liabilities": 4947884000, "total_equity": 342564000, "shares_outstanding": 210602000, "goodwill_and_intangibles": 1998477000 }, "cash_flow": { "operating_cash_flow": 128021000, "capital_expenditure": 25525000, "free_cash_flow": 153546000, "dividends_paid": 52156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200180, "ticker_id": 8916, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108921000", "ebitda": "147053000", "netIncome": "58049000", "grossProfit": "159956000", "depreciation": "None", "totalRevenue": "550555000", "costOfRevenue": "390599000", "interestIncome": "None", "incomeBeforeTax": "77964000", "interestExpense": "30957000", "operatingIncome": "101603000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "19915000", "reportedCurrency": "USD", "netInterestIncome": "-30957000", "nonInterestIncome": "None", "operatingExpenses": "58353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38132000", "sellingGeneralAndAdministrative": "22800000", "netIncomeFromContinuingOperations": "58049000" }, "balance": { "goodwill": "773187000", "inventory": "6813000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5290448000", "longTermDebt": "2768226000", "shortTermDebt": "98139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1225290000", "reportedCurrency": "USD", "retainedEarnings": "414324000", "totalLiabilities": "4947884000", "otherCurrentAssets": "183150000", "totalCurrentAssets": "926052000", "currentLongTermDebt": "29250000", "longTermInvestments": "348410000", "shortTermInvestments": "-313969000", "currentNetReceivables": "138064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4364396000", "currentAccountsPayable": "41693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4186405000", "totalShareholderEquity": "342564000", "capitalLeaseObligations": "1388929000", "otherCurrentLiabilities": "116432000", "totalCurrentLiabilities": "405200000", "otherNonCurrentLiabilities": "94441000", "totalNonCurrentLiabilities": "4542684000", "cashAndShortTermInvestments": "598025000", "commonStockSharesOutstanding": "210602000", "intangibleAssetsExcludingGoodwill": "1225290000", "cashAndCashEquivalentsAtCarryingValue": "598025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58049000", "profitLoss": "None", "dividendPayout": "52156000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128021000", "capitalExpenditures": "25525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126949000", "cashflowFromInvestment": "-26587000", "stockBasedCompensation": "6551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550555000, "cost_of_revenue": 390599000, "gross_profit": 159956000, "research_and_development": null, "selling_general_admin": 22800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108921000, "depreciation_amortisation": 38132000, "ebitda": 147053000, "interest_expense": 30957000, "interest_income": null, "other_non_operating": null, "pretax_income": 77964000, "tax_provision": 19915000, "effective_tax_rate": null, "net_income": 58049000, "net_income_continuing_ops": 58049000, "net_income_to_common": 58049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 598025000, "short_term_investments": -313969000, "net_receivables": 138064000, "inventory": 6813000, "other_current_assets": null, "total_current_assets": 926052000, "net_ppe": null, "goodwill": 773187000, "intangible_assets": 1225290000, "goodwill_and_intangibles": 1998477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4364396000, "total_assets": 5290448000, "short_term_debt": 98139000, "accounts_payable": 41693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 405200000, "long_term_debt": 2768226000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4542684000, "total_liabilities": 4947884000, "total_debt": 2866365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 414324000, "total_equity": 342564000, "shares_outstanding": 210602000, "operating_cash_flow": 128021000, "stock_based_compensation": 6551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26587000, "dividends_paid": 52156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126949000, "free_cash_flow": 153546000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108921000", "ebitda": "147053000", "netIncome": "58049000", "grossProfit": "159956000", "depreciation": "None", "totalRevenue": "550555000", "costOfRevenue": "390599000", "interestIncome": "None", "incomeBeforeTax": "77964000", "interestExpense": "30957000", "operatingIncome": "101603000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "19915000", "reportedCurrency": "USD", "netInterestIncome": "-30957000", "nonInterestIncome": "None", "operatingExpenses": "58353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38132000", "sellingGeneralAndAdministrative": "22800000", "netIncomeFromContinuingOperations": "58049000" }, "balance": { "goodwill": "773187000", "inventory": "6813000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5290448000", "longTermDebt": "2768226000", "shortTermDebt": "98139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1225290000", "reportedCurrency": "USD", "retainedEarnings": "414324000", "totalLiabilities": "4947884000", "otherCurrentAssets": "183150000", "totalCurrentAssets": "926052000", "currentLongTermDebt": "29250000", "longTermInvestments": "348410000", "shortTermInvestments": "-313969000", "currentNetReceivables": "138064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4364396000", "currentAccountsPayable": "41693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4186405000", "totalShareholderEquity": "342564000", "capitalLeaseObligations": "1388929000", "otherCurrentLiabilities": "116432000", "totalCurrentLiabilities": "405200000", "otherNonCurrentLiabilities": "94441000", "totalNonCurrentLiabilities": "4542684000", "cashAndShortTermInvestments": "598025000", "commonStockSharesOutstanding": "210602000", "intangibleAssetsExcludingGoodwill": "1225290000", "cashAndCashEquivalentsAtCarryingValue": "598025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58049000", "profitLoss": "None", "dividendPayout": "52156000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128021000", "capitalExpenditures": "25525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126949000", "cashflowFromInvestment": "-26587000", "stockBasedCompensation": "6551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38132000", "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": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "income_statement": { "revenue": 561565000, "cost_of_revenue": 395611000, "gross_profit": 165954000, "ebit": 110020000, "ebitda": 145784000, "pretax_income": 78884000, "tax_provision": 19252000, "net_income": 59632000, "net_income_to_common": 59632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635433000, "total_current_assets": 967446000, "total_assets": 5353753000, "short_term_debt": 97624000, "long_term_debt": 2781096000, "total_debt": 2878720000, "total_liabilities": 4962638000, "total_equity": 391115000, "shares_outstanding": 212928000, "goodwill_and_intangibles": 2005509000 }, "cash_flow": { "operating_cash_flow": 88529000, "capital_expenditure": 17924000, "free_cash_flow": 106453000, "dividends_paid": 52612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200181, "ticker_id": 8916, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:18.773581+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110020000", "ebitda": "145784000", "netIncome": "59632000", "grossProfit": "165954000", "depreciation": "None", "totalRevenue": "561565000", "costOfRevenue": "395611000", "interestIncome": "None", "incomeBeforeTax": "78884000", "interestExpense": "31136000", "operatingIncome": "109274000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19252000", "reportedCurrency": "USD", "netInterestIncome": "-31136000", "nonInterestIncome": "None", "operatingExpenses": "56680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "746000", "costofGoodsAndServicesSold": "395611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35764000", "sellingGeneralAndAdministrative": "23900000", "netIncomeFromContinuingOperations": "59632000" }, "balance": { "goodwill": "773686000", "inventory": "6549000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5353753000", "longTermDebt": "2781096000", "shortTermDebt": "97624000", "treasuryStock": "-2951061000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1231823000", "reportedCurrency": "USD", "retainedEarnings": "408449000", "totalLiabilities": "4962638000", "otherCurrentAssets": "182874000", "totalCurrentAssets": "967446000", "currentLongTermDebt": "29250000", "longTermInvestments": "351827000", "shortTermInvestments": "-315944000", "currentNetReceivables": "142590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4386307000", "currentAccountsPayable": "38640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "888798000", "shortLongTermDebtTotal": "4210820000", "totalShareholderEquity": "391115000", "capitalLeaseObligations": "1400474000", "otherCurrentLiabilities": "121217000", "totalCurrentLiabilities": "389921000", "otherNonCurrentLiabilities": "94706000", "totalNonCurrentLiabilities": "4572717000", "cashAndShortTermInvestments": "635433000", "commonStockSharesOutstanding": "212928000", "intangibleAssetsExcludingGoodwill": "1231823000", "cashAndCashEquivalentsAtCarryingValue": "635433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59632000", "profitLoss": "None", "dividendPayout": "52612000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88529000", "capitalExpenditures": "17924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113998000", "cashflowFromInvestment": "-16883000", "stockBasedCompensation": "5609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42352000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 561565000, "cost_of_revenue": 395611000, "gross_profit": 165954000, "research_and_development": null, "selling_general_admin": 23900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110020000, "depreciation_amortisation": 35764000, "ebitda": 145784000, "interest_expense": 31136000, "interest_income": null, "other_non_operating": null, "pretax_income": 78884000, "tax_provision": 19252000, "effective_tax_rate": null, "net_income": 59632000, "net_income_continuing_ops": 59632000, "net_income_to_common": 59632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 635433000, "short_term_investments": -315944000, "net_receivables": 142590000, "inventory": 6549000, "other_current_assets": null, "total_current_assets": 967446000, "net_ppe": null, "goodwill": 773686000, "intangible_assets": 1231823000, "goodwill_and_intangibles": 2005509000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4386307000, "total_assets": 5353753000, "short_term_debt": 97624000, "accounts_payable": 38640000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389921000, "long_term_debt": 2781096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4572717000, "total_liabilities": 4962638000, "total_debt": 2878720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 408449000, "total_equity": 391115000, "shares_outstanding": 212928000, "operating_cash_flow": 88529000, "stock_based_compensation": 5609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16883000, "dividends_paid": 52612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113998000, "free_cash_flow": 106453000, "net_change_in_cash": -42352000 }, "raw_data": { "income": { "ebit": "110020000", "ebitda": "145784000", "netIncome": "59632000", "grossProfit": "165954000", "depreciation": "None", "totalRevenue": "561565000", "costOfRevenue": "395611000", "interestIncome": "None", "incomeBeforeTax": "78884000", "interestExpense": "31136000", "operatingIncome": "109274000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19252000", "reportedCurrency": "USD", "netInterestIncome": "-31136000", "nonInterestIncome": "None", "operatingExpenses": "56680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "746000", "costofGoodsAndServicesSold": "395611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35764000", "sellingGeneralAndAdministrative": "23900000", "netIncomeFromContinuingOperations": "59632000" }, "balance": { "goodwill": "773686000", "inventory": "6549000", "commonStock": "47042000", "currentDebt": "None", "investments": "None", "totalAssets": "5353753000", "longTermDebt": "2781096000", "shortTermDebt": "97624000", "treasuryStock": "-2951061000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1231823000", "reportedCurrency": "USD", "retainedEarnings": "408449000", "totalLiabilities": "4962638000", "otherCurrentAssets": "182874000", "totalCurrentAssets": "967446000", "currentLongTermDebt": "29250000", "longTermInvestments": "351827000", "shortTermInvestments": "-315944000", "currentNetReceivables": "142590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4386307000", "currentAccountsPayable": "38640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "888798000", "shortLongTermDebtTotal": "4210820000", "totalShareholderEquity": "391115000", "capitalLeaseObligations": "1400474000", "otherCurrentLiabilities": "121217000", "totalCurrentLiabilities": "389921000", "otherNonCurrentLiabilities": "94706000", "totalNonCurrentLiabilities": "4572717000", "cashAndShortTermInvestments": "635433000", "commonStockSharesOutstanding": "212928000", "intangibleAssetsExcludingGoodwill": "1231823000", "cashAndCashEquivalentsAtCarryingValue": "635433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59632000", "profitLoss": "None", "dividendPayout": "52612000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88529000", "capitalExpenditures": "17924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113998000", "cashflowFromInvestment": "-16883000", "stockBasedCompensation": "5609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42352000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }