{ "ticker": { "uuid": "d32e8a62-0e64-42b3-be06-2c522c6c4f41", "symbol": "UHS", "name": "Universal Health Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/d32e8a62-0e64-42b3-be06-2c522c6c4f41/", "api_url": "https://sharemaestro.com/factors/api/tickers/d32e8a62-0e64-42b3-be06-2c522c6c4f41/" }, "ticker_metadata": { "id": 4116, "uuid": "d32e8a62-0e64-42b3-be06-2c522c6c4f41", "symbol": "UHS", "name": "Universal Health Services Inc", "asset_type": "equity", "market_cap": 8844967000, "stock_exchange_id": 3, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "UnitedHealth Group Incorporated is an American for-profit multinational managed healthcare and insurance company based in Minnetonka, Minnesota. It offers health care products and insurance services.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d32e8a62-0e64-42b3-be06-2c522c6c4f41", "symbol": "UHS", "name": "Universal Health Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/d32e8a62-0e64-42b3-be06-2c522c6c4f41/", "api_url": "https://sharemaestro.com/factors/api/tickers/d32e8a62-0e64-42b3-be06-2c522c6c4f41/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.96, "quality": 0.89, "momentum": 0.14, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 145.17, "market_cap": 8958967376.76, "pe_ratio": 5.891, "earnings_yield": 0.1698, "ebitda_to_ev": 0.2051, "shareholder_yield": 0.0057, "roe": 0.2019, "piotroski_f_score": 7, "momentum_12_1": -0.1, "volatility_252d": 0.3251 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "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": "2026-06-07T06:55:01.743991+00:00", "batch_id": "" }, "size": { "price_close": 145.17, "market_cap": 8958967376.76, "market_cap_usd": 8958967376.76, "enterprise_value": 13621201376.76, "shares_outstanding": 61713628, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.891, "pb_ratio": 1.1896, "ptbv_ratio": 2.5233, "ps_ratio": 0.5044, "pcf_ratio": 4.7005, "pfcf_ratio": 3.0703, "ev_ebitda": 4.8761, "ev_ebit": 6.2839, "ev_sales": 0.7669, "ev_fcf": 4.6681, "earnings_yield": 0.1698, "fcf_yield": 0.2142, "price_to_sales": 0.5044, "price_to_book": 1.1896, "price_to_cashflow": 4.7005, "ebitda_to_ev": 0.2051, "sales_yield": 1.3039 }, "yield": { "dividend_yield": 0.0057, "buyback_yield": 0, "shareholder_yield": 0.0057, "debt_paydown_yield": null, "total_yield": 0.0057 }, "quality": { "gross_margin": 0.7132, "operating_margin": 0.122, "net_margin": 0.0856, "ebitda_margin": 0.1573, "fcf_margin": 0.1643, "roe": 0.2019, "roa": 0.097, "roic": 0.1362, "roc_greenblatt": null, "asset_turnover": 1.1326, "cash_conversion": 1.9187, "accruals_ratio": -0.0246, "sbc_to_revenue": 0.0041, "piotroski_f_score": 7, "altman_z_score": 3.0035, "earnings_stability_5y": 0.1663, "revenue_stability_5y": 0.1608, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8078, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0769, "net_debt_to_ebitda": 1.669, "debt_to_assets": 0.3049, "interest_coverage": 14.2149, "current_ratio": 1.0788, "quick_ratio": 1.0081, "net_debt": 4662234000, "local_beta": 0.0004, "volatility_252d": 0.3251, "volatility_60d": 0.7125, "max_drawdown_12m": -0.4031, "risk_adjusted_momentum": -0.3075 }, "growth": { "revenue_growth_1y": 0.1042, "revenue_growth_3y_cagr": 0.0903, "revenue_growth_5y_cagr": 0.0848, "eps_growth_1y": 0.2706, "eps_growth_3y_cagr": 0.3013, "eps_growth_5y_cagr": 0.0954, "fcf_growth_1y": -0.029, "book_value_growth_1y": 0.1496, "revenue_growth": 0.1042, "earnings_growth": 0.2706 }, "momentum": { "price_return_1m": -0.1459, "price_return_3m": -0.2465, "price_return_6m": -0.3712, "price_return_9m": -0.2351, "price_return_12m": -0.2313, "price_return_12m_ex1m": -0.1, "momentum_6m": -0.3712, "momentum_12m": -0.2313, "momentum_12_1": -0.1, "distance_from_52w_high": -0.4031, "distance_from_52w_low": 0, "relative_strength": -0.3312 }, "raw_ttm": { "revenue_ttm": 17760291000, "gross_profit_ttm": 12667267000, "ebit_ttm": 2167619000, "ebitda_ttm": 2793443000, "net_income_ttm": 1520798000, "eps_diluted_ttm": 24.6428, "operating_cash_flow_ttm": 1905977000, "capital_expenditure_ttm": 1011959000, "fcf_ttm": 2917936000, "dividends_paid_ttm": 50707000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 152489000, "cash_and_equivalents": 119028000, "total_current_assets": 3499701000, "total_current_liabilities": 3244078000, "net_ppe": null, "total_assets": 15681142000, "total_debt": 4781262000, "total_equity": 7531099000, "net_working_capital": 965739000, "book_value_per_share": 122.033, "retained_earnings": 8203077000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3550443000, "tangible_book_per_share": 57.5309 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 9, "rank_pb": 28, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 16, "rank_ev_ebitda": 11, "rank_ev_ebit": 31, "rank_earnings_yield": 9, "rank_fcf_yield": 15, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 19, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 19, "rank_fcf_margin": 55, "rank_piotroski": 21, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 52, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 80 }, "composites": { "value_composite": 4, "quality_composite": 11, "momentum_composite": 86, "growth_composite": 23, "yield_composite": 67, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 94, "overall_composite": 11, "quality_value_composite": 0.9243, "os_score": 0.89, "value_percentile": 0.96, "quality_percentile": 0.89, "momentum_percentile": 0.14, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 91, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 5, "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": 94, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5178, "ticker_id": 4116, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:01.743991+00:00", "batch_id": "", "os_score_delta": null, "price_close": 145.17, "market_cap": 8958967376.76, "market_cap_usd": 8958967376.76, "enterprise_value": 13621201376.76, "shares_outstanding": 61713628, "fx_rate_to_usd": null, "pe_ratio": 5.89096473, "pb_ratio": 1.18959628, "ptbv_ratio": 2.5233379, "ps_ratio": 0.5044381, "pcf_ratio": 4.70045933, "pfcf_ratio": 3.07030976, "ev_ebitda": 4.87613364, "ev_ebit": 6.28394629, "ev_sales": 0.76694697, "ev_fcf": 4.66809463, "earnings_yield": 0.16975148, "fcf_yield": 0.21422016, "dividend_yield": 0.00565992, "buyback_yield": 0, "shareholder_yield": 0.00565992, "debt_paydown_yield": null, "total_yield": 0.00565992, "gross_margin": 0.71323533, "operating_margin": 0.12204862, "net_margin": 0.08562911, "ebitda_margin": 0.15728588, "fcf_margin": 0.16429551, "roe": 0.20193573, "roa": 0.0969826, "roic": 0.13619683, "roc_greenblatt": null, "asset_turnover": 1.13258913, "cash_conversion": 1.91868743, "accruals_ratio": -0.0245632, "sbc_to_revenue": 0.0040813, "debt_to_equity": 1.07687377, "net_debt_to_ebitda": 1.66899199, "debt_to_assets": 0.30490522, "interest_coverage": 14.21492042, "current_ratio": 1.07879681, "quick_ratio": 1.00807872, "net_debt": 4662234000, "revenue_growth_1y": 0.10421602, "revenue_growth_3y_cagr": 0.09025656, "revenue_growth_5y_cagr": 0.08480286, "eps_growth_1y": 0.27056844, "eps_growth_3y_cagr": 0.30130747, "eps_growth_5y_cagr": 0.09541066, "fcf_growth_1y": -0.02898597, "book_value_growth_1y": 0.14958713, "piotroski_f_score": 7, "altman_z_score": 3.00348246, "earnings_stability_5y": 0.166344, "revenue_stability_5y": 0.160754, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14585785, "price_return_3m": -0.24645731, "price_return_6m": -0.37116726, "price_return_9m": -0.23505117, "price_return_12m": -0.23125682, "price_return_12m_ex1m": -0.09998215, "distance_from_52w_high": -0.40306179, "distance_from_52w_low": 0, "relative_strength": -0.3312204, "local_beta": 0.0004, "volatility_252d": 0.325096, "volatility_60d": 0.712458, "max_drawdown_12m": -0.40306179, "revenue_ttm": 17760291000, "gross_profit_ttm": 12667267000, "ebit_ttm": 2167619000, "ebitda_ttm": 2793443000, "net_income_ttm": 1520798000, "eps_diluted_ttm": 24.64282281, "operating_cash_flow_ttm": 1905977000, "capital_expenditure_ttm": 1011959000, "fcf_ttm": 2917936000, "dividends_paid_ttm": 50707000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 152489000, "cash_and_equivalents": 119028000, "total_current_assets": 3499701000, "total_current_liabilities": 3244078000, "net_ppe": null, "total_assets": 15681142000, "total_debt": 4781262000, "total_equity": 7531099000, "net_working_capital": 965739000, "book_value_per_share": 122.03299731, "retained_earnings": 8203077000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3550443000, "tangible_book_per_share": 57.53093952, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 9, "rank_pb": 28, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 16, "rank_ev_ebitda": 11, "rank_ev_ebit": 31, "rank_earnings_yield": 9, "rank_fcf_yield": 15, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 19, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 19, "rank_fcf_margin": 55, "rank_piotroski": 21, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 52, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 80, "value_composite": 4, "quality_composite": 11, "momentum_composite": 86, "growth_composite": 23, "yield_composite": 67, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 94, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 91, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 5, "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": 145.17, "os": 0.89, "value": 0.96, "quality": 0.89, "momentum": 0.14, "confidence": 1, "coverage": 1, "pe_ratio": 5.891, "earnings_yield": 0.1698, "shareholder_yield": 0.0057, "roe": 0.2019, "momentum_12_1": -0.1, "complete_fields": { "id": 5178, "ticker_id": 4116, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:01.743991+00:00", "batch_id": "", "os_score_delta": null, "price_close": 145.17, "market_cap": 8958967376.76, "market_cap_usd": 8958967376.76, "enterprise_value": 13621201376.76, "shares_outstanding": 61713628, "fx_rate_to_usd": null, "pe_ratio": 5.89096473, "pb_ratio": 1.18959628, "ptbv_ratio": 2.5233379, "ps_ratio": 0.5044381, "pcf_ratio": 4.70045933, "pfcf_ratio": 3.07030976, "ev_ebitda": 4.87613364, "ev_ebit": 6.28394629, "ev_sales": 0.76694697, "ev_fcf": 4.66809463, "earnings_yield": 0.16975148, "fcf_yield": 0.21422016, "dividend_yield": 0.00565992, "buyback_yield": 0, "shareholder_yield": 0.00565992, "debt_paydown_yield": null, "total_yield": 0.00565992, "gross_margin": 0.71323533, "operating_margin": 0.12204862, "net_margin": 0.08562911, "ebitda_margin": 0.15728588, "fcf_margin": 0.16429551, "roe": 0.20193573, "roa": 0.0969826, "roic": 0.13619683, "roc_greenblatt": null, "asset_turnover": 1.13258913, "cash_conversion": 1.91868743, "accruals_ratio": -0.0245632, "sbc_to_revenue": 0.0040813, "debt_to_equity": 1.07687377, "net_debt_to_ebitda": 1.66899199, "debt_to_assets": 0.30490522, "interest_coverage": 14.21492042, "current_ratio": 1.07879681, "quick_ratio": 1.00807872, "net_debt": 4662234000, "revenue_growth_1y": 0.10421602, "revenue_growth_3y_cagr": 0.09025656, "revenue_growth_5y_cagr": 0.08480286, "eps_growth_1y": 0.27056844, "eps_growth_3y_cagr": 0.30130747, "eps_growth_5y_cagr": 0.09541066, "fcf_growth_1y": -0.02898597, "book_value_growth_1y": 0.14958713, "piotroski_f_score": 7, "altman_z_score": 3.00348246, "earnings_stability_5y": 0.166344, "revenue_stability_5y": 0.160754, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14585785, "price_return_3m": -0.24645731, "price_return_6m": -0.37116726, "price_return_9m": -0.23505117, "price_return_12m": -0.23125682, "price_return_12m_ex1m": -0.09998215, "distance_from_52w_high": -0.40306179, "distance_from_52w_low": 0, "relative_strength": -0.3312204, "local_beta": 0.0004, "volatility_252d": 0.325096, "volatility_60d": 0.712458, "max_drawdown_12m": -0.40306179, "revenue_ttm": 17760291000, "gross_profit_ttm": 12667267000, "ebit_ttm": 2167619000, "ebitda_ttm": 2793443000, "net_income_ttm": 1520798000, "eps_diluted_ttm": 24.64282281, "operating_cash_flow_ttm": 1905977000, "capital_expenditure_ttm": 1011959000, "fcf_ttm": 2917936000, "dividends_paid_ttm": 50707000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 152489000, "cash_and_equivalents": 119028000, "total_current_assets": 3499701000, "total_current_liabilities": 3244078000, "net_ppe": null, "total_assets": 15681142000, "total_debt": 4781262000, "total_equity": 7531099000, "net_working_capital": 965739000, "book_value_per_share": 122.03299731, "retained_earnings": 8203077000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3550443000, "tangible_book_per_share": 57.53093952, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 9, "rank_pb": 28, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 16, "rank_ev_ebitda": 11, "rank_ev_ebit": 31, "rank_earnings_yield": 9, "rank_fcf_yield": 15, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 19, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 19, "rank_fcf_margin": 55, "rank_piotroski": 21, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 52, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 80, "value_composite": 4, "quality_composite": 11, "momentum_composite": 86, "growth_composite": 23, "yield_composite": 67, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 94, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 91, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 5, "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": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 17364829000, "cost_of_revenue": 1659009000, "gross_profit": 15705820000, "ebit": 2124398000, "ebitda": 2743141000, "pretax_income": 1972141000, "tax_provision": 460959000, "net_income": 1488796000, "net_income_to_common": 1488796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137797000, "total_current_assets": 3407915000, "total_assets": 15957085000, "short_term_debt": 821395000, "long_term_debt": 4004393000, "total_debt": 4825788000, "total_liabilities": 8547677000, "total_equity": 7275792000, "shares_outstanding": 64462000, "goodwill_and_intangibles": 4066088999 }, "cash_flow": { "operating_cash_flow": 1864397000, "capital_expenditure": 1015152000, "free_cash_flow": 2879549000, "dividends_paid": 51267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346616, "ticker_id": 4116, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2124398000", "ebitda": "2743141000", "netIncome": "1488796000", "grossProfit": "15705820000", "depreciation": "None", "totalRevenue": "17364829000", "costOfRevenue": "1659009000", "interestIncome": "1189000", "incomeBeforeTax": "1972141000", "interestExpense": "157257000", "operatingIncome": "1994015000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "460959000", "reportedCurrency": "USD", "netInterestIncome": "-156068000", "nonInterestIncome": "None", "operatingExpenses": "13711805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1659009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618743000", "sellingGeneralAndAdministrative": "8232816000", "netIncomeFromContinuingOperations": "1511182000" }, "balance": { "goodwill": "3990213000", "inventory": "232110000", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "15957085000", "longTermDebt": "4004393000", "shortTermDebt": "821395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75875999", "reportedCurrency": "USD", "retainedEarnings": "7992755000", "totalLiabilities": "8547677000", "otherCurrentAssets": "435574000", "totalCurrentAssets": "3407915000", "currentLongTermDebt": "748158000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2602434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12549169999", "currentAccountsPayable": "750134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7382336000", "shortLongTermDebtTotal": "5507218000", "totalShareholderEquity": "7275792000", "capitalLeaseObligations": "413952000", "otherCurrentLiabilities": "1400174000", "totalCurrentLiabilities": "3239601000", "otherNonCurrentLiabilities": "527827000", "totalNonCurrentLiabilities": "5308075999", "cashAndShortTermInvestments": "137797000", "commonStockSharesOutstanding": "64462000", "intangibleAssetsExcludingGoodwill": "75875999", "cashAndCashEquivalentsAtCarryingValue": "137797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1511182000", "profitLoss": "None", "dividendPayout": "51267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1864397000", "capitalExpenditures": "1015152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-749727000", "cashflowFromInvestment": "-1070617000", "stockBasedCompensation": "95688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-967951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17364829000, "cost_of_revenue": 1659009000, "gross_profit": 15705820000, "research_and_development": null, "selling_general_admin": 8232816000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2124398000, "depreciation_amortisation": 618743000, "ebitda": 2743141000, "interest_expense": 157257000, "interest_income": null, "other_non_operating": null, "pretax_income": 1972141000, "tax_provision": 460959000, "effective_tax_rate": null, "net_income": 1488796000, "net_income_continuing_ops": 1511182000, "net_income_to_common": 1488796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137797000, "short_term_investments": null, "net_receivables": 2602434000, "inventory": 232110000, "other_current_assets": null, "total_current_assets": 3407915000, "net_ppe": null, "goodwill": 3990213000, "intangible_assets": 75875999, "goodwill_and_intangibles": 4066088999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12549169999, "total_assets": 15957085000, "short_term_debt": 821395000, "accounts_payable": 750134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3239601000, "long_term_debt": 4004393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5308075999, "total_liabilities": 8547677000, "total_debt": 4825788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7992755000, "total_equity": 7275792000, "shares_outstanding": 64462000, "operating_cash_flow": 1864397000, "stock_based_compensation": 95688000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1015152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1070617000, "dividends_paid": 51267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -749727000, "free_cash_flow": 2879549000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2124398000", "ebitda": "2743141000", "netIncome": "1488796000", "grossProfit": "15705820000", "depreciation": "None", "totalRevenue": "17364829000", "costOfRevenue": "1659009000", "interestIncome": "1189000", "incomeBeforeTax": "1972141000", "interestExpense": "157257000", "operatingIncome": "1994015000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "460959000", "reportedCurrency": "USD", "netInterestIncome": "-156068000", "nonInterestIncome": "None", "operatingExpenses": "13711805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1659009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618743000", "sellingGeneralAndAdministrative": "8232816000", "netIncomeFromContinuingOperations": "1511182000" }, "balance": { "goodwill": "3990213000", "inventory": "232110000", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "15957085000", "longTermDebt": "4004393000", "shortTermDebt": "821395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75875999", "reportedCurrency": "USD", "retainedEarnings": "7992755000", "totalLiabilities": "8547677000", "otherCurrentAssets": "435574000", "totalCurrentAssets": "3407915000", "currentLongTermDebt": "748158000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2602434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12549169999", "currentAccountsPayable": "750134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7382336000", "shortLongTermDebtTotal": "5507218000", "totalShareholderEquity": "7275792000", "capitalLeaseObligations": "413952000", "otherCurrentLiabilities": "1400174000", "totalCurrentLiabilities": "3239601000", "otherNonCurrentLiabilities": "527827000", "totalNonCurrentLiabilities": "5308075999", "cashAndShortTermInvestments": "137797000", "commonStockSharesOutstanding": "64462000", "intangibleAssetsExcludingGoodwill": "75875999", "cashAndCashEquivalentsAtCarryingValue": "137797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1511182000", "profitLoss": "None", "dividendPayout": "51267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1864397000", "capitalExpenditures": "1015152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-749727000", "cashflowFromInvestment": "-1070617000", "stockBasedCompensation": "95688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-967951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 15827935000, "cost_of_revenue": 1587786000, "gross_profit": 14240149000, "ebit": 1680449000, "ebitda": 2265280000, "pretax_income": 1497936000, "tax_provision": 334827000, "net_income": 1142097000, "net_income_to_common": 1142097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125983000, "total_current_assets": 2816288000, "total_assets": 14469749000, "short_term_debt": 114708000, "long_term_debt": 4464482000, "total_debt": 4579190000, "total_liabilities": 7706933000, "total_equity": 6666207000, "shares_outstanding": 67896000, "goodwill_and_intangibles": 4009152000 }, "cash_flow": { "operating_cash_flow": 2067101000, "capital_expenditure": 943810000, "free_cash_flow": 3010911000, "dividends_paid": 53346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346621, "ticker_id": 4116, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1680449000", "ebitda": "2265280000", "netIncome": "1142097000", "grossProfit": "14240149000", "depreciation": "None", "totalRevenue": "15827935000", "costOfRevenue": "1587786000", "interestIncome": "1425000", "incomeBeforeTax": "1497936000", "interestExpense": "187534000", "operatingIncome": "1681814000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "334827000", "reportedCurrency": "USD", "netInterestIncome": "-186109000", "nonInterestIncome": "None", "operatingExpenses": "12558335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1587786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "584831000", "sellingGeneralAndAdministrative": "7665120000", "netIncomeFromContinuingOperations": "1163109000" }, "balance": { "goodwill": "3932879000", "inventory": "220940000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14469749000", "longTermDebt": "4464482000", "shortTermDebt": "114708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76273000", "reportedCurrency": "USD", "retainedEarnings": "7372061000", "totalLiabilities": "7706933000", "otherCurrentAssets": "291614000", "totalCurrentAssets": "2816288000", "currentLongTermDebt": "40059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2177751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11653461000", "currentAccountsPayable": "632001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6990944000", "shortLongTermDebtTotal": "4955429000", "totalShareholderEquity": "6666207000", "capitalLeaseObligations": "450888000", "otherCurrentLiabilities": "1302014000", "totalCurrentLiabilities": "2210406000", "otherNonCurrentLiabilities": "655806000", "totalNonCurrentLiabilities": "5496527000", "cashAndShortTermInvestments": "125983000", "commonStockSharesOutstanding": "67896000", "intangibleAssetsExcludingGoodwill": "76273000", "cashAndCashEquivalentsAtCarryingValue": "125983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1163109000", "profitLoss": "None", "dividendPayout": "53346000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2067101000", "capitalExpenditures": "943810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1144877000", "cashflowFromInvestment": "-911109000", "stockBasedCompensation": "99349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-670754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "584831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15827935000, "cost_of_revenue": 1587786000, "gross_profit": 14240149000, "research_and_development": null, "selling_general_admin": 7665120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1680449000, "depreciation_amortisation": 584831000, "ebitda": 2265280000, "interest_expense": 187534000, "interest_income": null, "other_non_operating": null, "pretax_income": 1497936000, "tax_provision": 334827000, "effective_tax_rate": null, "net_income": 1142097000, "net_income_continuing_ops": 1163109000, "net_income_to_common": 1142097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125983000, "short_term_investments": null, "net_receivables": 2177751000, "inventory": 220940000, "other_current_assets": null, "total_current_assets": 2816288000, "net_ppe": null, "goodwill": 3932879000, "intangible_assets": 76273000, "goodwill_and_intangibles": 4009152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11653461000, "total_assets": 14469749000, "short_term_debt": 114708000, "accounts_payable": 632001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2210406000, "long_term_debt": 4464482000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5496527000, "total_liabilities": 7706933000, "total_debt": 4579190000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7372061000, "total_equity": 6666207000, "shares_outstanding": 67896000, "operating_cash_flow": 2067101000, "stock_based_compensation": 99349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 943810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -911109000, "dividends_paid": 53346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1144877000, "free_cash_flow": 3010911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1680449000", "ebitda": "2265280000", "netIncome": "1142097000", "grossProfit": "14240149000", "depreciation": "None", "totalRevenue": "15827935000", "costOfRevenue": "1587786000", "interestIncome": "1425000", "incomeBeforeTax": "1497936000", "interestExpense": "187534000", "operatingIncome": "1681814000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "334827000", "reportedCurrency": "USD", "netInterestIncome": "-186109000", "nonInterestIncome": "None", "operatingExpenses": "12558335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1587786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "584831000", "sellingGeneralAndAdministrative": "7665120000", "netIncomeFromContinuingOperations": "1163109000" }, "balance": { "goodwill": "3932879000", "inventory": "220940000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14469749000", "longTermDebt": "4464482000", "shortTermDebt": "114708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76273000", "reportedCurrency": "USD", "retainedEarnings": "7372061000", "totalLiabilities": "7706933000", "otherCurrentAssets": "291614000", "totalCurrentAssets": "2816288000", "currentLongTermDebt": "40059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2177751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11653461000", "currentAccountsPayable": "632001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6990944000", "shortLongTermDebtTotal": "4955429000", "totalShareholderEquity": "6666207000", "capitalLeaseObligations": "450888000", "otherCurrentLiabilities": "1302014000", "totalCurrentLiabilities": "2210406000", "otherNonCurrentLiabilities": "655806000", "totalNonCurrentLiabilities": "5496527000", "cashAndShortTermInvestments": "125983000", "commonStockSharesOutstanding": "67896000", "intangibleAssetsExcludingGoodwill": "76273000", "cashAndCashEquivalentsAtCarryingValue": "125983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1163109000", "profitLoss": "None", "dividendPayout": "53346000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2067101000", "capitalExpenditures": "943810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1144877000", "cashflowFromInvestment": "-911109000", "stockBasedCompensation": "99349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-670754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "584831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 14281976000, "cost_of_revenue": 1532828000, "gross_profit": 12749148000, "ebit": 1147100000, "ebitda": 1715141000, "pretax_income": 940426000, "tax_provision": 221119000, "net_income": 717795000, "net_income_to_common": 717795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119439000, "total_current_assets": 2811350000, "total_assets": 13967602000, "short_term_debt": 198286000, "long_term_debt": 4785783000, "total_debt": 4984069000, "total_liabilities": 7765696000, "total_equity": 6149001000, "shares_outstanding": 70125000, "goodwill_and_intangibles": 4009425000 }, "cash_flow": { "operating_cash_flow": 1267797000, "capital_expenditure": 743055000, "free_cash_flow": 2010852000, "dividends_paid": 55480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346626, "ticker_id": 4116, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1147100000", "ebitda": "1715141000", "netIncome": "717795000", "grossProfit": "12749148000", "depreciation": "None", "totalRevenue": "14281976000", "costOfRevenue": "1532828000", "interestIncome": "653000", "incomeBeforeTax": "940426000", "interestExpense": "207246000", "operatingIncome": "1175381000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "221119000", "reportedCurrency": "USD", "netInterestIncome": "-196972000", "nonInterestIncome": "None", "operatingExpenses": "11573767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1532828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "568041000", "sellingGeneralAndAdministrative": "7248510000", "netIncomeFromContinuingOperations": "670054000" }, "balance": { "goodwill": "3932407000", "inventory": "216988000", "commonStock": "672000", "currentDebt": "None", "investments": "None", "totalAssets": "13967602000", "longTermDebt": "4785783000", "shortTermDebt": "198286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77018000", "reportedCurrency": "USD", "retainedEarnings": "6798930000", "totalLiabilities": "7765696000", "otherCurrentAssets": "236658000", "totalCurrentAssets": "2811350000", "currentLongTermDebt": "126686000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2238265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11156252000", "currentAccountsPayable": "613974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6558491000", "shortLongTermDebtTotal": "5366628000", "totalShareholderEquity": "6149001000", "capitalLeaseObligations": "454159000", "otherCurrentLiabilities": "1193666000", "totalCurrentLiabilities": "2013347000", "otherNonCurrentLiabilities": "584007000", "totalNonCurrentLiabilities": "5752349000", "cashAndShortTermInvestments": "119439000", "commonStockSharesOutstanding": "70125000", "intangibleAssetsExcludingGoodwill": "77018000", "cashAndCashEquivalentsAtCarryingValue": "119439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "717487000", "profitLoss": "None", "dividendPayout": "55480000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1267797000", "capitalExpenditures": "743055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493945000", "cashflowFromInvestment": "-763275000", "stockBasedCompensation": "87720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-547363000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "568041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14281976000, "cost_of_revenue": 1532828000, "gross_profit": 12749148000, "research_and_development": null, "selling_general_admin": 7248510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1147100000, "depreciation_amortisation": 568041000, "ebitda": 1715141000, "interest_expense": 207246000, "interest_income": null, "other_non_operating": null, "pretax_income": 940426000, "tax_provision": 221119000, "effective_tax_rate": null, "net_income": 717795000, "net_income_continuing_ops": 670054000, "net_income_to_common": 717795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119439000, "short_term_investments": null, "net_receivables": 2238265000, "inventory": 216988000, "other_current_assets": null, "total_current_assets": 2811350000, "net_ppe": null, "goodwill": 3932407000, "intangible_assets": 77018000, "goodwill_and_intangibles": 4009425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11156252000, "total_assets": 13967602000, "short_term_debt": 198286000, "accounts_payable": 613974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2013347000, "long_term_debt": 4785783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5752349000, "total_liabilities": 7765696000, "total_debt": 4984069000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6798930000, "total_equity": 6149001000, "shares_outstanding": 70125000, "operating_cash_flow": 1267797000, "stock_based_compensation": 87720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 743055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -763275000, "dividends_paid": 55480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -493945000, "free_cash_flow": 2010852000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1147100000", "ebitda": "1715141000", "netIncome": "717795000", "grossProfit": "12749148000", "depreciation": "None", "totalRevenue": "14281976000", "costOfRevenue": "1532828000", "interestIncome": "653000", "incomeBeforeTax": "940426000", "interestExpense": "207246000", "operatingIncome": "1175381000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "221119000", "reportedCurrency": "USD", "netInterestIncome": "-196972000", "nonInterestIncome": "None", "operatingExpenses": "11573767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1532828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "568041000", "sellingGeneralAndAdministrative": "7248510000", "netIncomeFromContinuingOperations": "670054000" }, "balance": { "goodwill": "3932407000", "inventory": "216988000", "commonStock": "672000", "currentDebt": "None", "investments": "None", "totalAssets": "13967602000", "longTermDebt": "4785783000", "shortTermDebt": "198286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77018000", "reportedCurrency": "USD", "retainedEarnings": "6798930000", "totalLiabilities": "7765696000", "otherCurrentAssets": "236658000", "totalCurrentAssets": "2811350000", "currentLongTermDebt": "126686000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2238265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11156252000", "currentAccountsPayable": "613974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6558491000", "shortLongTermDebtTotal": "5366628000", "totalShareholderEquity": "6149001000", "capitalLeaseObligations": "454159000", "otherCurrentLiabilities": "1193666000", "totalCurrentLiabilities": "2013347000", "otherNonCurrentLiabilities": "584007000", "totalNonCurrentLiabilities": "5752349000", "cashAndShortTermInvestments": "119439000", "commonStockSharesOutstanding": "70125000", "intangibleAssetsExcludingGoodwill": "77018000", "cashAndCashEquivalentsAtCarryingValue": "119439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "717487000", "profitLoss": "None", "dividendPayout": "55480000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1267797000", "capitalExpenditures": "743055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493945000", "cashflowFromInvestment": "-763275000", "stockBasedCompensation": "87720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-547363000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "568041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 13399370000, "cost_of_revenue": 1474339000, "gross_profit": 11925031000, "ebit": 993149000, "ebitda": 1575010000, "pretax_income": 866260000, "tax_provision": 209278000, "net_income": 675609000, "net_income_to_common": 675609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102818000, "total_current_assets": 2537340000, "total_assets": 13494188000, "short_term_debt": 149223000, "long_term_debt": 4726533000, "total_debt": 4875756000, "total_liabilities": 7524143000, "total_equity": 5920582000, "shares_outstanding": 73832000, "goodwill_and_intangibles": 3987558000 }, "cash_flow": { "operating_cash_flow": 996023000, "capital_expenditure": 734001000, "free_cash_flow": 1730024000, "dividends_paid": 58449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346631, "ticker_id": 4116, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "993149000", "ebitda": "1575010000", "netIncome": "675609000", "grossProfit": "11925031000", "depreciation": "None", "totalRevenue": "13399370000", "costOfRevenue": "1474339000", "interestIncome": "126889000", "incomeBeforeTax": "866260000", "interestExpense": "127267000", "operatingIncome": "1003555000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "209278000", "reportedCurrency": "USD", "netInterestIncome": "-126889000", "nonInterestIncome": "None", "operatingExpenses": "10921476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1474339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "581861000", "sellingGeneralAndAdministrative": "6893882000", "netIncomeFromContinuingOperations": "656982000" }, "balance": { "goodwill": "3909456000", "inventory": "218517000", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "13494188000", "longTermDebt": "4726533000", "shortTermDebt": "149223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "78102000", "reportedCurrency": "USD", "retainedEarnings": "5929540000", "totalLiabilities": "7524143000", "otherCurrentAssets": "198283000", "totalCurrentAssets": "2537340000", "currentLongTermDebt": "81447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2017722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10956848000", "currentAccountsPayable": "636601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6373108000", "shortLongTermDebtTotal": "5271278000", "totalShareholderEquity": "5920582000", "capitalLeaseObligations": "463298000", "otherCurrentLiabilities": "1121590000", "totalCurrentLiabilities": "1914419000", "otherNonCurrentLiabilities": "487669000", "totalNonCurrentLiabilities": "5609724000", "cashAndShortTermInvestments": "102818000", "commonStockSharesOutstanding": "73832000", "intangibleAssetsExcludingGoodwill": "78102000", "cashAndCashEquivalentsAtCarryingValue": "102818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656982000", "profitLoss": "None", "dividendPayout": "58449000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "996023000", "capitalExpenditures": "734001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318400000", "cashflowFromInvestment": "-647296000", "stockBasedCompensation": "85378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-832918000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "581861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13399370000, "cost_of_revenue": 1474339000, "gross_profit": 11925031000, "research_and_development": null, "selling_general_admin": 6893882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 993149000, "depreciation_amortisation": 581861000, "ebitda": 1575010000, "interest_expense": 127267000, "interest_income": null, "other_non_operating": null, "pretax_income": 866260000, "tax_provision": 209278000, "effective_tax_rate": null, "net_income": 675609000, "net_income_continuing_ops": 656982000, "net_income_to_common": 675609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102818000, "short_term_investments": null, "net_receivables": 2017722000, "inventory": 218517000, "other_current_assets": null, "total_current_assets": 2537340000, "net_ppe": null, "goodwill": 3909456000, "intangible_assets": 78102000, "goodwill_and_intangibles": 3987558000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10956848000, "total_assets": 13494188000, "short_term_debt": 149223000, "accounts_payable": 636601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1914419000, "long_term_debt": 4726533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5609724000, "total_liabilities": 7524143000, "total_debt": 4875756000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5929540000, "total_equity": 5920582000, "shares_outstanding": 73832000, "operating_cash_flow": 996023000, "stock_based_compensation": 85378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 734001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -647296000, "dividends_paid": 58449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -318400000, "free_cash_flow": 1730024000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "993149000", "ebitda": "1575010000", "netIncome": "675609000", "grossProfit": "11925031000", "depreciation": "None", "totalRevenue": "13399370000", "costOfRevenue": "1474339000", "interestIncome": "126889000", "incomeBeforeTax": "866260000", "interestExpense": "127267000", "operatingIncome": "1003555000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "209278000", "reportedCurrency": "USD", "netInterestIncome": "-126889000", "nonInterestIncome": "None", "operatingExpenses": "10921476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1474339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "581861000", "sellingGeneralAndAdministrative": "6893882000", "netIncomeFromContinuingOperations": "656982000" }, "balance": { "goodwill": "3909456000", "inventory": "218517000", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "13494188000", "longTermDebt": "4726533000", "shortTermDebt": "149223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "78102000", "reportedCurrency": "USD", "retainedEarnings": "5929540000", "totalLiabilities": "7524143000", "otherCurrentAssets": "198283000", "totalCurrentAssets": "2537340000", "currentLongTermDebt": "81447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2017722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10956848000", "currentAccountsPayable": "636601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6373108000", "shortLongTermDebtTotal": "5271278000", "totalShareholderEquity": "5920582000", "capitalLeaseObligations": "463298000", "otherCurrentLiabilities": "1121590000", "totalCurrentLiabilities": "1914419000", "otherNonCurrentLiabilities": "487669000", "totalNonCurrentLiabilities": "5609724000", "cashAndShortTermInvestments": "102818000", "commonStockSharesOutstanding": "73832000", "intangibleAssetsExcludingGoodwill": "78102000", "cashAndCashEquivalentsAtCarryingValue": "102818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656982000", "profitLoss": "None", "dividendPayout": "58449000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "996023000", "capitalExpenditures": "734001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318400000", "cashflowFromInvestment": "-647296000", "stockBasedCompensation": "85378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-832918000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "581861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 12642117000, "cost_of_revenue": 1427134000, "gross_profit": 11214983000, "ebit": 1376985000, "ebitda": 1910198000, "pretax_income": 1293313000, "tax_provision": 305681000, "net_income": 991590000, "net_income_to_common": 991590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115301000, "total_current_assets": 2263556000, "total_assets": 13093543000, "short_term_debt": 112893000, "long_term_debt": 4141879000, "total_debt": 4254772000, "total_liabilities": 6895371000, "total_equity": 6089664000, "shares_outstanding": 83692000, "goodwill_and_intangibles": 4043665000 }, "cash_flow": { "operating_cash_flow": 883695000, "capital_expenditure": 855659000, "free_cash_flow": 1739354000, "dividends_paid": 65896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346636, "ticker_id": 4116, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1376985000", "ebitda": "1910198000", "netIncome": "991590000", "grossProfit": "11214983000", "depreciation": "None", "totalRevenue": "12642117000", "costOfRevenue": "1427134000", "interestIncome": "83672000", "incomeBeforeTax": "1293313000", "interestExpense": "85268000", "operatingIncome": "1363094000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "305681000", "reportedCurrency": "USD", "netInterestIncome": "-83672000", "nonInterestIncome": "None", "operatingExpenses": "9851889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13891000", "costofGoodsAndServicesSold": "1427134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "533213000", "sellingGeneralAndAdministrative": "6282807000", "netIncomeFromContinuingOperations": "987632000" }, "balance": { "goodwill": "3962624000", "inventory": "206839000", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "13093543000", "longTermDebt": "4141879000", "shortTermDebt": "112893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "81041000", "reportedCurrency": "USD", "retainedEarnings": "6058602000", "totalLiabilities": "6895371000", "otherCurrentAssets": "194781000", "totalCurrentAssets": "2263556000", "currentLongTermDebt": "48409000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1746635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10829987000", "currentAccountsPayable": "658900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6241752000", "shortLongTermDebtTotal": "4559396000", "totalShareholderEquity": "6089664000", "capitalLeaseObligations": "369108000", "otherCurrentLiabilities": "1201590000", "totalCurrentLiabilities": "1984109000", "otherNonCurrentLiabilities": "464759000", "totalNonCurrentLiabilities": "4911262000", "cashAndShortTermInvestments": "115301000", "commonStockSharesOutstanding": "83692000", "intangibleAssetsExcludingGoodwill": "81041000", "cashAndCashEquivalentsAtCarryingValue": "115301000", "accumulatedDepreciationAmortizationPPE": "-4896427000" }, "cashflow": { "netIncome": "987632000", "profitLoss": "None", "dividendPayout": "65896000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "883695000", "capitalExpenditures": "855659000", "changeInReceivables": "-3923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1068950000", "cashflowFromInvestment": "-914466000", "stockBasedCompensation": "73686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1099721000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1220875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "533213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12642117000, "cost_of_revenue": 1427134000, "gross_profit": 11214983000, "research_and_development": null, "selling_general_admin": 6282807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1376985000, "depreciation_amortisation": 533213000, "ebitda": 1910198000, "interest_expense": 85268000, "interest_income": null, "other_non_operating": null, "pretax_income": 1293313000, "tax_provision": 305681000, "effective_tax_rate": null, "net_income": 991590000, "net_income_continuing_ops": 987632000, "net_income_to_common": 991590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115301000, "short_term_investments": null, "net_receivables": 1746635000, "inventory": 206839000, "other_current_assets": null, "total_current_assets": 2263556000, "net_ppe": null, "goodwill": 3962624000, "intangible_assets": 81041000, "goodwill_and_intangibles": 4043665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10829987000, "total_assets": 13093543000, "short_term_debt": 112893000, "accounts_payable": 658900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1984109000, "long_term_debt": 4141879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4911262000, "total_liabilities": 6895371000, "total_debt": 4254772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6058602000, "total_equity": 6089664000, "shares_outstanding": 83692000, "operating_cash_flow": 883695000, "stock_based_compensation": 73686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 855659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -914466000, "dividends_paid": 65896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1068950000, "free_cash_flow": 1739354000, "net_change_in_cash": -1099721000 }, "raw_data": { "income": { "ebit": "1376985000", "ebitda": "1910198000", "netIncome": "991590000", "grossProfit": "11214983000", "depreciation": "None", "totalRevenue": "12642117000", "costOfRevenue": "1427134000", "interestIncome": "83672000", "incomeBeforeTax": "1293313000", "interestExpense": "85268000", "operatingIncome": "1363094000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "305681000", "reportedCurrency": "USD", "netInterestIncome": "-83672000", "nonInterestIncome": "None", "operatingExpenses": "9851889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13891000", "costofGoodsAndServicesSold": "1427134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "533213000", "sellingGeneralAndAdministrative": "6282807000", "netIncomeFromContinuingOperations": "987632000" }, "balance": { "goodwill": "3962624000", "inventory": "206839000", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "13093543000", "longTermDebt": "4141879000", "shortTermDebt": "112893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "81041000", "reportedCurrency": "USD", "retainedEarnings": "6058602000", "totalLiabilities": "6895371000", "otherCurrentAssets": "194781000", "totalCurrentAssets": "2263556000", "currentLongTermDebt": "48409000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1746635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10829987000", "currentAccountsPayable": "658900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6241752000", "shortLongTermDebtTotal": "4559396000", "totalShareholderEquity": "6089664000", "capitalLeaseObligations": "369108000", "otherCurrentLiabilities": "1201590000", "totalCurrentLiabilities": "1984109000", "otherNonCurrentLiabilities": "464759000", "totalNonCurrentLiabilities": "4911262000", "cashAndShortTermInvestments": "115301000", "commonStockSharesOutstanding": "83692000", "intangibleAssetsExcludingGoodwill": "81041000", "cashAndCashEquivalentsAtCarryingValue": "115301000", "accumulatedDepreciationAmortizationPPE": "-4896427000" }, "cashflow": { "netIncome": "987632000", "profitLoss": "None", "dividendPayout": "65896000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "883695000", "capitalExpenditures": "855659000", "changeInReceivables": "-3923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1068950000", "cashflowFromInvestment": "-914466000", "stockBasedCompensation": "73686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1099721000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1220875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "533213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 11558897000, "cost_of_revenue": 1288132000, "gross_profit": 10270765000, "ebit": 1358368000, "ebitda": 1868861000, "pretax_income": 1252083000, "tax_provision": 299293000, "net_income": 943953000, "net_income_to_common": 943953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1224490000, "total_current_assets": 3281869000, "total_assets": 13476879000, "short_term_debt": 391794000, "long_term_debt": 3524253000, "total_debt": 3916047000, "total_liabilities": 7070343000, "total_equity": 6317146000, "shares_outstanding": 85587000, "goodwill_and_intangibles": 3965301000 }, "cash_flow": { "operating_cash_flow": 2360169000, "capital_expenditure": 734209000, "free_cash_flow": 3094378000, "dividends_paid": 17344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346641, "ticker_id": 4116, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1358368000", "ebitda": "1868861000", "netIncome": "943953000", "grossProfit": "10270765000", "depreciation": "None", "totalRevenue": "11558897000", "costOfRevenue": "1288132000", "interestIncome": "2804000", "incomeBeforeTax": "1252083000", "interestExpense": "109089000", "operatingIncome": "1358354000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "299293000", "reportedCurrency": "USD", "netInterestIncome": "-106285000", "nonInterestIncome": "None", "operatingExpenses": "8912411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14000", "costofGoodsAndServicesSold": "1288132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "510493000", "sellingGeneralAndAdministrative": "5729156000", "netIncomeFromContinuingOperations": "952790000" }, "balance": { "goodwill": "3882715000", "inventory": "190417000", "commonStock": "851000", "currentDebt": "None", "investments": "None", "totalAssets": "13476879000", "longTermDebt": "3524253000", "shortTermDebt": "391794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "82586000", "reportedCurrency": "USD", "retainedEarnings": "6268175000", "totalLiabilities": "7070343000", "otherCurrentAssets": "138034000", "totalCurrentAssets": "3281869000", "currentLongTermDebt": "331998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1728928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10195010000", "currentAccountsPayable": "570523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5373124000", "shortLongTermDebtTotal": "4194350000", "totalShareholderEquity": "6317146000", "capitalLeaseObligations": "338099000", "otherCurrentLiabilities": "1098148000", "totalCurrentLiabilities": "2481039000", "otherNonCurrentLiabilities": "458549000", "totalNonCurrentLiabilities": "4589304000", "cashAndShortTermInvestments": "1224490000", "commonStockSharesOutstanding": "85587000", "intangibleAssetsExcludingGoodwill": "82586000", "cashAndCashEquivalentsAtCarryingValue": "1224490000", "accumulatedDepreciationAmortizationPPE": "-4512764000" }, "cashflow": { "netIncome": "952790000", "profitLoss": "None", "dividendPayout": "17344000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2360169000", "capitalExpenditures": "734209000", "changeInReceivables": "-155929000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384859000", "cashflowFromInvestment": "-802562000", "stockBasedCompensation": "65837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1172748000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "510493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11558897000, "cost_of_revenue": 1288132000, "gross_profit": 10270765000, "research_and_development": null, "selling_general_admin": 5729156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1358368000, "depreciation_amortisation": 510493000, "ebitda": 1868861000, "interest_expense": 109089000, "interest_income": null, "other_non_operating": null, "pretax_income": 1252083000, "tax_provision": 299293000, "effective_tax_rate": null, "net_income": 943953000, "net_income_continuing_ops": 952790000, "net_income_to_common": 943953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1224490000, "short_term_investments": null, "net_receivables": 1728928000, "inventory": 190417000, "other_current_assets": null, "total_current_assets": 3281869000, "net_ppe": null, "goodwill": 3882715000, "intangible_assets": 82586000, "goodwill_and_intangibles": 3965301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10195010000, "total_assets": 13476879000, "short_term_debt": 391794000, "accounts_payable": 570523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2481039000, "long_term_debt": 3524253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4589304000, "total_liabilities": 7070343000, "total_debt": 3916047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6268175000, "total_equity": 6317146000, "shares_outstanding": 85587000, "operating_cash_flow": 2360169000, "stock_based_compensation": 65837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 734209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -802562000, "dividends_paid": 17344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -384859000, "free_cash_flow": 3094378000, "net_change_in_cash": 1172748000 }, "raw_data": { "income": { "ebit": "1358368000", "ebitda": "1868861000", "netIncome": "943953000", "grossProfit": "10270765000", "depreciation": "None", "totalRevenue": "11558897000", "costOfRevenue": "1288132000", "interestIncome": "2804000", "incomeBeforeTax": "1252083000", "interestExpense": "109089000", "operatingIncome": "1358354000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "299293000", "reportedCurrency": "USD", "netInterestIncome": "-106285000", "nonInterestIncome": "None", "operatingExpenses": "8912411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14000", "costofGoodsAndServicesSold": "1288132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "510493000", "sellingGeneralAndAdministrative": "5729156000", "netIncomeFromContinuingOperations": "952790000" }, "balance": { "goodwill": "3882715000", "inventory": "190417000", "commonStock": "851000", "currentDebt": "None", "investments": "None", "totalAssets": "13476879000", "longTermDebt": "3524253000", "shortTermDebt": "391794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "82586000", "reportedCurrency": "USD", "retainedEarnings": "6268175000", "totalLiabilities": "7070343000", "otherCurrentAssets": "138034000", "totalCurrentAssets": "3281869000", "currentLongTermDebt": "331998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1728928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10195010000", "currentAccountsPayable": "570523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5373124000", "shortLongTermDebtTotal": "4194350000", "totalShareholderEquity": "6317146000", "capitalLeaseObligations": "338099000", "otherCurrentLiabilities": "1098148000", "totalCurrentLiabilities": "2481039000", "otherNonCurrentLiabilities": "458549000", "totalNonCurrentLiabilities": "4589304000", "cashAndShortTermInvestments": "1224490000", "commonStockSharesOutstanding": "85587000", "intangibleAssetsExcludingGoodwill": "82586000", "cashAndCashEquivalentsAtCarryingValue": "1224490000", "accumulatedDepreciationAmortizationPPE": "-4512764000" }, "cashflow": { "netIncome": "952790000", "profitLoss": "None", "dividendPayout": "17344000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2360169000", "capitalExpenditures": "734209000", "changeInReceivables": "-155929000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384859000", "cashflowFromInvestment": "-802562000", "stockBasedCompensation": "65837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1172748000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "510493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 11378259000, "cost_of_revenue": 1251346000, "gross_profit": 10126913000, "ebit": 1229070000, "ebitda": 1719462000, "pretax_income": 1066337000, "tax_provision": 238794000, "net_income": 814854000, "net_income_to_common": 814854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61268000, "total_current_assets": 1915934000, "total_assets": 11668250000, "short_term_debt": 143992000, "long_term_debt": 3896577000, "total_debt": 4040569000, "total_liabilities": 6085046000, "total_equity": 5504105000, "shares_outstanding": 89040000, "goodwill_and_intangibles": 3953417000 }, "cash_flow": { "operating_cash_flow": 1438469000, "capital_expenditure": 663518000, "free_cash_flow": 2101987000, "dividends_paid": 53003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346646, "ticker_id": 4116, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1229070000", "ebitda": "1719462000", "netIncome": "814854000", "grossProfit": "10126913000", "depreciation": "None", "totalRevenue": "11378259000", "costOfRevenue": "1251346000", "interestIncome": "469000", "incomeBeforeTax": "1066337000", "interestExpense": "162733000", "operatingIncome": "1215908000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "238794000", "reportedCurrency": "USD", "netInterestIncome": "-166133000", "nonInterestIncome": "None", "operatingExpenses": "8911005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13162000", "costofGoodsAndServicesSold": "1251346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490392000", "sellingGeneralAndAdministrative": "5696702000", "netIncomeFromContinuingOperations": "827543000" }, "balance": { "goodwill": "3869760000", "inventory": "159889000", "commonStock": "867000", "currentDebt": "None", "investments": "None", "totalAssets": "11668250000", "longTermDebt": "3896577000", "shortTermDebt": "143992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "83657000", "reportedCurrency": "USD", "retainedEarnings": "5471345000", "totalLiabilities": "6085046000", "otherCurrentAssets": "133930000", "totalCurrentAssets": "1915934000", "currentLongTermDebt": "87550000", "longTermInvestments": "139253000", "shortTermInvestments": "None", "currentNetReceivables": "1560847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9752316000", "currentAccountsPayable": "446957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5016698000", "shortLongTermDebtTotal": "4310645000", "totalShareholderEquity": "5504105000", "capitalLeaseObligations": "326518000", "otherCurrentLiabilities": "969926000", "totalCurrentLiabilities": "1563390000", "otherNonCurrentLiabilities": "329932000", "totalNonCurrentLiabilities": "4521656000", "cashAndShortTermInvestments": "61268000", "commonStockSharesOutstanding": "89040000", "intangibleAssetsExcludingGoodwill": "83657000", "cashAndCashEquivalentsAtCarryingValue": "61268000", "accumulatedDepreciationAmortizationPPE": "-4089679000" }, "cashflow": { "netIncome": "827543000", "profitLoss": "None", "dividendPayout": "53003000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1438469000", "capitalExpenditures": "663518000", "changeInReceivables": "-41847000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-845036000", "cashflowFromInvestment": "-688410000", "stockBasedCompensation": "69431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11378259000, "cost_of_revenue": 1251346000, "gross_profit": 10126913000, "research_and_development": null, "selling_general_admin": 5696702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1229070000, "depreciation_amortisation": 490392000, "ebitda": 1719462000, "interest_expense": 162733000, "interest_income": null, "other_non_operating": null, "pretax_income": 1066337000, "tax_provision": 238794000, "effective_tax_rate": null, "net_income": 814854000, "net_income_continuing_ops": 827543000, "net_income_to_common": 814854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61268000, "short_term_investments": null, "net_receivables": 1560847000, "inventory": 159889000, "other_current_assets": null, "total_current_assets": 1915934000, "net_ppe": null, "goodwill": 3869760000, "intangible_assets": 83657000, "goodwill_and_intangibles": 3953417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9752316000, "total_assets": 11668250000, "short_term_debt": 143992000, "accounts_payable": 446957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1563390000, "long_term_debt": 3896577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4521656000, "total_liabilities": 6085046000, "total_debt": 4040569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5471345000, "total_equity": 5504105000, "shares_outstanding": 89040000, "operating_cash_flow": 1438469000, "stock_based_compensation": 69431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 663518000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -688410000, "dividends_paid": 53003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -845036000, "free_cash_flow": 2101987000, "net_change_in_cash": -94977000 }, "raw_data": { "income": { "ebit": "1229070000", "ebitda": "1719462000", "netIncome": "814854000", "grossProfit": "10126913000", "depreciation": "None", "totalRevenue": "11378259000", "costOfRevenue": "1251346000", "interestIncome": "469000", "incomeBeforeTax": "1066337000", "interestExpense": "162733000", "operatingIncome": "1215908000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "238794000", "reportedCurrency": "USD", "netInterestIncome": "-166133000", "nonInterestIncome": "None", "operatingExpenses": "8911005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13162000", "costofGoodsAndServicesSold": "1251346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490392000", "sellingGeneralAndAdministrative": "5696702000", "netIncomeFromContinuingOperations": "827543000" }, "balance": { "goodwill": "3869760000", "inventory": "159889000", "commonStock": "867000", "currentDebt": "None", "investments": "None", "totalAssets": "11668250000", "longTermDebt": "3896577000", "shortTermDebt": "143992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "83657000", "reportedCurrency": "USD", "retainedEarnings": "5471345000", "totalLiabilities": "6085046000", "otherCurrentAssets": "133930000", "totalCurrentAssets": "1915934000", "currentLongTermDebt": "87550000", "longTermInvestments": "139253000", "shortTermInvestments": "None", "currentNetReceivables": "1560847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9752316000", "currentAccountsPayable": "446957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5016698000", "shortLongTermDebtTotal": "4310645000", "totalShareholderEquity": "5504105000", "capitalLeaseObligations": "326518000", "otherCurrentLiabilities": "969926000", "totalCurrentLiabilities": "1563390000", "otherNonCurrentLiabilities": "329932000", "totalNonCurrentLiabilities": "4521656000", "cashAndShortTermInvestments": "61268000", "commonStockSharesOutstanding": "89040000", "intangibleAssetsExcludingGoodwill": "83657000", "cashAndCashEquivalentsAtCarryingValue": "61268000", "accumulatedDepreciationAmortizationPPE": "-4089679000" }, "cashflow": { "netIncome": "827543000", "profitLoss": "None", "dividendPayout": "53003000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1438469000", "capitalExpenditures": "663518000", "changeInReceivables": "-41847000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-845036000", "cashflowFromInvestment": "-688410000", "stockBasedCompensation": "69431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 10772278000, "cost_of_revenue": 1168654000, "gross_profit": 9603624000, "ebit": 1181900000, "ebitda": 1634945000, "pretax_income": 1034525000, "tax_provision": 236642000, "net_income": 779705000, "net_income_to_common": 779705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105220000, "total_current_assets": 1937802000, "total_assets": 11265480000, "short_term_debt": 63446000, "long_term_debt": 3935187000, "total_debt": 3998633000, "total_liabilities": 5795395000, "total_equity": 5389262000, "shares_outstanding": 93750000, "goodwill_and_intangibles": 3864360000 }, "cash_flow": { "operating_cash_flow": 1340893000, "capital_expenditure": 811669000, "free_cash_flow": 2152562000, "dividends_paid": 37342000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346651, "ticker_id": 4116, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1181900000", "ebitda": "1634945000", "netIncome": "779705000", "grossProfit": "9603624000", "depreciation": "None", "totalRevenue": "10772278000", "costOfRevenue": "1168654000", "interestIncome": "1531000", "incomeBeforeTax": "1034525000", "interestExpense": "154956000", "operatingIncome": "1175262000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "236642000", "reportedCurrency": "USD", "netInterestIncome": "-161682000", "nonInterestIncome": "None", "operatingExpenses": "8428362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "14219000", "costofGoodsAndServicesSold": "1168654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453045000", "sellingGeneralAndAdministrative": "5360630000", "netIncomeFromContinuingOperations": "797883000" }, "balance": { "goodwill": "3844628000", "inventory": "148206000", "commonStock": "914000", "currentDebt": "None", "investments": "None", "totalAssets": "11265480000", "longTermDebt": "3935187000", "shortTermDebt": "63446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "19732000", "reportedCurrency": "USD", "retainedEarnings": "5384106000", "totalLiabilities": "5795395000", "otherCurrentAssets": "174467000", "totalCurrentAssets": "1937802000", "currentLongTermDebt": "63446000", "longTermInvestments": "175039000", "shortTermInvestments": "4000000", "currentNetReceivables": "1509909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9327678000", "currentAccountsPayable": "445652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4847940000", "shortLongTermDebtTotal": "3998633000", "totalShareholderEquity": "5389262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "937212000", "totalCurrentLiabilities": "1448738000", "otherNonCurrentLiabilities": "361809000", "totalNonCurrentLiabilities": "4346657000", "cashAndShortTermInvestments": "105220000", "commonStockSharesOutstanding": "93750000", "intangibleAssetsExcludingGoodwill": "19732000", "cashAndCashEquivalentsAtCarryingValue": "105220000", "accumulatedDepreciationAmortizationPPE": "-3715515000" }, "cashflow": { "netIncome": "797883000", "profitLoss": "None", "dividendPayout": "37342000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1340893000", "capitalExpenditures": "811669000", "changeInReceivables": "-46717000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-492202000", "cashflowFromInvestment": "-813398000", "stockBasedCompensation": "66581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37342000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35293000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10772278000, "cost_of_revenue": 1168654000, "gross_profit": 9603624000, "research_and_development": 0, "selling_general_admin": 5360630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1181900000, "depreciation_amortisation": 453045000, "ebitda": 1634945000, "interest_expense": 154956000, "interest_income": null, "other_non_operating": null, "pretax_income": 1034525000, "tax_provision": 236642000, "effective_tax_rate": null, "net_income": 779705000, "net_income_continuing_ops": 797883000, "net_income_to_common": 779705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105220000, "short_term_investments": 4000000, "net_receivables": 1509909000, "inventory": 148206000, "other_current_assets": null, "total_current_assets": 1937802000, "net_ppe": null, "goodwill": 3844628000, "intangible_assets": 19732000, "goodwill_and_intangibles": 3864360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9327678000, "total_assets": 11265480000, "short_term_debt": 63446000, "accounts_payable": 445652000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1448738000, "long_term_debt": 3935187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4346657000, "total_liabilities": 5795395000, "total_debt": 3998633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5384106000, "total_equity": 5389262000, "shares_outstanding": 93750000, "operating_cash_flow": 1340893000, "stock_based_compensation": 66581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 811669000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -813398000, "dividends_paid": 37342000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -492202000, "free_cash_flow": 2152562000, "net_change_in_cash": 35293000 }, "raw_data": { "income": { "ebit": "1181900000", "ebitda": "1634945000", "netIncome": "779705000", "grossProfit": "9603624000", "depreciation": "None", "totalRevenue": "10772278000", "costOfRevenue": "1168654000", "interestIncome": "1531000", "incomeBeforeTax": "1034525000", "interestExpense": "154956000", "operatingIncome": "1175262000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "236642000", "reportedCurrency": "USD", "netInterestIncome": "-161682000", "nonInterestIncome": "None", "operatingExpenses": "8428362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "14219000", "costofGoodsAndServicesSold": "1168654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453045000", "sellingGeneralAndAdministrative": "5360630000", "netIncomeFromContinuingOperations": "797883000" }, "balance": { "goodwill": "3844628000", "inventory": "148206000", "commonStock": "914000", "currentDebt": "None", "investments": "None", "totalAssets": "11265480000", "longTermDebt": "3935187000", "shortTermDebt": "63446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "19732000", "reportedCurrency": "USD", "retainedEarnings": "5384106000", "totalLiabilities": "5795395000", "otherCurrentAssets": "174467000", "totalCurrentAssets": "1937802000", "currentLongTermDebt": "63446000", "longTermInvestments": "175039000", "shortTermInvestments": "4000000", "currentNetReceivables": "1509909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9327678000", "currentAccountsPayable": "445652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4847940000", "shortLongTermDebtTotal": "3998633000", "totalShareholderEquity": "5389262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "937212000", "totalCurrentLiabilities": "1448738000", "otherNonCurrentLiabilities": "361809000", "totalNonCurrentLiabilities": "4346657000", "cashAndShortTermInvestments": "105220000", "commonStockSharesOutstanding": "93750000", "intangibleAssetsExcludingGoodwill": "19732000", "cashAndCashEquivalentsAtCarryingValue": "105220000", "accumulatedDepreciationAmortizationPPE": "-3715515000" }, "cashflow": { "netIncome": "797883000", "profitLoss": "None", "dividendPayout": "37342000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1340893000", "capitalExpenditures": "811669000", "changeInReceivables": "-46717000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-492202000", "cashflowFromInvestment": "-813398000", "stockBasedCompensation": "66581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37342000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35293000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 4495182000, "cost_of_revenue": 3836896000, "gross_profit": 658286000, "ebit": 502860000, "ebitda": 658286000, "pretax_income": 469116000, "tax_provision": 110438000, "net_income": 348682000, "net_income_to_common": 348682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119028000, "total_current_assets": 3499701000, "total_assets": 15681142000, "short_term_debt": 829144000, "long_term_debt": 3952118000, "total_debt": 4781262000, "total_liabilities": 8110043000, "total_equity": 7531099000, "shares_outstanding": 61713628, "goodwill_and_intangibles": 3980656000 }, "cash_flow": { "operating_cash_flow": 401628000, "capital_expenditure": 217157000, "free_cash_flow": 618785000, "dividends_paid": 12974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346614, "ticker_id": 4116, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "502860000", "ebitda": "658286000", "netIncome": "348682000", "grossProfit": "658286000", "depreciation": "None", "totalRevenue": "4495182000", "costOfRevenue": "3836896000", "interestIncome": "91000", "incomeBeforeTax": "469116000", "interestExpense": "37133000", "operatingIncome": "502860000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "110438000", "reportedCurrency": "USD", "netInterestIncome": "-37133000", "nonInterestIncome": "None", "operatingExpenses": "155426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3836896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155426000", "sellingGeneralAndAdministrative": "2126425000", "netIncomeFromContinuingOperations": "358678000" }, "balance": { "goodwill": "3980656000", "inventory": "229415000", "commonStock": "7464857000", "currentDebt": "None", "investments": "None", "totalAssets": "15681142000", "longTermDebt": "3952118000", "shortTermDebt": "829144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8203077000", "totalLiabilities": "8110043000", "otherCurrentAssets": "635583000", "totalCurrentAssets": "3499701000", "currentLongTermDebt": "756240000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2745090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12181441000", "currentAccountsPayable": "2356343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5125817000", "totalShareholderEquity": "7531099000", "capitalLeaseObligations": "417459000", "otherCurrentLiabilities": "2414934000", "totalCurrentLiabilities": "3244078000", "otherNonCurrentLiabilities": "532678000", "totalNonCurrentLiabilities": "4905965000", "cashAndShortTermInvestments": "119028000", "commonStockSharesOutstanding": "61713628", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "119028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "358678000", "profitLoss": "None", "dividendPayout": "12974000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "401628000", "capitalExpenditures": "217157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221894000", "cashflowFromInvestment": "-197579000", "stockBasedCompensation": "22504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4495182000, "cost_of_revenue": 3836896000, "gross_profit": 658286000, "research_and_development": null, "selling_general_admin": 2126425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 502860000, "depreciation_amortisation": 155426000, "ebitda": 658286000, "interest_expense": 37133000, "interest_income": null, "other_non_operating": null, "pretax_income": 469116000, "tax_provision": 110438000, "effective_tax_rate": null, "net_income": 348682000, "net_income_continuing_ops": 358678000, "net_income_to_common": 348682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119028000, "short_term_investments": null, "net_receivables": 2745090000, "inventory": 229415000, "other_current_assets": null, "total_current_assets": 3499701000, "net_ppe": null, "goodwill": 3980656000, "intangible_assets": null, "goodwill_and_intangibles": 3980656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12181441000, "total_assets": 15681142000, "short_term_debt": 829144000, "accounts_payable": 2356343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3244078000, "long_term_debt": 3952118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4905965000, "total_liabilities": 8110043000, "total_debt": 4781262000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8203077000, "total_equity": 7531099000, "shares_outstanding": 61713628, "operating_cash_flow": 401628000, "stock_based_compensation": 22504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197579000, "dividends_paid": 12974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221894000, "free_cash_flow": 618785000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "502860000", "ebitda": "658286000", "netIncome": "348682000", "grossProfit": "658286000", "depreciation": "None", "totalRevenue": "4495182000", "costOfRevenue": "3836896000", "interestIncome": "91000", "incomeBeforeTax": "469116000", "interestExpense": "37133000", "operatingIncome": "502860000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "110438000", "reportedCurrency": "USD", "netInterestIncome": "-37133000", "nonInterestIncome": "None", "operatingExpenses": "155426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3836896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155426000", "sellingGeneralAndAdministrative": "2126425000", "netIncomeFromContinuingOperations": "358678000" }, "balance": { "goodwill": "3980656000", "inventory": "229415000", "commonStock": "7464857000", "currentDebt": "None", "investments": "None", "totalAssets": "15681142000", "longTermDebt": "3952118000", "shortTermDebt": "829144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8203077000", "totalLiabilities": "8110043000", "otherCurrentAssets": "635583000", "totalCurrentAssets": "3499701000", "currentLongTermDebt": "756240000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2745090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12181441000", "currentAccountsPayable": "2356343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5125817000", "totalShareholderEquity": "7531099000", "capitalLeaseObligations": "417459000", "otherCurrentLiabilities": "2414934000", "totalCurrentLiabilities": "3244078000", "otherNonCurrentLiabilities": "532678000", "totalNonCurrentLiabilities": "4905965000", "cashAndShortTermInvestments": "119028000", "commonStockSharesOutstanding": "61713628", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "119028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "358678000", "profitLoss": "None", "dividendPayout": "12974000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "401628000", "capitalExpenditures": "217157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221894000", "cashflowFromInvestment": "-197579000", "stockBasedCompensation": "22504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 4486048000, "cost_of_revenue": 422760000, "gross_profit": 4063288000, "ebit": 622655000, "ebitda": 785989000, "pretax_income": 581442000, "tax_provision": 133604999, "net_income": 445941000, "net_income_to_common": 445941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137797000, "total_current_assets": 3407915000, "total_assets": 15957085000, "short_term_debt": 821395000, "long_term_debt": 4004393000, "total_debt": 4825788000, "total_liabilities": 8547677000, "total_equity": 7275792000, "shares_outstanding": 64462000, "goodwill_and_intangibles": 4066088999 }, "cash_flow": { "operating_cash_flow": 574693000, "capital_expenditure": 281220000, "free_cash_flow": 855913000, "dividends_paid": 12365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346615, "ticker_id": 4116, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "622655000", "ebitda": "785989000", "netIncome": "445941000", "grossProfit": "4063288000", "depreciation": "None", "totalRevenue": "4486048000", "costOfRevenue": "422760000", "interestIncome": "247000", "incomeBeforeTax": "581442000", "interestExpense": "42464000", "operatingIncome": "517232000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "133604999", "reportedCurrency": "USD", "netInterestIncome": "-42217000", "nonInterestIncome": "None", "operatingExpenses": "3546056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163334000", "sellingGeneralAndAdministrative": "2085515000", "netIncomeFromContinuingOperations": "447837000" }, "balance": { "goodwill": "3990213000", "inventory": "232110000", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "15957085000", "longTermDebt": "4004393000", "shortTermDebt": "821395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75875999", "reportedCurrency": "USD", "retainedEarnings": "7992755000", "totalLiabilities": "8547677000", "otherCurrentAssets": "435574000", "totalCurrentAssets": "3407915000", "currentLongTermDebt": "748158000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2602434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12549169999", "currentAccountsPayable": "750134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7382336000", "shortLongTermDebtTotal": "5507218000", "totalShareholderEquity": "7275792000", "capitalLeaseObligations": "413952000", "otherCurrentLiabilities": "1400174000", "totalCurrentLiabilities": "3239601000", "otherNonCurrentLiabilities": "527827000", "totalNonCurrentLiabilities": "5308075999", "cashAndShortTermInvestments": "137797000", "commonStockSharesOutstanding": "64462000", "intangibleAssetsExcludingGoodwill": "75875999", "cashAndCashEquivalentsAtCarryingValue": "137797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433495000", "profitLoss": "None", "dividendPayout": "12365000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "574693000", "capitalExpenditures": "281220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-296135000", "cashflowFromInvestment": "-223966000", "stockBasedCompensation": "990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-352010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4486048000, "cost_of_revenue": 422760000, "gross_profit": 4063288000, "research_and_development": null, "selling_general_admin": 2085515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 622655000, "depreciation_amortisation": 163334000, "ebitda": 785989000, "interest_expense": 42464000, "interest_income": null, "other_non_operating": null, "pretax_income": 581442000, "tax_provision": 133604999, "effective_tax_rate": null, "net_income": 445941000, "net_income_continuing_ops": 447837000, "net_income_to_common": 445941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137797000, "short_term_investments": null, "net_receivables": 2602434000, "inventory": 232110000, "other_current_assets": null, "total_current_assets": 3407915000, "net_ppe": null, "goodwill": 3990213000, "intangible_assets": 75875999, "goodwill_and_intangibles": 4066088999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12549169999, "total_assets": 15957085000, "short_term_debt": 821395000, "accounts_payable": 750134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3239601000, "long_term_debt": 4004393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5308075999, "total_liabilities": 8547677000, "total_debt": 4825788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7992755000, "total_equity": 7275792000, "shares_outstanding": 64462000, "operating_cash_flow": 574693000, "stock_based_compensation": 990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223966000, "dividends_paid": 12365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -296135000, "free_cash_flow": 855913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "622655000", "ebitda": "785989000", "netIncome": "445941000", "grossProfit": "4063288000", "depreciation": "None", "totalRevenue": "4486048000", "costOfRevenue": "422760000", "interestIncome": "247000", "incomeBeforeTax": "581442000", "interestExpense": "42464000", "operatingIncome": "517232000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "133604999", "reportedCurrency": "USD", "netInterestIncome": "-42217000", "nonInterestIncome": "None", "operatingExpenses": "3546056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163334000", "sellingGeneralAndAdministrative": "2085515000", "netIncomeFromContinuingOperations": "447837000" }, "balance": { "goodwill": "3990213000", "inventory": "232110000", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "15957085000", "longTermDebt": "4004393000", "shortTermDebt": "821395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75875999", "reportedCurrency": "USD", "retainedEarnings": "7992755000", "totalLiabilities": "8547677000", "otherCurrentAssets": "435574000", "totalCurrentAssets": "3407915000", "currentLongTermDebt": "748158000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2602434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12549169999", "currentAccountsPayable": "750134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7382336000", "shortLongTermDebtTotal": "5507218000", "totalShareholderEquity": "7275792000", "capitalLeaseObligations": "413952000", "otherCurrentLiabilities": "1400174000", "totalCurrentLiabilities": "3239601000", "otherNonCurrentLiabilities": "527827000", "totalNonCurrentLiabilities": "5308075999", "cashAndShortTermInvestments": "137797000", "commonStockSharesOutstanding": "64462000", "intangibleAssetsExcludingGoodwill": "75875999", "cashAndCashEquivalentsAtCarryingValue": "137797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433495000", "profitLoss": "None", "dividendPayout": "12365000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "574693000", "capitalExpenditures": "281220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-296135000", "cashflowFromInvestment": "-223966000", "stockBasedCompensation": "990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-352010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 4495245000, "cost_of_revenue": 414583000, "gross_profit": 4080662000, "ebit": 534258000, "ebitda": 689318000, "pretax_income": 496886000, "tax_provision": 117781000, "net_income": 372957000, "net_income_to_common": 372957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112895000, "total_current_assets": 3257962000, "total_assets": 15343924000, "short_term_debt": 813520000, "long_term_debt": 3950934000, "total_debt": 4764454000, "total_liabilities": 8046445000, "total_equity": 7230497000, "shares_outstanding": 64991000, "goodwill_and_intangibles": 3989370000 }, "cash_flow": { "operating_cash_flow": 380678000, "capital_expenditure": 247568000, "free_cash_flow": 628246000, "dividends_paid": 12468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346617, "ticker_id": 4116, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "534258000", "ebitda": "689318000", "netIncome": "372957000", "grossProfit": "4080662000", "depreciation": "None", "totalRevenue": "4495245000", "costOfRevenue": "414583000", "interestIncome": "186000", "incomeBeforeTax": "496886000", "interestExpense": "38431000", "operatingIncome": "521688000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "117781000", "reportedCurrency": "USD", "netInterestIncome": "-38431000", "nonInterestIncome": "None", "operatingExpenses": "3558974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155060000", "sellingGeneralAndAdministrative": "2109193000", "netIncomeFromContinuingOperations": "379105000" }, "balance": { "goodwill": "3989370000", "inventory": "226655000", "commonStock": "7169693000", "currentDebt": "None", "investments": "None", "totalAssets": "15343924000", "longTermDebt": "3950934000", "shortTermDebt": "813520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7873558000", "totalLiabilities": "8046445000", "otherCurrentAssets": "333077000", "totalCurrentAssets": "3257962000", "currentLongTermDebt": "740186000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2585335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12085962000", "currentAccountsPayable": "2332418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7355463000", "shortLongTermDebtTotal": "5110921000", "totalShareholderEquity": "7230497000", "capitalLeaseObligations": "419801000", "otherCurrentLiabilities": "13252000", "totalCurrentLiabilities": "3159190000", "otherNonCurrentLiabilities": "589854000", "totalNonCurrentLiabilities": "4887255000", "cashAndShortTermInvestments": "112895000", "commonStockSharesOutstanding": "64991000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379105000", "profitLoss": "None", "dividendPayout": "12468000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "380678000", "capitalExpenditures": "247568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134521000", "cashflowFromInvestment": "-269413000", "stockBasedCompensation": "24879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4495245000, "cost_of_revenue": 414583000, "gross_profit": 4080662000, "research_and_development": null, "selling_general_admin": 2109193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 534258000, "depreciation_amortisation": 155060000, "ebitda": 689318000, "interest_expense": 38431000, "interest_income": null, "other_non_operating": null, "pretax_income": 496886000, "tax_provision": 117781000, "effective_tax_rate": null, "net_income": 372957000, "net_income_continuing_ops": 379105000, "net_income_to_common": 372957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112895000, "short_term_investments": null, "net_receivables": 2585335000, "inventory": 226655000, "other_current_assets": null, "total_current_assets": 3257962000, "net_ppe": null, "goodwill": 3989370000, "intangible_assets": null, "goodwill_and_intangibles": 3989370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12085962000, "total_assets": 15343924000, "short_term_debt": 813520000, "accounts_payable": 2332418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3159190000, "long_term_debt": 3950934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4887255000, "total_liabilities": 8046445000, "total_debt": 4764454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7873558000, "total_equity": 7230497000, "shares_outstanding": 64991000, "operating_cash_flow": 380678000, "stock_based_compensation": 24879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -269413000, "dividends_paid": 12468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134521000, "free_cash_flow": 628246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "534258000", "ebitda": "689318000", "netIncome": "372957000", "grossProfit": "4080662000", "depreciation": "None", "totalRevenue": "4495245000", "costOfRevenue": "414583000", "interestIncome": "186000", "incomeBeforeTax": "496886000", "interestExpense": "38431000", "operatingIncome": "521688000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "117781000", "reportedCurrency": "USD", "netInterestIncome": "-38431000", "nonInterestIncome": "None", "operatingExpenses": "3558974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155060000", "sellingGeneralAndAdministrative": "2109193000", "netIncomeFromContinuingOperations": "379105000" }, "balance": { "goodwill": "3989370000", "inventory": "226655000", "commonStock": "7169693000", "currentDebt": "None", "investments": "None", "totalAssets": "15343924000", "longTermDebt": "3950934000", "shortTermDebt": "813520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7873558000", "totalLiabilities": "8046445000", "otherCurrentAssets": "333077000", "totalCurrentAssets": "3257962000", "currentLongTermDebt": "740186000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2585335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12085962000", "currentAccountsPayable": "2332418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7355463000", "shortLongTermDebtTotal": "5110921000", "totalShareholderEquity": "7230497000", "capitalLeaseObligations": "419801000", "otherCurrentLiabilities": "13252000", "totalCurrentLiabilities": "3159190000", "otherNonCurrentLiabilities": "589854000", "totalNonCurrentLiabilities": "4887255000", "cashAndShortTermInvestments": "112895000", "commonStockSharesOutstanding": "64991000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379105000", "profitLoss": "None", "dividendPayout": "12468000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "380678000", "capitalExpenditures": "247568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134521000", "cashflowFromInvestment": "-269413000", "stockBasedCompensation": "24879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 4283816000, "cost_of_revenue": 418785000, "gross_profit": 3865031000, "ebit": 507846000, "ebitda": 659850000, "pretax_income": 473385000, "tax_provision": 110773000, "net_income": 353218000, "net_income_to_common": 353218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137595000, "total_current_assets": 2989982000, "total_assets": 14985577000, "short_term_debt": 114065000, "long_term_debt": 4542000000, "total_debt": 4656065000, "total_liabilities": 7840495000, "total_equity": 7030048000, "shares_outstanding": 64991000, "goodwill_and_intangibles": 3977976000 }, "cash_flow": { "operating_cash_flow": 548978000, "capital_expenditure": 266014000, "free_cash_flow": 814992000, "dividends_paid": 12900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346618, "ticker_id": 4116, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "507846000", "ebitda": "659850000", "netIncome": "353218000", "grossProfit": "3865031000", "depreciation": "None", "totalRevenue": "4283816000", "costOfRevenue": "418785000", "interestIncome": "35364000", "incomeBeforeTax": "473385000", "interestExpense": "34461000", "operatingIncome": "500270000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "110773000", "reportedCurrency": "USD", "netInterestIncome": "-35364000", "nonInterestIncome": "None", "operatingExpenses": "3364761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152004000", "sellingGeneralAndAdministrative": "2050191000", "netIncomeFromContinuingOperations": "362612000" }, "balance": { "goodwill": "3977976000", "inventory": "222783000", "commonStock": "637000", "currentDebt": "None", "investments": "None", "totalAssets": "14985577000", "longTermDebt": "4542000000", "shortTermDebt": "114065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7711745000", "totalLiabilities": "7840495000", "otherCurrentAssets": "327357000", "totalCurrentAssets": "2989982000", "currentLongTermDebt": "40897000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2302247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11995595000", "currentAccountsPayable": "2197635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7272825000", "shortLongTermDebtTotal": "5007997000", "totalShareholderEquity": "7030048000", "capitalLeaseObligations": "425100000", "otherCurrentLiabilities": "5371000", "totalCurrentLiabilities": "2317071000", "otherNonCurrentLiabilities": "629492000", "totalNonCurrentLiabilities": "5523424000", "cashAndShortTermInvestments": "137595000", "commonStockSharesOutstanding": "64991000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "137595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362612000", "profitLoss": "None", "dividendPayout": "12900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "548978000", "capitalExpenditures": "266014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227651000", "cashflowFromInvestment": "-305939000", "stockBasedCompensation": "24112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4283816000, "cost_of_revenue": 418785000, "gross_profit": 3865031000, "research_and_development": null, "selling_general_admin": 2050191000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 507846000, "depreciation_amortisation": 152004000, "ebitda": 659850000, "interest_expense": 34461000, "interest_income": null, "other_non_operating": null, "pretax_income": 473385000, "tax_provision": 110773000, "effective_tax_rate": null, "net_income": 353218000, "net_income_continuing_ops": 362612000, "net_income_to_common": 353218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137595000, "short_term_investments": null, "net_receivables": 2302247000, "inventory": 222783000, "other_current_assets": null, "total_current_assets": 2989982000, "net_ppe": null, "goodwill": 3977976000, "intangible_assets": null, "goodwill_and_intangibles": 3977976000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11995595000, "total_assets": 14985577000, "short_term_debt": 114065000, "accounts_payable": 2197635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2317071000, "long_term_debt": 4542000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5523424000, "total_liabilities": 7840495000, "total_debt": 4656065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7711745000, "total_equity": 7030048000, "shares_outstanding": 64991000, "operating_cash_flow": 548978000, "stock_based_compensation": 24112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 266014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305939000, "dividends_paid": 12900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227651000, "free_cash_flow": 814992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "507846000", "ebitda": "659850000", "netIncome": "353218000", "grossProfit": "3865031000", "depreciation": "None", "totalRevenue": "4283816000", "costOfRevenue": "418785000", "interestIncome": "35364000", "incomeBeforeTax": "473385000", "interestExpense": "34461000", "operatingIncome": "500270000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "110773000", "reportedCurrency": "USD", "netInterestIncome": "-35364000", "nonInterestIncome": "None", "operatingExpenses": "3364761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152004000", "sellingGeneralAndAdministrative": "2050191000", "netIncomeFromContinuingOperations": "362612000" }, "balance": { "goodwill": "3977976000", "inventory": "222783000", "commonStock": "637000", "currentDebt": "None", "investments": "None", "totalAssets": "14985577000", "longTermDebt": "4542000000", "shortTermDebt": "114065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7711745000", "totalLiabilities": "7840495000", "otherCurrentAssets": "327357000", "totalCurrentAssets": "2989982000", "currentLongTermDebt": "40897000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2302247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11995595000", "currentAccountsPayable": "2197635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7272825000", "shortLongTermDebtTotal": "5007997000", "totalShareholderEquity": "7030048000", "capitalLeaseObligations": "425100000", "otherCurrentLiabilities": "5371000", "totalCurrentLiabilities": "2317071000", "otherNonCurrentLiabilities": "629492000", "totalNonCurrentLiabilities": "5523424000", "cashAndShortTermInvestments": "137595000", "commonStockSharesOutstanding": "64991000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "137595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362612000", "profitLoss": "None", "dividendPayout": "12900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "548978000", "capitalExpenditures": "266014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227651000", "cashflowFromInvestment": "-305939000", "stockBasedCompensation": "24112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 4099720000, "cost_of_revenue": 402881000, "gross_profit": 3696839000, "ebit": 459639000, "ebitda": 607984000, "pretax_income": 420428000, "tax_provision": 98800000, "net_income": 316680000, "net_income_to_common": 316680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126753000, "total_current_assets": 3077374000, "total_assets": 14875430000, "short_term_debt": 116339000, "long_term_debt": 4609272000, "total_debt": 4725611000, "total_liabilities": 7989696000, "total_equity": 6785604000, "shares_outstanding": 66037000, "goodwill_and_intangibles": 3948178000 }, "cash_flow": { "operating_cash_flow": 360048000, "capital_expenditure": 239026000, "free_cash_flow": 599074000, "dividends_paid": 13534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346619, "ticker_id": 4116, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459639000", "ebitda": "607984000", "netIncome": "316680000", "grossProfit": "3696839000", "depreciation": "None", "totalRevenue": "4099720000", "costOfRevenue": "402881000", "interestIncome": "407000", "incomeBeforeTax": "420428000", "interestExpense": "40463000", "operatingIncome": "454825000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "98800000", "reportedCurrency": "USD", "netInterestIncome": "-40056000", "nonInterestIncome": "None", "operatingExpenses": "3242014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148345000", "sellingGeneralAndAdministrative": "1987917000", "netIncomeFromContinuingOperations": "321628000" }, "balance": { "goodwill": "3948178000", "inventory": "221991000", "commonStock": "645000", "currentDebt": "None", "investments": "None", "totalAssets": "14875430000", "longTermDebt": "4609272000", "shortTermDebt": "116339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7489409000", "totalLiabilities": "7989696000", "otherCurrentAssets": "317106000", "totalCurrentAssets": "3077374000", "currentLongTermDebt": "40410000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2411524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11798056000", "currentAccountsPayable": "2092451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7106072000", "shortLongTermDebtTotal": "5094129000", "totalShareholderEquity": "6785604000", "capitalLeaseObligations": "444447000", "otherCurrentLiabilities": "2213913000", "totalCurrentLiabilities": "2330252000", "otherNonCurrentLiabilities": "681654000", "totalNonCurrentLiabilities": "5659444000", "cashAndShortTermInvestments": "126753000", "commonStockSharesOutstanding": "66037000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321628000", "profitLoss": "None", "dividendPayout": "13534000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "360048000", "capitalExpenditures": "239026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91420000", "cashflowFromInvestment": "-271299000", "stockBasedCompensation": "21595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4099720000, "cost_of_revenue": 402881000, "gross_profit": 3696839000, "research_and_development": null, "selling_general_admin": 1987917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459639000, "depreciation_amortisation": 148345000, "ebitda": 607984000, "interest_expense": 40463000, "interest_income": null, "other_non_operating": null, "pretax_income": 420428000, "tax_provision": 98800000, "effective_tax_rate": null, "net_income": 316680000, "net_income_continuing_ops": 321628000, "net_income_to_common": 316680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126753000, "short_term_investments": null, "net_receivables": 2411524000, "inventory": 221991000, "other_current_assets": null, "total_current_assets": 3077374000, "net_ppe": null, "goodwill": 3948178000, "intangible_assets": null, "goodwill_and_intangibles": 3948178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11798056000, "total_assets": 14875430000, "short_term_debt": 116339000, "accounts_payable": 2092451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2330252000, "long_term_debt": 4609272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5659444000, "total_liabilities": 7989696000, "total_debt": 4725611000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7489409000, "total_equity": 6785604000, "shares_outstanding": 66037000, "operating_cash_flow": 360048000, "stock_based_compensation": 21595000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271299000, "dividends_paid": 13534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91420000, "free_cash_flow": 599074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "459639000", "ebitda": "607984000", "netIncome": "316680000", "grossProfit": "3696839000", "depreciation": "None", "totalRevenue": "4099720000", "costOfRevenue": "402881000", "interestIncome": "407000", "incomeBeforeTax": "420428000", "interestExpense": "40463000", "operatingIncome": "454825000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "98800000", "reportedCurrency": "USD", "netInterestIncome": "-40056000", "nonInterestIncome": "None", "operatingExpenses": "3242014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148345000", "sellingGeneralAndAdministrative": "1987917000", "netIncomeFromContinuingOperations": "321628000" }, "balance": { "goodwill": "3948178000", "inventory": "221991000", "commonStock": "645000", "currentDebt": "None", "investments": "None", "totalAssets": "14875430000", "longTermDebt": "4609272000", "shortTermDebt": "116339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7489409000", "totalLiabilities": "7989696000", "otherCurrentAssets": "317106000", "totalCurrentAssets": "3077374000", "currentLongTermDebt": "40410000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2411524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11798056000", "currentAccountsPayable": "2092451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7106072000", "shortLongTermDebtTotal": "5094129000", "totalShareholderEquity": "6785604000", "capitalLeaseObligations": "444447000", "otherCurrentLiabilities": "2213913000", "totalCurrentLiabilities": "2330252000", "otherNonCurrentLiabilities": "681654000", "totalNonCurrentLiabilities": "5659444000", "cashAndShortTermInvestments": "126753000", "commonStockSharesOutstanding": "66037000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321628000", "profitLoss": "None", "dividendPayout": "13534000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "360048000", "capitalExpenditures": "239026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91420000", "cashflowFromInvestment": "-271299000", "stockBasedCompensation": "21595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 4113722000, "cost_of_revenue": 405900000, "gross_profit": 3707822000, "ebit": 477172000, "ebitda": 623953000, "pretax_income": 438311000, "tax_provision": 101264000, "net_income": 332397000, "net_income_to_common": 332397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125983000, "total_current_assets": 2816288000, "total_assets": 14469749000, "short_term_debt": 114708000, "long_term_debt": 4464482000, "total_debt": 4579190000, "total_liabilities": 7706933000, "total_equity": 6666207000, "shares_outstanding": 67074000, "goodwill_and_intangibles": 3932879000 }, "cash_flow": { "operating_cash_flow": 658437000, "capital_expenditure": 245945000, "free_cash_flow": 904382000, "dividends_paid": 13044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346620, "ticker_id": 4116, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "477172000", "ebitda": "623953000", "netIncome": "332397000", "grossProfit": "3707822000", "depreciation": "None", "totalRevenue": "4113722000", "costOfRevenue": "405900000", "interestIncome": "389000", "incomeBeforeTax": "438311000", "interestExpense": "40113000", "operatingIncome": "472489000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "101264000", "reportedCurrency": "USD", "netInterestIncome": "-39724000", "nonInterestIncome": "None", "operatingExpenses": "3235333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146781000", "sellingGeneralAndAdministrative": "1945651000", "netIncomeFromContinuingOperations": "337047000" }, "balance": { "goodwill": "3932879000", "inventory": "220940000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14469749000", "longTermDebt": "4464482000", "shortTermDebt": "114708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7372061000", "totalLiabilities": "7706933000", "otherCurrentAssets": "291614000", "totalCurrentAssets": "2816288000", "currentLongTermDebt": "40059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2177751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11653461000", "currentAccountsPayable": "632001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6990944000", "shortLongTermDebtTotal": "4955429000", "totalShareholderEquity": "6666207000", "capitalLeaseObligations": "450888000", "otherCurrentLiabilities": "1302014000", "totalCurrentLiabilities": "2210406000", "otherNonCurrentLiabilities": "655806000", "totalNonCurrentLiabilities": "5496527000", "cashAndShortTermInvestments": "125983000", "commonStockSharesOutstanding": "67074000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "125983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "337047000", "profitLoss": "None", "dividendPayout": "13044000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "658437000", "capitalExpenditures": "245945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-426760000", "cashflowFromInvestment": "-207993000", "stockBasedCompensation": "26622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4113722000, "cost_of_revenue": 405900000, "gross_profit": 3707822000, "research_and_development": null, "selling_general_admin": 1945651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 477172000, "depreciation_amortisation": 146781000, "ebitda": 623953000, "interest_expense": 40113000, "interest_income": null, "other_non_operating": null, "pretax_income": 438311000, "tax_provision": 101264000, "effective_tax_rate": null, "net_income": 332397000, "net_income_continuing_ops": 337047000, "net_income_to_common": 332397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125983000, "short_term_investments": null, "net_receivables": 2177751000, "inventory": 220940000, "other_current_assets": null, "total_current_assets": 2816288000, "net_ppe": null, "goodwill": 3932879000, "intangible_assets": null, "goodwill_and_intangibles": 3932879000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11653461000, "total_assets": 14469749000, "short_term_debt": 114708000, "accounts_payable": 632001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2210406000, "long_term_debt": 4464482000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5496527000, "total_liabilities": 7706933000, "total_debt": 4579190000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7372061000, "total_equity": 6666207000, "shares_outstanding": 67074000, "operating_cash_flow": 658437000, "stock_based_compensation": 26622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207993000, "dividends_paid": 13044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -426760000, "free_cash_flow": 904382000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "477172000", "ebitda": "623953000", "netIncome": "332397000", "grossProfit": "3707822000", "depreciation": "None", "totalRevenue": "4113722000", "costOfRevenue": "405900000", "interestIncome": "389000", "incomeBeforeTax": "438311000", "interestExpense": "40113000", "operatingIncome": "472489000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "101264000", "reportedCurrency": "USD", "netInterestIncome": "-39724000", "nonInterestIncome": "None", "operatingExpenses": "3235333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146781000", "sellingGeneralAndAdministrative": "1945651000", "netIncomeFromContinuingOperations": "337047000" }, "balance": { "goodwill": "3932879000", "inventory": "220940000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14469749000", "longTermDebt": "4464482000", "shortTermDebt": "114708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7372061000", "totalLiabilities": "7706933000", "otherCurrentAssets": "291614000", "totalCurrentAssets": "2816288000", "currentLongTermDebt": "40059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2177751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11653461000", "currentAccountsPayable": "632001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6990944000", "shortLongTermDebtTotal": "4955429000", "totalShareholderEquity": "6666207000", "capitalLeaseObligations": "450888000", "otherCurrentLiabilities": "1302014000", "totalCurrentLiabilities": "2210406000", "otherNonCurrentLiabilities": "655806000", "totalNonCurrentLiabilities": "5496527000", "cashAndShortTermInvestments": "125983000", "commonStockSharesOutstanding": "67074000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "125983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "337047000", "profitLoss": "None", "dividendPayout": "13044000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "658437000", "capitalExpenditures": "245945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-426760000", "cashflowFromInvestment": "-207993000", "stockBasedCompensation": "26622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 3963027000, "cost_of_revenue": 390250000, "gross_profit": 3572777000, "ebit": 385306000, "ebitda": 534873000, "pretax_income": 341533000, "tax_provision": 75623000, "net_income": 258714000, "net_income_to_common": 258714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106077000, "total_current_assets": 2801956000, "total_assets": 14353848000, "short_term_debt": 111152000, "long_term_debt": 4618060000, "total_debt": 4729212000, "total_liabilities": 7667139000, "total_equity": 6605696000, "shares_outstanding": 68108000, "goodwill_and_intangibles": 3965492000 }, "cash_flow": { "operating_cash_flow": 332977000, "capital_expenditure": 247932000, "free_cash_flow": 580909000, "dividends_paid": 13296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346622, "ticker_id": 4116, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "385306000", "ebitda": "534873000", "netIncome": "258714000", "grossProfit": "3572777000", "depreciation": "None", "totalRevenue": "3963027000", "costOfRevenue": "390250000", "interestIncome": "368000", "incomeBeforeTax": "341533000", "interestExpense": "45028000", "operatingIncome": "384165000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "75623000", "reportedCurrency": "USD", "netInterestIncome": "-44660000", "nonInterestIncome": "None", "operatingExpenses": "3188612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149567000", "sellingGeneralAndAdministrative": "1948848000", "netIncomeFromContinuingOperations": "265910000" }, "balance": { "goodwill": "3965492000", "inventory": "220062000", "commonStock": "662000", "currentDebt": "None", "investments": "None", "totalAssets": "14353848000", "longTermDebt": "4618060000", "shortTermDebt": "111152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7267348000", "totalLiabilities": "7667139000", "otherCurrentAssets": "261549000", "totalCurrentAssets": "2801956000", "currentLongTermDebt": "38351000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2214268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11551892000", "currentAccountsPayable": "1896234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6864007000", "shortLongTermDebtTotal": "5106856000", "totalShareholderEquity": "6605696000", "capitalLeaseObligations": "450445000", "otherCurrentLiabilities": "-72801000", "totalCurrentLiabilities": "2011188000", "otherNonCurrentLiabilities": "660247000", "totalNonCurrentLiabilities": "5655951000", "cashAndShortTermInvestments": "106077000", "commonStockSharesOutstanding": "68108000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258714000", "profitLoss": "None", "dividendPayout": "13296000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "332977000", "capitalExpenditures": "247932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89650000", "cashflowFromInvestment": "-265637000", "stockBasedCompensation": "26565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13296000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3963027000, "cost_of_revenue": 390250000, "gross_profit": 3572777000, "research_and_development": null, "selling_general_admin": 1948848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 385306000, "depreciation_amortisation": 149567000, "ebitda": 534873000, "interest_expense": 45028000, "interest_income": null, "other_non_operating": null, "pretax_income": 341533000, "tax_provision": 75623000, "effective_tax_rate": null, "net_income": 258714000, "net_income_continuing_ops": 265910000, "net_income_to_common": 258714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106077000, "short_term_investments": null, "net_receivables": 2214268000, "inventory": 220062000, "other_current_assets": null, "total_current_assets": 2801956000, "net_ppe": null, "goodwill": 3965492000, "intangible_assets": null, "goodwill_and_intangibles": 3965492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11551892000, "total_assets": 14353848000, "short_term_debt": 111152000, "accounts_payable": 1896234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2011188000, "long_term_debt": 4618060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5655951000, "total_liabilities": 7667139000, "total_debt": 4729212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7267348000, "total_equity": 6605696000, "shares_outstanding": 68108000, "operating_cash_flow": 332977000, "stock_based_compensation": 26565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247932000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265637000, "dividends_paid": 13296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89650000, "free_cash_flow": 580909000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "385306000", "ebitda": "534873000", "netIncome": "258714000", "grossProfit": "3572777000", "depreciation": "None", "totalRevenue": "3963027000", "costOfRevenue": "390250000", "interestIncome": "368000", "incomeBeforeTax": "341533000", "interestExpense": "45028000", "operatingIncome": "384165000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "75623000", "reportedCurrency": "USD", "netInterestIncome": "-44660000", "nonInterestIncome": "None", "operatingExpenses": "3188612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149567000", "sellingGeneralAndAdministrative": "1948848000", "netIncomeFromContinuingOperations": "265910000" }, "balance": { "goodwill": "3965492000", "inventory": "220062000", "commonStock": "662000", "currentDebt": "None", "investments": "None", "totalAssets": "14353848000", "longTermDebt": "4618060000", "shortTermDebt": "111152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7267348000", "totalLiabilities": "7667139000", "otherCurrentAssets": "261549000", "totalCurrentAssets": "2801956000", "currentLongTermDebt": "38351000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2214268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11551892000", "currentAccountsPayable": "1896234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6864007000", "shortLongTermDebtTotal": "5106856000", "totalShareholderEquity": "6605696000", "capitalLeaseObligations": "450445000", "otherCurrentLiabilities": "-72801000", "totalCurrentLiabilities": "2011188000", "otherNonCurrentLiabilities": "660247000", "totalNonCurrentLiabilities": "5655951000", "cashAndShortTermInvestments": "106077000", "commonStockSharesOutstanding": "68108000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258714000", "profitLoss": "None", "dividendPayout": "13296000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "332977000", "capitalExpenditures": "247932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89650000", "cashflowFromInvestment": "-265637000", "stockBasedCompensation": "26565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13296000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 3907604000, "cost_of_revenue": 388063000, "gross_profit": 3519541000, "ebit": 430000000, "ebitda": 577480000, "pretax_income": 382006000, "tax_provision": 87676000, "net_income": 289152000, "net_income_to_common": 289152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128786000, "total_current_assets": 2740694000, "total_assets": 14071428000, "short_term_debt": 199490000, "long_term_debt": 4416731000, "total_debt": 4616221000, "total_liabilities": 7515205000, "total_equity": 6485372000, "shares_outstanding": 67920000, "goodwill_and_intangibles": 3942372000 }, "cash_flow": { "operating_cash_flow": 679281000, "capital_expenditure": 241394000, "free_cash_flow": 920675000, "dividends_paid": 13405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346623, "ticker_id": 4116, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "430000000", "ebitda": "577480000", "netIncome": "289152000", "grossProfit": "3519541000", "depreciation": "None", "totalRevenue": "3907604000", "costOfRevenue": "388063000", "interestIncome": "353000", "incomeBeforeTax": "382006000", "interestExpense": "49252000", "operatingIncome": "436398000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "87676000", "reportedCurrency": "USD", "netInterestIncome": "-48899000", "nonInterestIncome": "None", "operatingExpenses": "3083143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147480000", "sellingGeneralAndAdministrative": "1892547000", "netIncomeFromContinuingOperations": "294330000" }, "balance": { "goodwill": "3942372000", "inventory": "218780000", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "14071428000", "longTermDebt": "4416731000", "shortTermDebt": "199490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7162908000", "totalLiabilities": "7515205000", "otherCurrentAssets": "236317000", "totalCurrentAssets": "2740694000", "currentLongTermDebt": "127508000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2156811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11330734000", "currentAccountsPayable": "1926295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4995801000", "totalShareholderEquity": "6485372000", "capitalLeaseObligations": "451562000", "otherCurrentLiabilities": "-71442000", "totalCurrentLiabilities": "2149207000", "otherNonCurrentLiabilities": "569687000", "totalNonCurrentLiabilities": "5365998000", "cashAndShortTermInvestments": "128786000", "commonStockSharesOutstanding": "67920000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289147000", "profitLoss": "None", "dividendPayout": "13405000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "679281000", "capitalExpenditures": "241394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419520000", "cashflowFromInvestment": "-242842000", "stockBasedCompensation": "26532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3907604000, "cost_of_revenue": 388063000, "gross_profit": 3519541000, "research_and_development": null, "selling_general_admin": 1892547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 430000000, "depreciation_amortisation": 147480000, "ebitda": 577480000, "interest_expense": 49252000, "interest_income": null, "other_non_operating": null, "pretax_income": 382006000, "tax_provision": 87676000, "effective_tax_rate": null, "net_income": 289152000, "net_income_continuing_ops": 294330000, "net_income_to_common": 289152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128786000, "short_term_investments": null, "net_receivables": 2156811000, "inventory": 218780000, "other_current_assets": null, "total_current_assets": 2740694000, "net_ppe": null, "goodwill": 3942372000, "intangible_assets": null, "goodwill_and_intangibles": 3942372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11330734000, "total_assets": 14071428000, "short_term_debt": 199490000, "accounts_payable": 1926295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2149207000, "long_term_debt": 4416731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5365998000, "total_liabilities": 7515205000, "total_debt": 4616221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7162908000, "total_equity": 6485372000, "shares_outstanding": 67920000, "operating_cash_flow": 679281000, "stock_based_compensation": 26532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242842000, "dividends_paid": 13405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -419520000, "free_cash_flow": 920675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "430000000", "ebitda": "577480000", "netIncome": "289152000", "grossProfit": "3519541000", "depreciation": "None", "totalRevenue": "3907604000", "costOfRevenue": "388063000", "interestIncome": "353000", "incomeBeforeTax": "382006000", "interestExpense": "49252000", "operatingIncome": "436398000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "87676000", "reportedCurrency": "USD", "netInterestIncome": "-48899000", "nonInterestIncome": "None", "operatingExpenses": "3083143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147480000", "sellingGeneralAndAdministrative": "1892547000", "netIncomeFromContinuingOperations": "294330000" }, "balance": { "goodwill": "3942372000", "inventory": "218780000", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "14071428000", "longTermDebt": "4416731000", "shortTermDebt": "199490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7162908000", "totalLiabilities": "7515205000", "otherCurrentAssets": "236317000", "totalCurrentAssets": "2740694000", "currentLongTermDebt": "127508000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2156811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11330734000", "currentAccountsPayable": "1926295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4995801000", "totalShareholderEquity": "6485372000", "capitalLeaseObligations": "451562000", "otherCurrentLiabilities": "-71442000", "totalCurrentLiabilities": "2149207000", "otherNonCurrentLiabilities": "569687000", "totalNonCurrentLiabilities": "5365998000", "cashAndShortTermInvestments": "128786000", "commonStockSharesOutstanding": "67920000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289147000", "profitLoss": "None", "dividendPayout": "13405000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "679281000", "capitalExpenditures": "241394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419520000", "cashflowFromInvestment": "-242842000", "stockBasedCompensation": "26532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 3843582000, "cost_of_revenue": 403573000, "gross_profit": 3440009000, "ebit": 387971000, "ebitda": 528974000, "pretax_income": 336086000, "tax_provision": 70264000, "net_income": 261834000, "net_income_to_common": 261834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112093000, "total_current_assets": 2870928000, "total_assets": 14046132000, "short_term_debt": 198491000, "long_term_debt": 4734328000, "total_debt": 4932819000, "total_liabilities": 7735301000, "total_equity": 6256697000, "shares_outstanding": 68482000, "goodwill_and_intangibles": 3928120000 }, "cash_flow": { "operating_cash_flow": 396406000, "capital_expenditure": 208539000, "free_cash_flow": 604945000, "dividends_paid": 13601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346624, "ticker_id": 4116, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387971000", "ebitda": "528974000", "netIncome": "261834000", "grossProfit": "3440009000", "depreciation": "None", "totalRevenue": "3843582000", "costOfRevenue": "403573000", "interestIncome": "315000", "incomeBeforeTax": "336086000", "interestExpense": "53141000", "operatingIncome": "388762000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "70264000", "reportedCurrency": "USD", "netInterestIncome": "-52826000", "nonInterestIncome": "None", "operatingExpenses": "3051247000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141003000", "sellingGeneralAndAdministrative": "1878074000", "netIncomeFromContinuingOperations": "265822000" }, "balance": { "goodwill": "3928120000", "inventory": "216058000", "commonStock": "673000", "currentDebt": "None", "investments": "None", "totalAssets": "14046132000", "longTermDebt": "4734328000", "shortTermDebt": "198491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6921547000", "totalLiabilities": "7735301000", "otherCurrentAssets": "243352000", "totalCurrentAssets": "2870928000", "currentLongTermDebt": "127477000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2299425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11175204000", "currentAccountsPayable": "1830178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5307199000", "totalShareholderEquity": "6256697000", "capitalLeaseObligations": "445394000", "otherCurrentLiabilities": "333000", "totalCurrentLiabilities": "2075336000", "otherNonCurrentLiabilities": "551257000", "totalNonCurrentLiabilities": "5659965000", "cashAndShortTermInvestments": "112093000", "commonStockSharesOutstanding": "68482000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261789000", "profitLoss": "None", "dividendPayout": "13601000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396406000", "capitalExpenditures": "208539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208947000", "cashflowFromInvestment": "-194637000", "stockBasedCompensation": "19630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3843582000, "cost_of_revenue": 403573000, "gross_profit": 3440009000, "research_and_development": null, "selling_general_admin": 1878074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387971000, "depreciation_amortisation": 141003000, "ebitda": 528974000, "interest_expense": 53141000, "interest_income": null, "other_non_operating": null, "pretax_income": 336086000, "tax_provision": 70264000, "effective_tax_rate": null, "net_income": 261834000, "net_income_continuing_ops": 265822000, "net_income_to_common": 261834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112093000, "short_term_investments": null, "net_receivables": 2299425000, "inventory": 216058000, "other_current_assets": null, "total_current_assets": 2870928000, "net_ppe": null, "goodwill": 3928120000, "intangible_assets": null, "goodwill_and_intangibles": 3928120000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11175204000, "total_assets": 14046132000, "short_term_debt": 198491000, "accounts_payable": 1830178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2075336000, "long_term_debt": 4734328000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5659965000, "total_liabilities": 7735301000, "total_debt": 4932819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6921547000, "total_equity": 6256697000, "shares_outstanding": 68482000, "operating_cash_flow": 396406000, "stock_based_compensation": 19630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194637000, "dividends_paid": 13601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208947000, "free_cash_flow": 604945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "387971000", "ebitda": "528974000", "netIncome": "261834000", "grossProfit": "3440009000", "depreciation": "None", "totalRevenue": "3843582000", "costOfRevenue": "403573000", "interestIncome": "315000", "incomeBeforeTax": "336086000", "interestExpense": "53141000", "operatingIncome": "388762000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "70264000", "reportedCurrency": "USD", "netInterestIncome": "-52826000", "nonInterestIncome": "None", "operatingExpenses": "3051247000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141003000", "sellingGeneralAndAdministrative": "1878074000", "netIncomeFromContinuingOperations": "265822000" }, "balance": { "goodwill": "3928120000", "inventory": "216058000", "commonStock": "673000", "currentDebt": "None", "investments": "None", "totalAssets": "14046132000", "longTermDebt": "4734328000", "shortTermDebt": "198491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6921547000", "totalLiabilities": "7735301000", "otherCurrentAssets": "243352000", "totalCurrentAssets": "2870928000", "currentLongTermDebt": "127477000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2299425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11175204000", "currentAccountsPayable": "1830178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5307199000", "totalShareholderEquity": "6256697000", "capitalLeaseObligations": "445394000", "otherCurrentLiabilities": "333000", "totalCurrentLiabilities": "2075336000", "otherNonCurrentLiabilities": "551257000", "totalNonCurrentLiabilities": "5659965000", "cashAndShortTermInvestments": "112093000", "commonStockSharesOutstanding": "68482000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261789000", "profitLoss": "None", "dividendPayout": "13601000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396406000", "capitalExpenditures": "208539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208947000", "cashflowFromInvestment": "-194637000", "stockBasedCompensation": "19630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 3703546000, "cost_of_revenue": 393878000, "gross_profit": 3309668000, "ebit": 333568000, "ebitda": 479049000, "pretax_income": 281123000, "tax_provision": 61501000, "net_income": 216378000, "net_income_to_common": 216378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119439000, "total_current_assets": 2811350000, "total_assets": 13967602000, "short_term_debt": 198286000, "long_term_debt": 4785783000, "total_debt": 4984069000, "total_liabilities": 7765696000, "total_equity": 6149001000, "shares_outstanding": 68550000, "goodwill_and_intangibles": 4009425000 }, "cash_flow": { "operating_cash_flow": 452431000, "capital_expenditure": 206390000, "free_cash_flow": 658821000, "dividends_paid": 13516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346625, "ticker_id": 4116, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "333568000", "ebitda": "479049000", "netIncome": "216378000", "grossProfit": "3309668000", "depreciation": "None", "totalRevenue": "3703546000", "costOfRevenue": "393878000", "interestIncome": "114000", "incomeBeforeTax": "281123000", "interestExpense": "53703000", "operatingIncome": "331196000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "61501000", "reportedCurrency": "USD", "netInterestIncome": "-53589000", "nonInterestIncome": "None", "operatingExpenses": "2978472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145481000", "sellingGeneralAndAdministrative": "1834259000", "netIncomeFromContinuingOperations": "219622000" }, "balance": { "goodwill": "3932407000", "inventory": "216988000", "commonStock": "672000", "currentDebt": "None", "investments": "None", "totalAssets": "13967602000", "longTermDebt": "4785783000", "shortTermDebt": "198286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77018000", "reportedCurrency": "USD", "retainedEarnings": "6798930000", "totalLiabilities": "7765696000", "otherCurrentAssets": "236658000", "totalCurrentAssets": "2811350000", "currentLongTermDebt": "126686000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2238265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11156252000", "currentAccountsPayable": "613974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5366628000", "totalShareholderEquity": "6149001000", "capitalLeaseObligations": "454159000", "otherCurrentLiabilities": "1193666000", "totalCurrentLiabilities": "2013347000", "otherNonCurrentLiabilities": "584007000", "totalNonCurrentLiabilities": "5752349000", "cashAndShortTermInvestments": "119439000", "commonStockSharesOutstanding": "68550000", "intangibleAssetsExcludingGoodwill": "77018000", "cashAndCashEquivalentsAtCarryingValue": "119439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216312000", "profitLoss": "None", "dividendPayout": "13516000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "452431000", "capitalExpenditures": "206390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182316000", "cashflowFromInvestment": "-238847000", "stockBasedCompensation": "22018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3703546000, "cost_of_revenue": 393878000, "gross_profit": 3309668000, "research_and_development": null, "selling_general_admin": 1834259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333568000, "depreciation_amortisation": 145481000, "ebitda": 479049000, "interest_expense": 53703000, "interest_income": null, "other_non_operating": null, "pretax_income": 281123000, "tax_provision": 61501000, "effective_tax_rate": null, "net_income": 216378000, "net_income_continuing_ops": 219622000, "net_income_to_common": 216378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119439000, "short_term_investments": null, "net_receivables": 2238265000, "inventory": 216988000, "other_current_assets": null, "total_current_assets": 2811350000, "net_ppe": null, "goodwill": 3932407000, "intangible_assets": 77018000, "goodwill_and_intangibles": 4009425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11156252000, "total_assets": 13967602000, "short_term_debt": 198286000, "accounts_payable": 613974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2013347000, "long_term_debt": 4785783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5752349000, "total_liabilities": 7765696000, "total_debt": 4984069000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6798930000, "total_equity": 6149001000, "shares_outstanding": 68550000, "operating_cash_flow": 452431000, "stock_based_compensation": 22018000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238847000, "dividends_paid": 13516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182316000, "free_cash_flow": 658821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "333568000", "ebitda": "479049000", "netIncome": "216378000", "grossProfit": "3309668000", "depreciation": "None", "totalRevenue": "3703546000", "costOfRevenue": "393878000", "interestIncome": "114000", "incomeBeforeTax": "281123000", "interestExpense": "53703000", "operatingIncome": "331196000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "61501000", "reportedCurrency": "USD", "netInterestIncome": "-53589000", "nonInterestIncome": "None", "operatingExpenses": "2978472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145481000", "sellingGeneralAndAdministrative": "1834259000", "netIncomeFromContinuingOperations": "219622000" }, "balance": { "goodwill": "3932407000", "inventory": "216988000", "commonStock": "672000", "currentDebt": "None", "investments": "None", "totalAssets": "13967602000", "longTermDebt": "4785783000", "shortTermDebt": "198286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77018000", "reportedCurrency": "USD", "retainedEarnings": "6798930000", "totalLiabilities": "7765696000", "otherCurrentAssets": "236658000", "totalCurrentAssets": "2811350000", "currentLongTermDebt": "126686000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2238265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11156252000", "currentAccountsPayable": "613974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5366628000", "totalShareholderEquity": "6149001000", "capitalLeaseObligations": "454159000", "otherCurrentLiabilities": "1193666000", "totalCurrentLiabilities": "2013347000", "otherNonCurrentLiabilities": "584007000", "totalNonCurrentLiabilities": "5752349000", "cashAndShortTermInvestments": "119439000", "commonStockSharesOutstanding": "68550000", "intangibleAssetsExcludingGoodwill": "77018000", "cashAndCashEquivalentsAtCarryingValue": "119439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216312000", "profitLoss": "None", "dividendPayout": "13516000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "452431000", "capitalExpenditures": "206390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182316000", "cashflowFromInvestment": "-238847000", "stockBasedCompensation": "22018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 3562774000, "cost_of_revenue": 378667000, "gross_profit": 3184107000, "ebit": 272731000, "ebitda": 409926000, "pretax_income": 220507000, "tax_provision": 52499000, "net_income": 166989000, "net_income_to_common": 166989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80768000, "total_current_assets": 2753001000, "total_assets": 13873470000, "short_term_debt": 199210000, "long_term_debt": 4796074000, "total_debt": 4995284000, "total_liabilities": 7762268000, "total_equity": 6064915000, "shares_outstanding": 69624000, "goodwill_and_intangibles": 3912122000 }, "cash_flow": { "operating_cash_flow": 161665000, "capital_expenditure": 200001000, "free_cash_flow": 361666000, "dividends_paid": 13701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346627, "ticker_id": 4116, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272731000", "ebitda": "409926000", "netIncome": "166989000", "grossProfit": "3184107000", "depreciation": "None", "totalRevenue": "3562774000", "costOfRevenue": "378667000", "interestIncome": "53378000", "incomeBeforeTax": "220507000", "interestExpense": "53378000", "operatingIncome": "285357000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "52499000", "reportedCurrency": "USD", "netInterestIncome": "-53378000", "nonInterestIncome": "None", "operatingExpenses": "2898750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137195000", "sellingGeneralAndAdministrative": "1820336000", "netIncomeFromContinuingOperations": "168008000" }, "balance": { "goodwill": "3912122000", "inventory": "214587000", "commonStock": "688000", "currentDebt": "None", "investments": "None", "totalAssets": "13873470000", "longTermDebt": "4796074000", "shortTermDebt": "199210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6720777000", "totalLiabilities": "7762268000", "otherCurrentAssets": "223303000", "totalCurrentAssets": "2753001000", "currentLongTermDebt": "126555000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2234343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11120469000", "currentAccountsPayable": "1783460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6530977000", "shortLongTermDebtTotal": "5383834000", "totalShareholderEquity": "6064915000", "capitalLeaseObligations": "461205000", "otherCurrentLiabilities": "-72655000", "totalCurrentLiabilities": "1989815000", "otherNonCurrentLiabilities": "587829000", "totalNonCurrentLiabilities": "5772453000", "cashAndShortTermInvestments": "80768000", "commonStockSharesOutstanding": "69624000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "80768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168008000", "profitLoss": "None", "dividendPayout": "13701000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161665000", "capitalExpenditures": "200001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17970000", "cashflowFromInvestment": "-524428000", "stockBasedCompensation": "22640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3562774000, "cost_of_revenue": 378667000, "gross_profit": 3184107000, "research_and_development": null, "selling_general_admin": 1820336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272731000, "depreciation_amortisation": 137195000, "ebitda": 409926000, "interest_expense": 53378000, "interest_income": null, "other_non_operating": null, "pretax_income": 220507000, "tax_provision": 52499000, "effective_tax_rate": null, "net_income": 166989000, "net_income_continuing_ops": 168008000, "net_income_to_common": 166989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80768000, "short_term_investments": null, "net_receivables": 2234343000, "inventory": 214587000, "other_current_assets": null, "total_current_assets": 2753001000, "net_ppe": null, "goodwill": 3912122000, "intangible_assets": null, "goodwill_and_intangibles": 3912122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11120469000, "total_assets": 13873470000, "short_term_debt": 199210000, "accounts_payable": 1783460000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1989815000, "long_term_debt": 4796074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5772453000, "total_liabilities": 7762268000, "total_debt": 4995284000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6720777000, "total_equity": 6064915000, "shares_outstanding": 69624000, "operating_cash_flow": 161665000, "stock_based_compensation": 22640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -524428000, "dividends_paid": 13701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17970000, "free_cash_flow": 361666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272731000", "ebitda": "409926000", "netIncome": "166989000", "grossProfit": "3184107000", "depreciation": "None", "totalRevenue": "3562774000", "costOfRevenue": "378667000", "interestIncome": "53378000", "incomeBeforeTax": "220507000", "interestExpense": "53378000", "operatingIncome": "285357000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "52499000", "reportedCurrency": "USD", "netInterestIncome": "-53378000", "nonInterestIncome": "None", "operatingExpenses": "2898750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137195000", "sellingGeneralAndAdministrative": "1820336000", "netIncomeFromContinuingOperations": "168008000" }, "balance": { "goodwill": "3912122000", "inventory": "214587000", "commonStock": "688000", "currentDebt": "None", "investments": "None", "totalAssets": "13873470000", "longTermDebt": "4796074000", "shortTermDebt": "199210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6720777000", "totalLiabilities": "7762268000", "otherCurrentAssets": "223303000", "totalCurrentAssets": "2753001000", "currentLongTermDebt": "126555000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2234343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11120469000", "currentAccountsPayable": "1783460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6530977000", "shortLongTermDebtTotal": "5383834000", "totalShareholderEquity": "6064915000", "capitalLeaseObligations": "461205000", "otherCurrentLiabilities": "-72655000", "totalCurrentLiabilities": "1989815000", "otherNonCurrentLiabilities": "587829000", "totalNonCurrentLiabilities": "5772453000", "cashAndShortTermInvestments": "80768000", "commonStockSharesOutstanding": "69624000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "80768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168008000", "profitLoss": "None", "dividendPayout": "13701000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161665000", "capitalExpenditures": "200001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17970000", "cashflowFromInvestment": "-524428000", "stockBasedCompensation": "22640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "income_statement": { "revenue": 3548138000, "cost_of_revenue": 380294000, "gross_profit": 3167844000, "ebit": 272489000, "ebitda": 416233000, "pretax_income": 224695000, "tax_provision": 55393000, "net_income": 171313000, "net_income_to_common": 171313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79451000, "total_current_assets": 2624714000, "total_assets": 13732309000, "short_term_debt": 185006000, "long_term_debt": 4605075000, "total_debt": 4790081000, "total_liabilities": 7599337000, "total_equity": 6087182000, "shares_outstanding": 70839000, "goodwill_and_intangibles": 3929722000 }, "cash_flow": { "operating_cash_flow": 362948000, "capital_expenditure": 167912000, "free_cash_flow": 530860000, "dividends_paid": 14049000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346628, "ticker_id": 4116, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:45.203027+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272489000", "ebitda": "416233000", "netIncome": "171313000", "grossProfit": "3167844000", "depreciation": "None", "totalRevenue": "3548138000", "costOfRevenue": "380294000", "interestIncome": "48831000", "incomeBeforeTax": "224695000", "interestExpense": "49053000", "operatingIncome": "280128000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "55393000", "reportedCurrency": "USD", "netInterestIncome": "-48831000", "nonInterestIncome": "None", "operatingExpenses": "2887716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143744000", "sellingGeneralAndAdministrative": "1805658000", "netIncomeFromContinuingOperations": "169302000" }, "balance": { "goodwill": "3929722000", "inventory": "215380000", "commonStock": "701000", "currentDebt": "None", "investments": "None", "totalAssets": "13732309000", "longTermDebt": "4605075000", "shortTermDebt": "185006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6073052000", "totalLiabilities": "7599337000", "otherCurrentAssets": "226405000", "totalCurrentAssets": "2624714000", "currentLongTermDebt": "111357000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2103478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11107595000", "currentAccountsPayable": "1843379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6474334000", "shortLongTermDebtTotal": "5177790000", "totalShareholderEquity": "6087182000", "capitalLeaseObligations": "461358000", "otherCurrentLiabilities": "-73649000", "totalCurrentLiabilities": "2035347000", "otherNonCurrentLiabilities": "571206000", "totalNonCurrentLiabilities": "5563990000", "cashAndShortTermInvestments": "79451000", "commonStockSharesOutstanding": "70839000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169302000", "profitLoss": "None", "dividendPayout": "14049000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "362948000", "capitalExpenditures": "167912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223708000", "cashflowFromInvestment": "-348009000", "stockBasedCompensation": "22098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14049000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124717000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3548138000, "cost_of_revenue": 380294000, "gross_profit": 3167844000, "research_and_development": null, "selling_general_admin": 1805658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272489000, "depreciation_amortisation": 143744000, "ebitda": 416233000, "interest_expense": 49053000, "interest_income": null, "other_non_operating": null, "pretax_income": 224695000, "tax_provision": 55393000, "effective_tax_rate": null, "net_income": 171313000, "net_income_continuing_ops": 169302000, "net_income_to_common": 171313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79451000, "short_term_investments": null, "net_receivables": 2103478000, "inventory": 215380000, "other_current_assets": null, "total_current_assets": 2624714000, "net_ppe": null, "goodwill": 3929722000, "intangible_assets": null, "goodwill_and_intangibles": 3929722000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11107595000, "total_assets": 13732309000, "short_term_debt": 185006000, "accounts_payable": 1843379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2035347000, "long_term_debt": 4605075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5563990000, "total_liabilities": 7599337000, "total_debt": 4790081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6073052000, "total_equity": 6087182000, "shares_outstanding": 70839000, "operating_cash_flow": 362948000, "stock_based_compensation": 22098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -348009000, "dividends_paid": 14049000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223708000, "free_cash_flow": 530860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272489000", "ebitda": "416233000", "netIncome": "171313000", "grossProfit": "3167844000", "depreciation": "None", "totalRevenue": "3548138000", "costOfRevenue": "380294000", "interestIncome": "48831000", "incomeBeforeTax": "224695000", "interestExpense": "49053000", "operatingIncome": "280128000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "55393000", "reportedCurrency": "USD", "netInterestIncome": "-48831000", "nonInterestIncome": "None", "operatingExpenses": "2887716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143744000", "sellingGeneralAndAdministrative": "1805658000", "netIncomeFromContinuingOperations": "169302000" }, "balance": { "goodwill": "3929722000", "inventory": "215380000", "commonStock": "701000", "currentDebt": "None", "investments": "None", "totalAssets": "13732309000", "longTermDebt": "4605075000", "shortTermDebt": "185006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6073052000", "totalLiabilities": "7599337000", "otherCurrentAssets": "226405000", "totalCurrentAssets": "2624714000", "currentLongTermDebt": "111357000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2103478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11107595000", "currentAccountsPayable": "1843379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6474334000", "shortLongTermDebtTotal": "5177790000", "totalShareholderEquity": "6087182000", "capitalLeaseObligations": "461358000", "otherCurrentLiabilities": "-73649000", "totalCurrentLiabilities": "2035347000", "otherNonCurrentLiabilities": "571206000", "totalNonCurrentLiabilities": "5563990000", "cashAndShortTermInvestments": "79451000", "commonStockSharesOutstanding": "70839000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169302000", "profitLoss": "None", "dividendPayout": "14049000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "362948000", "capitalExpenditures": "167912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223708000", "cashflowFromInvestment": "-348009000", "stockBasedCompensation": "22098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14049000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124717000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143744000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }