{ "ticker": { "uuid": "d528291b-d9d0-4328-87df-418c17ec002a", "symbol": "O", "name": "Realty Income Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/d528291b-d9d0-4328-87df-418c17ec002a/", "api_url": "https://sharemaestro.com/factors/api/tickers/d528291b-d9d0-4328-87df-418c17ec002a/" }, "ticker_metadata": { "id": 2959, "uuid": "d528291b-d9d0-4328-87df-418c17ec002a", "symbol": "O", "name": "Realty Income Corporation", "asset_type": "equity", "market_cap": 57991709000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Realty Income Corporation is a real estate investment trust that invests in free-standing, single-tenant commercial properties in the United States, Puerto Rico, and the United Kingdom that are subject to NNN Leases. The company is organized in Maryland with its headquarters in San Diego, California.", "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": "d528291b-d9d0-4328-87df-418c17ec002a", "symbol": "O", "name": "Realty Income Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/d528291b-d9d0-4328-87df-418c17ec002a/", "api_url": "https://sharemaestro.com/factors/api/tickers/d528291b-d9d0-4328-87df-418c17ec002a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.11, "quality": 0.7, "momentum": 0.67, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 60.84, "market_cap": 55047199952.16, "pe_ratio": 49.1251, "earnings_yield": 0.0204, "ebitda_to_ev": 0.0515, "shareholder_yield": 0.0539, "roe": 0.0286, "piotroski_f_score": 5, "momentum_12_1": 0.1619, "volatility_252d": 0.1545 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": 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": "2026-06-07T06:54:22.986049+00:00", "batch_id": "" }, "size": { "price_close": 60.84, "market_cap": 55047199952.16, "market_cap_usd": 55047199952.16, "enterprise_value": 81993536952.16, "shares_outstanding": 904786324, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 49.1251, "pb_ratio": 1.4061, "ptbv_ratio": 1.6155, "ps_ratio": 9.3023, "pcf_ratio": 13.4862, "pfcf_ratio": 13.0538, "ev_ebitda": 19.4244, "ev_ebit": 47.4616, "ev_sales": 13.8558, "ev_fcf": 19.4438, "earnings_yield": 0.0204, "fcf_yield": 0.0514, "price_to_sales": 9.3023, "price_to_book": 1.4061, "price_to_cashflow": 13.4862, "ebitda_to_ev": 0.0515, "sales_yield": 0.0722 }, "yield": { "dividend_yield": 0.0539, "buyback_yield": 0, "shareholder_yield": 0.0539, "debt_paydown_yield": null, "total_yield": 0.0539 }, "quality": { "gross_margin": 0.6862, "operating_margin": 0.2919, "net_margin": 0.1894, "ebitda_margin": 0.7133, "fcf_margin": 0.7126, "roe": 0.0286, "roa": 0.015, "roic": 0.0254, "roc_greenblatt": null, "asset_turnover": 0.0794, "cash_conversion": 3.7633, "accruals_ratio": -0.0397, "sbc_to_revenue": 0.0061, "piotroski_f_score": 5, "altman_z_score": 0.9044, "earnings_stability_5y": 0.1757, "revenue_stability_5y": 0.5118, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0545, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8511, "net_debt_to_ebitda": 6.3836, "debt_to_assets": 0.3664, "interest_coverage": 1.5216, "current_ratio": 0.3958, "quick_ratio": 0.3714, "net_debt": 26946337000, "local_beta": 0.0003, "volatility_252d": 0.1545, "volatility_60d": 0.3731, "max_drawdown_12m": -0.0942, "risk_adjusted_momentum": 1.0482 }, "growth": { "revenue_growth_1y": 0.0977, "revenue_growth_3y_cagr": 0.198, "revenue_growth_5y_cagr": 0.284, "eps_growth_1y": 0.1454, "eps_growth_3y_cagr": 0.0678, "eps_growth_5y_cagr": 0.2176, "fcf_growth_1y": 0.1346, "book_value_growth_1y": -0.016, "revenue_growth": 0.0977, "earnings_growth": 0.1454 }, "momentum": { "price_return_1m": -0.0131, "price_return_3m": -0.0517, "price_return_6m": 0.068, "price_return_9m": 0.068, "price_return_12m": 0.1467, "price_return_12m_ex1m": 0.1619, "momentum_6m": 0.068, "momentum_12m": 0.1467, "momentum_12_1": 0.1619, "distance_from_52w_high": -0.08, "distance_from_52w_low": 0.1319, "relative_strength": 0.0468 }, "raw_ttm": { "revenue_ttm": 5917622000, "gross_profit_ttm": 4060471200, "ebit_ttm": 1727578000, "ebitda_ttm": 4221160000, "net_income_ttm": 1120551000, "eps_diluted_ttm": 1.2385, "operating_cash_flow_ttm": 4081740000, "capital_expenditure_ttm": 135214000, "fcf_ttm": 4216954000, "dividends_paid_ttm": 2967103000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1135406000, "cash_and_equivalents": 373543000, "total_current_assets": 1490686000, "total_current_liabilities": 3766258000, "net_ppe": null, "total_assets": 74554704000, "total_debt": 27319880000, "total_equity": 39147485000, "net_working_capital": 267285000, "book_value_per_share": 43.2671, "retained_earnings": -10973813000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 34075347000, "tangible_book_per_share": 37.6612 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 35, "rank_ptbv": 35, "rank_ps": 89, "rank_pcf": 59, "rank_ev_ebitda": 76, "rank_ev_ebit": 91, "rank_earnings_yield": 84, "rank_fcf_yield": 67, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 66, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 23, "rank_fcf_margin": 9, "rank_piotroski": 62, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 26, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 48 }, "composites": { "value_composite": 89, "quality_composite": 30, "momentum_composite": 33, "growth_composite": 18, "yield_composite": 9, "svqf_composite": 92, "vc1_composite": 87, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.2775, "os_score": 0.31, "value_percentile": 0.11, "quality_percentile": 0.7, "momentum_percentile": 0.67, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4831, "ticker_id": 2959, "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": "2026-06-07T06:54:22.986049+00:00", "batch_id": "", "os_score_delta": null, "price_close": 60.84, "market_cap": 55047199952.16, "market_cap_usd": 55047199952.16, "enterprise_value": 81993536952.16, "shares_outstanding": 904786324, "fx_rate_to_usd": null, "pe_ratio": 49.12511787, "pb_ratio": 1.40614908, "ptbv_ratio": 1.6154553, "ps_ratio": 9.30225012, "pcf_ratio": 13.4862093, "pfcf_ratio": 13.05378241, "ev_ebitda": 19.42440868, "ev_ebit": 47.46155424, "ev_sales": 13.85582536, "ev_fcf": 19.44378263, "earnings_yield": 0.02035619, "fcf_yield": 0.05143032, "dividend_yield": 0.05390107, "buyback_yield": 0, "shareholder_yield": 0.05390107, "debt_paydown_yield": null, "total_yield": 0.05390107, "gross_margin": 0.68616603, "operating_margin": 0.29193788, "net_margin": 0.18935833, "ebitda_margin": 0.71332032, "fcf_margin": 0.71260956, "roe": 0.02862383, "roa": 0.01502992, "roic": 0.02544933, "roc_greenblatt": null, "asset_turnover": 0.07937289, "cash_conversion": 3.7632861, "accruals_ratio": -0.03971834, "sbc_to_revenue": 0.00612645, "debt_to_equity": 0.8511156, "net_debt_to_ebitda": 6.38363317, "debt_to_assets": 0.36644073, "interest_coverage": 1.52155088, "current_ratio": 0.39580029, "quick_ratio": 0.37143021, "net_debt": 26946337000, "revenue_growth_1y": 0.09765242, "revenue_growth_3y_cagr": 0.19802504, "revenue_growth_5y_cagr": 0.28404782, "eps_growth_1y": 0.1454028, "eps_growth_3y_cagr": 0.06783156, "eps_growth_5y_cagr": 0.2176435, "fcf_growth_1y": 0.13456514, "book_value_growth_1y": -0.01599961, "piotroski_f_score": 5, "altman_z_score": 0.90442053, "earnings_stability_5y": 0.175668, "revenue_stability_5y": 0.511769, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01310507, "price_return_3m": -0.05173529, "price_return_6m": 0.06799798, "price_return_9m": 0.06799423, "price_return_12m": 0.14671939, "price_return_12m_ex1m": 0.16194678, "distance_from_52w_high": -0.08004125, "distance_from_52w_low": 0.13190908, "relative_strength": 0.04675581, "local_beta": 0.0003, "volatility_252d": 0.154495, "volatility_60d": 0.37309, "max_drawdown_12m": -0.09417783, "revenue_ttm": 5917622000, "gross_profit_ttm": 4060471200, "ebit_ttm": 1727578000, "ebitda_ttm": 4221160000, "net_income_ttm": 1120551000, "eps_diluted_ttm": 1.23847031, "operating_cash_flow_ttm": 4081740000, "capital_expenditure_ttm": 135214000, "fcf_ttm": 4216954000, "dividends_paid_ttm": 2967103000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1135406000, "cash_and_equivalents": 373543000, "total_current_assets": 1490686000, "total_current_liabilities": 3766258000, "net_ppe": null, "total_assets": 74554704000, "total_debt": 27319880000, "total_equity": 39147485000, "net_working_capital": 267285000, "book_value_per_share": 43.26710513, "retained_earnings": -10973813000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 34075347000, "tangible_book_per_share": 37.66120917, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 84, "rank_pb": 35, "rank_ptbv": 35, "rank_ps": 89, "rank_pcf": 59, "rank_ev_ebitda": 76, "rank_ev_ebit": 91, "rank_earnings_yield": 84, "rank_fcf_yield": 67, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 66, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 23, "rank_fcf_margin": 9, "rank_piotroski": 62, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 26, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 48, "value_composite": 89, "quality_composite": 30, "momentum_composite": 33, "growth_composite": 18, "yield_composite": 9, "svqf_composite": 92, "vc1_composite": 87, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 60.84, "os": 0.31, "value": 0.11, "quality": 0.7, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 49.1251, "earnings_yield": 0.0204, "shareholder_yield": 0.0539, "roe": 0.0286, "momentum_12_1": 0.1619, "complete_fields": { "id": 4831, "ticker_id": 2959, "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": "2026-06-07T06:54:22.986049+00:00", "batch_id": "", "os_score_delta": null, "price_close": 60.84, "market_cap": 55047199952.16, "market_cap_usd": 55047199952.16, "enterprise_value": 81993536952.16, "shares_outstanding": 904786324, "fx_rate_to_usd": null, "pe_ratio": 49.12511787, "pb_ratio": 1.40614908, "ptbv_ratio": 1.6154553, "ps_ratio": 9.30225012, "pcf_ratio": 13.4862093, "pfcf_ratio": 13.05378241, "ev_ebitda": 19.42440868, "ev_ebit": 47.46155424, "ev_sales": 13.85582536, "ev_fcf": 19.44378263, "earnings_yield": 0.02035619, "fcf_yield": 0.05143032, "dividend_yield": 0.05390107, "buyback_yield": 0, "shareholder_yield": 0.05390107, "debt_paydown_yield": null, "total_yield": 0.05390107, "gross_margin": 0.68616603, "operating_margin": 0.29193788, "net_margin": 0.18935833, "ebitda_margin": 0.71332032, "fcf_margin": 0.71260956, "roe": 0.02862383, "roa": 0.01502992, "roic": 0.02544933, "roc_greenblatt": null, "asset_turnover": 0.07937289, "cash_conversion": 3.7632861, "accruals_ratio": -0.03971834, "sbc_to_revenue": 0.00612645, "debt_to_equity": 0.8511156, "net_debt_to_ebitda": 6.38363317, "debt_to_assets": 0.36644073, "interest_coverage": 1.52155088, "current_ratio": 0.39580029, "quick_ratio": 0.37143021, "net_debt": 26946337000, "revenue_growth_1y": 0.09765242, "revenue_growth_3y_cagr": 0.19802504, "revenue_growth_5y_cagr": 0.28404782, "eps_growth_1y": 0.1454028, "eps_growth_3y_cagr": 0.06783156, "eps_growth_5y_cagr": 0.2176435, "fcf_growth_1y": 0.13456514, "book_value_growth_1y": -0.01599961, "piotroski_f_score": 5, "altman_z_score": 0.90442053, "earnings_stability_5y": 0.175668, "revenue_stability_5y": 0.511769, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01310507, "price_return_3m": -0.05173529, "price_return_6m": 0.06799798, "price_return_9m": 0.06799423, "price_return_12m": 0.14671939, "price_return_12m_ex1m": 0.16194678, "distance_from_52w_high": -0.08004125, "distance_from_52w_low": 0.13190908, "relative_strength": 0.04675581, "local_beta": 0.0003, "volatility_252d": 0.154495, "volatility_60d": 0.37309, "max_drawdown_12m": -0.09417783, "revenue_ttm": 5917622000, "gross_profit_ttm": 4060471200, "ebit_ttm": 1727578000, "ebitda_ttm": 4221160000, "net_income_ttm": 1120551000, "eps_diluted_ttm": 1.23847031, "operating_cash_flow_ttm": 4081740000, "capital_expenditure_ttm": 135214000, "fcf_ttm": 4216954000, "dividends_paid_ttm": 2967103000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1135406000, "cash_and_equivalents": 373543000, "total_current_assets": 1490686000, "total_current_liabilities": 3766258000, "net_ppe": null, "total_assets": 74554704000, "total_debt": 27319880000, "total_equity": 39147485000, "net_working_capital": 267285000, "book_value_per_share": 43.26710513, "retained_earnings": -10973813000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 34075347000, "tangible_book_per_share": 37.66120917, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 84, "rank_pb": 35, "rank_ptbv": 35, "rank_ps": 89, "rank_pcf": 59, "rank_ev_ebitda": 76, "rank_ev_ebit": 91, "rank_earnings_yield": 84, "rank_fcf_yield": 67, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 66, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 23, "rank_fcf_margin": 9, "rank_piotroski": 62, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 26, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 48, "value_composite": 89, "quality_composite": 30, "momentum_composite": 33, "growth_composite": 18, "yield_composite": 9, "svqf_composite": 92, "vc1_composite": 87, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 5749400000, "cost_of_revenue": 586438800, "gross_profit": 5162961200, "ebit": 1078600000, "ebitda": 3550842000, "pretax_income": 1078600000, "tax_provision": 20000000, "net_income": 1058600000, "net_income_to_common": 1058600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 434842000, "total_current_assets": 1488329000, "total_assets": 72795612000, "short_term_debt": 2916400000, "long_term_debt": 26771323000, "total_debt": 29687723000, "total_liabilities": 32671644000, "total_equity": 39438695000, "shares_outstanding": 904786324, "goodwill_and_intangibles": 5023983000 }, "cash_flow": { "operating_cash_flow": 3994754000, "capital_expenditure": 131800000, "free_cash_flow": 4126554000, "dividends_paid": 2920895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307939, "ticker_id": 2959, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1078600000", "ebitda": "3550842000", "netIncome": "1058600000", "grossProfit": "5162961200", "depreciation": "None", "totalRevenue": "5749400000", "costOfRevenue": "586438800", "interestIncome": "15323000", "incomeBeforeTax": "1078600000", "interestExpense": "1106497000", "operatingIncome": "1627080400", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-1142201000", "nonInterestIncome": "None", "operatingExpenses": "3535880800", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586438800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2472242000", "sellingGeneralAndAdministrative": "252973600", "netIncomeFromContinuingOperations": "1069783000" }, "balance": { "goodwill": "4932199000", "inventory": "91784000", "commonStock": "49861660000", "currentDebt": "None", "investments": "None", "totalAssets": "72795612000", "longTermDebt": "26771323000", "shortTermDebt": "2916400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "91784000", "reportedCurrency": "USD", "retainedEarnings": "-10527984000", "totalLiabilities": "32671644000", "otherCurrentAssets": "None", "totalCurrentAssets": "1488329000", "currentLongTermDebt": "2023414000", "longTermInvestments": "2063134000", "shortTermInvestments": "None", "currentNetReceivables": "1053487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5023983000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54833866000", "shortLongTermDebtTotal": "32853271000", "totalShareholderEquity": "39438695000", "capitalLeaseObligations": "551109000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2916400000", "otherNonCurrentLiabilities": "1548690000", "totalNonCurrentLiabilities": "29755244000", "cashAndShortTermInvestments": "434842000", "commonStockSharesOutstanding": "904786324", "intangibleAssetsExcludingGoodwill": "91784000", "cashAndCashEquivalentsAtCarryingValue": "434842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1069783000", "profitLoss": "None", "dividendPayout": "2920895000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3994754000", "capitalExpenditures": "131800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1677795000", "cashflowFromInvestment": "-5663173000", "stockBasedCompensation": "30770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2920895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2364144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2524200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5749400000, "cost_of_revenue": 586438800, "gross_profit": 5162961200, "research_and_development": null, "selling_general_admin": 252973600, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1078600000, "depreciation_amortisation": 2472242000, "ebitda": 3550842000, "interest_expense": 1106497000, "interest_income": null, "other_non_operating": null, "pretax_income": 1078600000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": 1058600000, "net_income_continuing_ops": 1069783000, "net_income_to_common": 1058600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 434842000, "short_term_investments": null, "net_receivables": 1053487000, "inventory": 91784000, "other_current_assets": null, "total_current_assets": 1488329000, "net_ppe": null, "goodwill": 4932199000, "intangible_assets": 91784000, "goodwill_and_intangibles": 5023983000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5023983000, "total_assets": 72795612000, "short_term_debt": 2916400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2916400000, "long_term_debt": 26771323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29755244000, "total_liabilities": 32671644000, "total_debt": 29687723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10527984000, "total_equity": 39438695000, "shares_outstanding": 904786324, "operating_cash_flow": 3994754000, "stock_based_compensation": 30770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5663173000, "dividends_paid": 2920895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1677795000, "free_cash_flow": 4126554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1078600000", "ebitda": "3550842000", "netIncome": "1058600000", "grossProfit": "5162961200", "depreciation": "None", "totalRevenue": "5749400000", "costOfRevenue": "586438800", "interestIncome": "15323000", "incomeBeforeTax": "1078600000", "interestExpense": "1106497000", "operatingIncome": "1627080400", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-1142201000", "nonInterestIncome": "None", "operatingExpenses": "3535880800", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586438800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2472242000", "sellingGeneralAndAdministrative": "252973600", "netIncomeFromContinuingOperations": "1069783000" }, "balance": { "goodwill": "4932199000", "inventory": "91784000", "commonStock": "49861660000", "currentDebt": "None", "investments": "None", "totalAssets": "72795612000", "longTermDebt": "26771323000", "shortTermDebt": "2916400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "91784000", "reportedCurrency": "USD", "retainedEarnings": "-10527984000", "totalLiabilities": "32671644000", "otherCurrentAssets": "None", "totalCurrentAssets": "1488329000", "currentLongTermDebt": "2023414000", "longTermInvestments": "2063134000", "shortTermInvestments": "None", "currentNetReceivables": "1053487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5023983000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54833866000", "shortLongTermDebtTotal": "32853271000", "totalShareholderEquity": "39438695000", "capitalLeaseObligations": "551109000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2916400000", "otherNonCurrentLiabilities": "1548690000", "totalNonCurrentLiabilities": "29755244000", "cashAndShortTermInvestments": "434842000", "commonStockSharesOutstanding": "904786324", "intangibleAssetsExcludingGoodwill": "91784000", "cashAndCashEquivalentsAtCarryingValue": "434842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1069783000", "profitLoss": "None", "dividendPayout": "2920895000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3994754000", "capitalExpenditures": "131800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1677795000", "cashflowFromInvestment": "-5663173000", "stockBasedCompensation": "30770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2920895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2364144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2524200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 5271142000, "cost_of_revenue": 377675000, "gross_profit": 4893467000, "ebit": 1932046000, "ebitda": 4327690000, "pretax_income": 933942000, "tax_provision": 66601000, "net_income": 860772000, "net_income_to_common": 860772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444962000, "total_current_assets": 4019349000, "total_assets": 68835039000, "short_term_debt": 1130201000, "long_term_debt": 25096793000, "total_debt": 26226994000, "total_liabilities": 29783353000, "total_equity": 38840738000, "shares_outstanding": 876811500, "goodwill_and_intangibles": 11255191000 }, "cash_flow": { "operating_cash_flow": 3573276000, "capital_expenditure": 121411000, "free_cash_flow": 3694687000, "dividends_paid": 2699482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307944, "ticker_id": 2959, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1932046000", "ebitda": "4327690000", "netIncome": "860772000", "grossProfit": "4893467000", "depreciation": "None", "totalRevenue": "5271142000", "costOfRevenue": "377675000", "interestIncome": "3309000", "incomeBeforeTax": "933942000", "interestExpense": "998104000", "operatingIncome": "2320928000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "66601000", "reportedCurrency": "USD", "netInterestIncome": "-1024135000", "nonInterestIncome": "None", "operatingExpenses": "2572539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2395644000", "sellingGeneralAndAdministrative": "176895000", "netIncomeFromContinuingOperations": "867341000" }, "balance": { "goodwill": "4932199000", "inventory": "-1765000", "commonStock": "47451068000", "currentDebt": "None", "investments": "None", "totalAssets": "68835039000", "longTermDebt": "25096793000", "shortTermDebt": "1130201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6322992000", "reportedCurrency": "USD", "retainedEarnings": "-8648559000", "totalLiabilities": "29783353000", "otherCurrentAssets": "195029000", "totalCurrentAssets": "4019349000", "currentLongTermDebt": "1130201000", "longTermInvestments": "1235837000", "shortTermInvestments": "None", "currentNetReceivables": "3379358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64815690000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52281654000", "shortLongTermDebtTotal": "26757140000", "totalShareholderEquity": "38840738000", "capitalLeaseObligations": "530146000", "otherCurrentLiabilities": "711784000", "totalCurrentLiabilities": "2398472000", "otherNonCurrentLiabilities": "1676418000", "totalNonCurrentLiabilities": "27384881000", "cashAndShortTermInvestments": "444962000", "commonStockSharesOutstanding": "876811500", "intangibleAssetsExcludingGoodwill": "6322992000", "cashAndCashEquivalentsAtCarryingValue": "444962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "867341000", "profitLoss": "None", "dividendPayout": "2699482000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3573276000", "capitalExpenditures": "121411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21158000", "cashflowFromInvestment": "-3342883000", "stockBasedCompensation": "57493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2699482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2395644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5271142000, "cost_of_revenue": 377675000, "gross_profit": 4893467000, "research_and_development": null, "selling_general_admin": 176895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1932046000, "depreciation_amortisation": 2395644000, "ebitda": 4327690000, "interest_expense": 998104000, "interest_income": null, "other_non_operating": null, "pretax_income": 933942000, "tax_provision": 66601000, "effective_tax_rate": null, "net_income": 860772000, "net_income_continuing_ops": 867341000, "net_income_to_common": 860772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444962000, "short_term_investments": null, "net_receivables": 3379358000, "inventory": -1765000, "other_current_assets": null, "total_current_assets": 4019349000, "net_ppe": null, "goodwill": 4932199000, "intangible_assets": 6322992000, "goodwill_and_intangibles": 11255191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64815690000, "total_assets": 68835039000, "short_term_debt": 1130201000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2398472000, "long_term_debt": 25096793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27384881000, "total_liabilities": 29783353000, "total_debt": 26226994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8648559000, "total_equity": 38840738000, "shares_outstanding": 876811500, "operating_cash_flow": 3573276000, "stock_based_compensation": 57493000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3342883000, "dividends_paid": 2699482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21158000, "free_cash_flow": 3694687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1932046000", "ebitda": "4327690000", "netIncome": "860772000", "grossProfit": "4893467000", "depreciation": "None", "totalRevenue": "5271142000", "costOfRevenue": "377675000", "interestIncome": "3309000", "incomeBeforeTax": "933942000", "interestExpense": "998104000", "operatingIncome": "2320928000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "66601000", "reportedCurrency": "USD", "netInterestIncome": "-1024135000", "nonInterestIncome": "None", "operatingExpenses": "2572539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2395644000", "sellingGeneralAndAdministrative": "176895000", "netIncomeFromContinuingOperations": "867341000" }, "balance": { "goodwill": "4932199000", "inventory": "-1765000", "commonStock": "47451068000", "currentDebt": "None", "investments": "None", "totalAssets": "68835039000", "longTermDebt": "25096793000", "shortTermDebt": "1130201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6322992000", "reportedCurrency": "USD", "retainedEarnings": "-8648559000", "totalLiabilities": "29783353000", "otherCurrentAssets": "195029000", "totalCurrentAssets": "4019349000", "currentLongTermDebt": "1130201000", "longTermInvestments": "1235837000", "shortTermInvestments": "None", "currentNetReceivables": "3379358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64815690000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52281654000", "shortLongTermDebtTotal": "26757140000", "totalShareholderEquity": "38840738000", "capitalLeaseObligations": "530146000", "otherCurrentLiabilities": "711784000", "totalCurrentLiabilities": "2398472000", "otherNonCurrentLiabilities": "1676418000", "totalNonCurrentLiabilities": "27384881000", "cashAndShortTermInvestments": "444962000", "commonStockSharesOutstanding": "876811500", "intangibleAssetsExcludingGoodwill": "6322992000", "cashAndCashEquivalentsAtCarryingValue": "444962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "867341000", "profitLoss": "None", "dividendPayout": "2699482000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3573276000", "capitalExpenditures": "121411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21158000", "cashflowFromInvestment": "-3342883000", "stockBasedCompensation": "57493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2699482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2395644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 4078993000, "cost_of_revenue": 316964000, "gross_profit": 3762029000, "ebit": 1707980000, "ebitda": 3603157000, "pretax_income": 928935000, "tax_provision": 52021000, "net_income": 872309000, "net_income_to_common": 872309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232923000, "total_current_assets": 2897717000, "total_assets": 57779357000, "short_term_debt": 764390000, "long_term_debt": 20755747000, "total_debt": 21520137000, "total_liabilities": 24672388000, "total_equity": 33106969000, "shares_outstanding": 693024000, "goodwill_and_intangibles": 8749385000 }, "cash_flow": { "operating_cash_flow": 2958769000, "capital_expenditure": 68692000, "free_cash_flow": 3027461000, "dividends_paid": 2111793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307949, "ticker_id": 2959, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1707980000", "ebitda": "3603157000", "netIncome": "872309000", "grossProfit": "3762029000", "depreciation": "None", "totalRevenue": "4078993000", "costOfRevenue": "316964000", "interestIncome": "73460000", "incomeBeforeTax": "928935000", "interestExpense": "779045000", "operatingIncome": "1722316000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "52021000", "reportedCurrency": "USD", "netInterestIncome": "-737612000", "nonInterestIncome": "None", "operatingExpenses": "2039713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1895177000", "sellingGeneralAndAdministrative": "144536000", "netIncomeFromContinuingOperations": "876914000" }, "balance": { "goodwill": "3731478000", "inventory": "31466000", "commonStock": "39629709000", "currentDebt": "None", "investments": "None", "totalAssets": "57779357000", "longTermDebt": "20755747000", "shortTermDebt": "764390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5017907000", "reportedCurrency": "USD", "retainedEarnings": "-6762136000", "totalLiabilities": "24672388000", "otherCurrentAssets": "2028432999", "totalCurrentAssets": "2897717000", "currentLongTermDebt": "764390000", "longTermInvestments": "1178174000", "shortTermInvestments": "-6056000", "currentNetReceivables": "710536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54881640000", "currentAccountsPayable": "66575999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44847301000", "shortLongTermDebtTotal": "21989695000", "totalShareholderEquity": "33106969000", "capitalLeaseObligations": "469558000", "otherCurrentLiabilities": "747552001", "totalCurrentLiabilities": "1890713000", "otherNonCurrentLiabilities": "1436750000", "totalNonCurrentLiabilities": "22781675000", "cashAndShortTermInvestments": "232923000", "commonStockSharesOutstanding": "693024000", "intangibleAssetsExcludingGoodwill": "5017907000", "cashAndCashEquivalentsAtCarryingValue": "232923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "872309000", "profitLoss": "None", "dividendPayout": "2111793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "111286000", "operatingCashflow": "2958769000", "capitalExpenditures": "68692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6437356000", "cashflowFromInvestment": "-9354854000", "stockBasedCompensation": "26227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2111793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "82607168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1895177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4078993000, "cost_of_revenue": 316964000, "gross_profit": 3762029000, "research_and_development": 0.23, "selling_general_admin": 144536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1707980000, "depreciation_amortisation": 1895177000, "ebitda": 3603157000, "interest_expense": 779045000, "interest_income": null, "other_non_operating": null, "pretax_income": 928935000, "tax_provision": 52021000, "effective_tax_rate": null, "net_income": 872309000, "net_income_continuing_ops": 876914000, "net_income_to_common": 872309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232923000, "short_term_investments": -6056000, "net_receivables": 710536000, "inventory": 31466000, "other_current_assets": null, "total_current_assets": 2897717000, "net_ppe": null, "goodwill": 3731478000, "intangible_assets": 5017907000, "goodwill_and_intangibles": 8749385000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54881640000, "total_assets": 57779357000, "short_term_debt": 764390000, "accounts_payable": 66575999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1890713000, "long_term_debt": 20755747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22781675000, "total_liabilities": 24672388000, "total_debt": 21520137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6762136000, "total_equity": 33106969000, "shares_outstanding": 693024000, "operating_cash_flow": 2958769000, "stock_based_compensation": 26227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9354854000, "dividends_paid": 2111793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6437356000, "free_cash_flow": 3027461000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1707980000", "ebitda": "3603157000", "netIncome": "872309000", "grossProfit": "3762029000", "depreciation": "None", "totalRevenue": "4078993000", "costOfRevenue": "316964000", "interestIncome": "73460000", "incomeBeforeTax": "928935000", "interestExpense": "779045000", "operatingIncome": "1722316000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "52021000", "reportedCurrency": "USD", "netInterestIncome": "-737612000", "nonInterestIncome": "None", "operatingExpenses": "2039713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1895177000", "sellingGeneralAndAdministrative": "144536000", "netIncomeFromContinuingOperations": "876914000" }, "balance": { "goodwill": "3731478000", "inventory": "31466000", "commonStock": "39629709000", "currentDebt": "None", "investments": "None", "totalAssets": "57779357000", "longTermDebt": "20755747000", "shortTermDebt": "764390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5017907000", "reportedCurrency": "USD", "retainedEarnings": "-6762136000", "totalLiabilities": "24672388000", "otherCurrentAssets": "2028432999", "totalCurrentAssets": "2897717000", "currentLongTermDebt": "764390000", "longTermInvestments": "1178174000", "shortTermInvestments": "-6056000", "currentNetReceivables": "710536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54881640000", "currentAccountsPayable": "66575999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44847301000", "shortLongTermDebtTotal": "21989695000", "totalShareholderEquity": "33106969000", "capitalLeaseObligations": "469558000", "otherCurrentLiabilities": "747552001", "totalCurrentLiabilities": "1890713000", "otherNonCurrentLiabilities": "1436750000", "totalNonCurrentLiabilities": "22781675000", "cashAndShortTermInvestments": "232923000", "commonStockSharesOutstanding": "693024000", "intangibleAssetsExcludingGoodwill": "5017907000", "cashAndCashEquivalentsAtCarryingValue": "232923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "872309000", "profitLoss": "None", "dividendPayout": "2111793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "111286000", "operatingCashflow": "2958769000", "capitalExpenditures": "68692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6437356000", "cashflowFromInvestment": "-9354854000", "stockBasedCompensation": "26227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2111793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "82607168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1895177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 3343681000, "cost_of_revenue": 226330000, "gross_profit": 3117351000, "ebit": 1308503000, "ebitda": 2978892000, "pretax_income": 917599000, "tax_provision": 45183000, "net_income": 869408000, "net_income_to_common": 869408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171102000, "total_current_assets": 1773138000, "total_assets": 49673092000, "short_term_debt": 2729040000, "long_term_debt": 15381693000, "total_debt": 18110733000, "total_liabilities": 20829803000, "total_equity": 28713149000, "shares_outstanding": 612181000, "goodwill_and_intangibles": 8899844000 }, "cash_flow": { "operating_cash_flow": 2563856000, "capital_expenditure": 8981950000, "free_cash_flow": 11545806000, "dividends_paid": 1813431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307954, "ticker_id": 2959, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1308503000", "ebitda": "2978892000", "netIncome": "869408000", "grossProfit": "3117351000", "depreciation": "None", "totalRevenue": "3343681000", "costOfRevenue": "226330000", "interestIncome": "19759000", "incomeBeforeTax": "917599000", "interestExpense": "445448000", "operatingIncome": "1308503000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "45183000", "reportedCurrency": "USD", "netInterestIncome": "-465223000", "nonInterestIncome": "None", "operatingExpenses": "1808848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "127387000", "costofGoodsAndServicesSold": "226330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1670389000", "sellingGeneralAndAdministrative": "138459000", "netIncomeFromContinuingOperations": "872416000" }, "balance": { "goodwill": "3731478000", "inventory": "29535000", "commonStock": "34159509000", "currentDebt": "None", "investments": "None", "totalAssets": "49673092000", "longTermDebt": "15381693000", "shortTermDebt": "2729040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5168366000", "reportedCurrency": "USD", "retainedEarnings": "-5493193000", "totalLiabilities": "20829803000", "otherCurrentAssets": "71422000", "totalCurrentAssets": "1773138000", "currentLongTermDebt": "2729040000", "longTermInvestments": "5951000", "shortTermInvestments": "None", "currentNetReceivables": "1501079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47899954000", "currentAccountsPayable": "399137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37752421000", "shortLongTermDebtTotal": "18600298000", "totalShareholderEquity": "28713149000", "capitalLeaseObligations": "1379436000", "otherCurrentLiabilities": "408550000", "totalCurrentLiabilities": "3498808000", "otherNonCurrentLiabilities": "4883263000", "totalNonCurrentLiabilities": "17330995000", "cashAndShortTermInvestments": "171102000", "commonStockSharesOutstanding": "612181000", "intangibleAssetsExcludingGoodwill": "5168366000", "cashAndCashEquivalentsAtCarryingValue": "171102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "872416000", "profitLoss": "None", "dividendPayout": "1813431000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "29524000", "operatingCashflow": "2563856000", "capitalExpenditures": "8981950000", "changeInReceivables": "-29524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5738243000", "cashflowFromInvestment": "-8387076000", "stockBasedCompensation": "21617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1813431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4567682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1670389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3343681000, "cost_of_revenue": 226330000, "gross_profit": 3117351000, "research_and_development": 0.27, "selling_general_admin": 138459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1308503000, "depreciation_amortisation": 1670389000, "ebitda": 2978892000, "interest_expense": 445448000, "interest_income": null, "other_non_operating": null, "pretax_income": 917599000, "tax_provision": 45183000, "effective_tax_rate": null, "net_income": 869408000, "net_income_continuing_ops": 872416000, "net_income_to_common": 869408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171102000, "short_term_investments": null, "net_receivables": 1501079000, "inventory": 29535000, "other_current_assets": null, "total_current_assets": 1773138000, "net_ppe": null, "goodwill": 3731478000, "intangible_assets": 5168366000, "goodwill_and_intangibles": 8899844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47899954000, "total_assets": 49673092000, "short_term_debt": 2729040000, "accounts_payable": 399137000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3498808000, "long_term_debt": 15381693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17330995000, "total_liabilities": 20829803000, "total_debt": 18110733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5493193000, "total_equity": 28713149000, "shares_outstanding": 612181000, "operating_cash_flow": 2563856000, "stock_based_compensation": 21617000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8981950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8387076000, "dividends_paid": 1813431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5738243000, "free_cash_flow": 11545806000, "net_change_in_cash": -84977000 }, "raw_data": { "income": { "ebit": "1308503000", "ebitda": "2978892000", "netIncome": "869408000", "grossProfit": "3117351000", "depreciation": "None", "totalRevenue": "3343681000", "costOfRevenue": "226330000", "interestIncome": "19759000", "incomeBeforeTax": "917599000", "interestExpense": "445448000", "operatingIncome": "1308503000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "45183000", "reportedCurrency": "USD", "netInterestIncome": "-465223000", "nonInterestIncome": "None", "operatingExpenses": "1808848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "127387000", "costofGoodsAndServicesSold": "226330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1670389000", "sellingGeneralAndAdministrative": "138459000", "netIncomeFromContinuingOperations": "872416000" }, "balance": { "goodwill": "3731478000", "inventory": "29535000", "commonStock": "34159509000", "currentDebt": "None", "investments": "None", "totalAssets": "49673092000", "longTermDebt": "15381693000", "shortTermDebt": "2729040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5168366000", "reportedCurrency": "USD", "retainedEarnings": "-5493193000", "totalLiabilities": "20829803000", "otherCurrentAssets": "71422000", "totalCurrentAssets": "1773138000", "currentLongTermDebt": "2729040000", "longTermInvestments": "5951000", "shortTermInvestments": "None", "currentNetReceivables": "1501079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47899954000", "currentAccountsPayable": "399137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37752421000", "shortLongTermDebtTotal": "18600298000", "totalShareholderEquity": "28713149000", "capitalLeaseObligations": "1379436000", "otherCurrentLiabilities": "408550000", "totalCurrentLiabilities": "3498808000", "otherNonCurrentLiabilities": "4883263000", "totalNonCurrentLiabilities": "17330995000", "cashAndShortTermInvestments": "171102000", "commonStockSharesOutstanding": "612181000", "intangibleAssetsExcludingGoodwill": "5168366000", "cashAndCashEquivalentsAtCarryingValue": "171102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "872416000", "profitLoss": "None", "dividendPayout": "1813431000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "29524000", "operatingCashflow": "2563856000", "capitalExpenditures": "8981950000", "changeInReceivables": "-29524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5738243000", "cashflowFromInvestment": "-8387076000", "stockBasedCompensation": "21617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1813431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4567682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1670389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 2080463000, "cost_of_revenue": 133605000, "gross_profit": 1946858000, "ebit": 952043000, "ebitda": 1849878000, "pretax_income": 392404000, "tax_provision": 31657000, "net_income": 359456000, "net_income_to_common": 359456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258579000, "total_current_assets": 1159356000, "total_assets": 43137502000, "short_term_debt": 1551376000, "long_term_debt": 13891261000, "total_debt": 15442637000, "total_liabilities": 18008102000, "total_equity": 25052574000, "shares_outstanding": 414769846, "goodwill_and_intangibles": 8952009000 }, "cash_flow": { "operating_cash_flow": 1322189000, "capital_expenditure": 6332156000, "free_cash_flow": 7654345000, "dividends_paid": 1169026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307959, "ticker_id": 2959, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "952043000", "ebitda": "1849878000", "netIncome": "359456000", "grossProfit": "1946858000", "depreciation": "None", "totalRevenue": "2080463000", "costOfRevenue": "133605000", "interestIncome": "1816000", "incomeBeforeTax": "392404000", "interestExpense": "319090000", "operatingIncome": "952043000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "31657000", "reportedCurrency": "USD", "netInterestIncome": "-323644000", "nonInterestIncome": "None", "operatingExpenses": "994815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "-30325000", "costofGoodsAndServicesSold": "133605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "897835000", "sellingGeneralAndAdministrative": "96980000", "netIncomeFromContinuingOperations": "360747000" }, "balance": { "goodwill": "3676705000", "inventory": "1181349000", "commonStock": "29578212000", "currentDebt": "None", "investments": "None", "totalAssets": "43137502000", "longTermDebt": "13891261000", "shortTermDebt": "1551376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5275304000", "reportedCurrency": "USD", "retainedEarnings": "-4530571000", "totalLiabilities": "18008102000", "otherCurrentAssets": "145633000", "totalCurrentAssets": "1159356000", "currentLongTermDebt": "1551376000", "longTermInvestments": "140967000", "shortTermInvestments": "7492000", "currentNetReceivables": "755144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41978146000", "currentAccountsPayable": "351128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31959130000", "shortLongTermDebtTotal": "15948372000", "totalShareholderEquity": "25052574000", "capitalLeaseObligations": "505735000", "otherCurrentLiabilities": "360808000", "totalCurrentLiabilities": "2220928000", "otherNonCurrentLiabilities": "3618794000", "totalNonCurrentLiabilities": "15787174000", "cashAndShortTermInvestments": "258579000", "commonStockSharesOutstanding": "414769846", "intangibleAssetsExcludingGoodwill": "5275304000", "cashAndCashEquivalentsAtCarryingValue": "258579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360747000", "profitLoss": "None", "dividendPayout": "1169026000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "38292000", "operatingCashflow": "1322189000", "capitalExpenditures": "6332156000", "changeInReceivables": "-38292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4577120000", "cashflowFromInvestment": "-6437695000", "stockBasedCompensation": "41773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1169026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-538386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10115593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "897835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2080463000, "cost_of_revenue": 133605000, "gross_profit": 1946858000, "research_and_development": 0.19, "selling_general_admin": 96980000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 952043000, "depreciation_amortisation": 897835000, "ebitda": 1849878000, "interest_expense": 319090000, "interest_income": null, "other_non_operating": null, "pretax_income": 392404000, "tax_provision": 31657000, "effective_tax_rate": null, "net_income": 359456000, "net_income_continuing_ops": 360747000, "net_income_to_common": 359456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258579000, "short_term_investments": 7492000, "net_receivables": 755144000, "inventory": 1181349000, "other_current_assets": null, "total_current_assets": 1159356000, "net_ppe": null, "goodwill": 3676705000, "intangible_assets": 5275304000, "goodwill_and_intangibles": 8952009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41978146000, "total_assets": 43137502000, "short_term_debt": 1551376000, "accounts_payable": 351128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2220928000, "long_term_debt": 13891261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15787174000, "total_liabilities": 18008102000, "total_debt": 15442637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4530571000, "total_equity": 25052574000, "shares_outstanding": 414769846, "operating_cash_flow": 1322189000, "stock_based_compensation": 41773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6332156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6437695000, "dividends_paid": 1169026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4577120000, "free_cash_flow": 7654345000, "net_change_in_cash": -538386000 }, "raw_data": { "income": { "ebit": "952043000", "ebitda": "1849878000", "netIncome": "359456000", "grossProfit": "1946858000", "depreciation": "None", "totalRevenue": "2080463000", "costOfRevenue": "133605000", "interestIncome": "1816000", "incomeBeforeTax": "392404000", "interestExpense": "319090000", "operatingIncome": "952043000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "31657000", "reportedCurrency": "USD", "netInterestIncome": "-323644000", "nonInterestIncome": "None", "operatingExpenses": "994815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "-30325000", "costofGoodsAndServicesSold": "133605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "897835000", "sellingGeneralAndAdministrative": "96980000", "netIncomeFromContinuingOperations": "360747000" }, "balance": { "goodwill": "3676705000", "inventory": "1181349000", "commonStock": "29578212000", "currentDebt": "None", "investments": "None", "totalAssets": "43137502000", "longTermDebt": "13891261000", "shortTermDebt": "1551376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5275304000", "reportedCurrency": "USD", "retainedEarnings": "-4530571000", "totalLiabilities": "18008102000", "otherCurrentAssets": "145633000", "totalCurrentAssets": "1159356000", "currentLongTermDebt": "1551376000", "longTermInvestments": "140967000", "shortTermInvestments": "7492000", "currentNetReceivables": "755144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41978146000", "currentAccountsPayable": "351128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31959130000", "shortLongTermDebtTotal": "15948372000", "totalShareholderEquity": "25052574000", "capitalLeaseObligations": "505735000", "otherCurrentLiabilities": "360808000", "totalCurrentLiabilities": "2220928000", "otherNonCurrentLiabilities": "3618794000", "totalNonCurrentLiabilities": "15787174000", "cashAndShortTermInvestments": "258579000", "commonStockSharesOutstanding": "414769846", "intangibleAssetsExcludingGoodwill": "5275304000", "cashAndCashEquivalentsAtCarryingValue": "258579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360747000", "profitLoss": "None", "dividendPayout": "1169026000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "38292000", "operatingCashflow": "1322189000", "capitalExpenditures": "6332156000", "changeInReceivables": "-38292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4577120000", "cashflowFromInvestment": "-6437695000", "stockBasedCompensation": "41773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1169026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-538386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10115593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "897835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1647087000, "cost_of_revenue": 104603000, "gross_profit": 1542484000, "ebit": 704909000, "ebitda": 1381947000, "pretax_income": 411199000, "tax_provision": 14693000, "net_income": 395486000, "net_income_to_common": 395486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 824476000, "total_current_assets": 1294487000, "total_assets": 20740285000, "short_term_debt": 8817467000, "long_term_debt": 8817467000, "total_debt": 17634934000, "total_liabilities": 9722555000, "total_equity": 11017730000, "shares_outstanding": 345415258, "goodwill_and_intangibles": 1724835000 }, "cash_flow": { "operating_cash_flow": 1115543000, "capital_expenditure": 26773000, "free_cash_flow": 1142316000, "dividends_paid": 964167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307964, "ticker_id": 2959, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "704909000", "ebitda": "1381947000", "netIncome": "395486000", "grossProfit": "1542484000", "depreciation": "None", "totalRevenue": "1647087000", "costOfRevenue": "104603000", "interestIncome": "4585000", "incomeBeforeTax": "411199000", "interestExpense": "309336000", "operatingIncome": "792231000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14693000", "reportedCurrency": "USD", "netInterestIncome": "-305204000", "nonInterestIncome": "None", "operatingExpenses": "750253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "66413000", "costofGoodsAndServicesSold": "104603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "677038000", "sellingGeneralAndAdministrative": "73215000", "netIncomeFromContinuingOperations": "391921000" }, "balance": { "goodwill": "14180000", "inventory": "1294497000", "commonStock": "14700050000", "currentDebt": "None", "investments": "None", "totalAssets": "20740285000", "longTermDebt": "8817467000", "shortTermDebt": "8817467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1710655000", "reportedCurrency": "USD", "retainedEarnings": "-3659933000", "totalLiabilities": "9722555000", "otherCurrentAssets": "-1241478000", "totalCurrentAssets": "1294487000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "416992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19611104000", "currentAccountsPayable": "241336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17466152000", "shortLongTermDebtTotal": "8817467000", "totalShareholderEquity": "11017730000", "capitalLeaseObligations": "120815000", "otherCurrentLiabilities": "-8862007000", "totalCurrentLiabilities": "327027000", "otherNonCurrentLiabilities": "578061000", "totalNonCurrentLiabilities": "9395528000", "cashAndShortTermInvestments": "824476000", "commonStockSharesOutstanding": "345415258", "intangibleAssetsExcludingGoodwill": "1710655000", "cashAndCashEquivalentsAtCarryingValue": "824476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396506000", "profitLoss": "None", "dividendPayout": "964167000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "79240000", "operatingCashflow": "1115543000", "capitalExpenditures": "26773000", "changeInReceivables": "-79240000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1692079000", "cashflowFromInvestment": "-2032379000", "stockBasedCompensation": "16503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "964167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "775243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5728530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "677038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1647087000, "cost_of_revenue": 104603000, "gross_profit": 1542484000, "research_and_development": 0.24, "selling_general_admin": 73215000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 704909000, "depreciation_amortisation": 677038000, "ebitda": 1381947000, "interest_expense": 309336000, "interest_income": null, "other_non_operating": null, "pretax_income": 411199000, "tax_provision": 14693000, "effective_tax_rate": null, "net_income": 395486000, "net_income_continuing_ops": 391921000, "net_income_to_common": 395486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 824476000, "short_term_investments": null, "net_receivables": 416992000, "inventory": 1294497000, "other_current_assets": null, "total_current_assets": 1294487000, "net_ppe": null, "goodwill": 14180000, "intangible_assets": 1710655000, "goodwill_and_intangibles": 1724835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19611104000, "total_assets": 20740285000, "short_term_debt": 8817467000, "accounts_payable": 241336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327027000, "long_term_debt": 8817467000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9395528000, "total_liabilities": 9722555000, "total_debt": 17634934000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3659933000, "total_equity": 11017730000, "shares_outstanding": 345415258, "operating_cash_flow": 1115543000, "stock_based_compensation": 16503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2032379000, "dividends_paid": 964167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1692079000, "free_cash_flow": 1142316000, "net_change_in_cash": 775243000 }, "raw_data": { "income": { "ebit": "704909000", "ebitda": "1381947000", "netIncome": "395486000", "grossProfit": "1542484000", "depreciation": "None", "totalRevenue": "1647087000", "costOfRevenue": "104603000", "interestIncome": "4585000", "incomeBeforeTax": "411199000", "interestExpense": "309336000", "operatingIncome": "792231000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14693000", "reportedCurrency": "USD", "netInterestIncome": "-305204000", "nonInterestIncome": "None", "operatingExpenses": "750253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "66413000", "costofGoodsAndServicesSold": "104603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "677038000", "sellingGeneralAndAdministrative": "73215000", "netIncomeFromContinuingOperations": "391921000" }, "balance": { "goodwill": "14180000", "inventory": "1294497000", "commonStock": "14700050000", "currentDebt": "None", "investments": "None", "totalAssets": "20740285000", "longTermDebt": "8817467000", "shortTermDebt": "8817467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1710655000", "reportedCurrency": "USD", "retainedEarnings": "-3659933000", "totalLiabilities": "9722555000", "otherCurrentAssets": "-1241478000", "totalCurrentAssets": "1294487000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "416992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19611104000", "currentAccountsPayable": "241336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17466152000", "shortLongTermDebtTotal": "8817467000", "totalShareholderEquity": "11017730000", "capitalLeaseObligations": "120815000", "otherCurrentLiabilities": "-8862007000", "totalCurrentLiabilities": "327027000", "otherNonCurrentLiabilities": "578061000", "totalNonCurrentLiabilities": "9395528000", "cashAndShortTermInvestments": "824476000", "commonStockSharesOutstanding": "345415258", "intangibleAssetsExcludingGoodwill": "1710655000", "cashAndCashEquivalentsAtCarryingValue": "824476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396506000", "profitLoss": "None", "dividendPayout": "964167000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "79240000", "operatingCashflow": "1115543000", "capitalExpenditures": "26773000", "changeInReceivables": "-79240000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1692079000", "cashflowFromInvestment": "-2032379000", "stockBasedCompensation": "16503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "964167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "775243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5728530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "677038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1488163000, "cost_of_revenue": 88585000, "gross_profit": 1399578000, "ebit": 720997000, "ebitda": 1314958000, "pretax_income": 443636000, "tax_provision": 6158000, "net_income": 436482000, "net_income_to_common": 436482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54011000, "total_current_assets": 455500000, "total_assets": 18554796000, "short_term_debt": 704335000, "long_term_debt": 7197212000, "total_debt": 7901547000, "total_liabilities": 8750638000, "total_equity": 9774456000, "shares_outstanding": 316159277, "goodwill_and_intangibles": 1507813000 }, "cash_flow": { "operating_cash_flow": 1068937000, "capital_expenditure": 3487206000, "free_cash_flow": 4556143000, "dividends_paid": 852134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307969, "ticker_id": 2959, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "720997000", "ebitda": "1314958000", "netIncome": "436482000", "grossProfit": "1399578000", "depreciation": "None", "totalRevenue": "1488163000", "costOfRevenue": "88585000", "interestIncome": "2255000", "incomeBeforeTax": "443636000", "interestExpense": "290991000", "operatingIncome": "739134000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6158000", "reportedCurrency": "USD", "netInterestIncome": "-288239000", "nonInterestIncome": "None", "operatingExpenses": "660444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "29996000", "costofGoodsAndServicesSold": "88585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593961000", "sellingGeneralAndAdministrative": "66483000", "netIncomeFromContinuingOperations": "523808000" }, "balance": { "goodwill": "14430000", "inventory": "1", "commonStock": "12873849000", "currentDebt": "None", "investments": "None", "totalAssets": "18554796000", "longTermDebt": "7197212000", "shortTermDebt": "704335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1493383000", "reportedCurrency": "USD", "retainedEarnings": "-3082291000", "totalLiabilities": "8750638000", "otherCurrentAssets": "127946000", "totalCurrentAssets": "455500000", "currentLongTermDebt": "334300000", "longTermInvestments": "96775000", "shortTermInvestments": "None", "currentNetReceivables": "273543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18099296000", "currentAccountsPayable": "177039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16399997000", "shortLongTermDebtTotal": "8029778000", "totalShareholderEquity": "9774456000", "capitalLeaseObligations": "128231000", "otherCurrentLiabilities": "195348000", "totalCurrentLiabilities": "1059430000", "otherNonCurrentLiabilities": "595324000", "totalNonCurrentLiabilities": "7691208000", "cashAndShortTermInvestments": "54011000", "commonStockSharesOutstanding": "316159277", "intangibleAssetsExcludingGoodwill": "1493383000", "cashAndCashEquivalentsAtCarryingValue": "54011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "437478000", "profitLoss": "None", "dividendPayout": "852134000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8954000", "operatingCashflow": "1068937000", "capitalExpenditures": "3487206000", "changeInReceivables": "-8954000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2492602000", "cashflowFromInvestment": "-3501809000", "stockBasedCompensation": "13662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "852134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "59730000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1488163000, "cost_of_revenue": 88585000, "gross_profit": 1399578000, "research_and_development": 0.3, "selling_general_admin": 66483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 720997000, "depreciation_amortisation": 593961000, "ebitda": 1314958000, "interest_expense": 290991000, "interest_income": null, "other_non_operating": null, "pretax_income": 443636000, "tax_provision": 6158000, "effective_tax_rate": null, "net_income": 436482000, "net_income_continuing_ops": 523808000, "net_income_to_common": 436482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54011000, "short_term_investments": null, "net_receivables": 273543000, "inventory": 1, "other_current_assets": null, "total_current_assets": 455500000, "net_ppe": null, "goodwill": 14430000, "intangible_assets": 1493383000, "goodwill_and_intangibles": 1507813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18099296000, "total_assets": 18554796000, "short_term_debt": 704335000, "accounts_payable": 177039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1059430000, "long_term_debt": 7197212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7691208000, "total_liabilities": 8750638000, "total_debt": 7901547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3082291000, "total_equity": 9774456000, "shares_outstanding": 316159277, "operating_cash_flow": 1068937000, "stock_based_compensation": 13662000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3487206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3501809000, "dividends_paid": 852134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2492602000, "free_cash_flow": 4556143000, "net_change_in_cash": 59730000 }, "raw_data": { "income": { "ebit": "720997000", "ebitda": "1314958000", "netIncome": "436482000", "grossProfit": "1399578000", "depreciation": "None", "totalRevenue": "1488163000", "costOfRevenue": "88585000", "interestIncome": "2255000", "incomeBeforeTax": "443636000", "interestExpense": "290991000", "operatingIncome": "739134000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6158000", "reportedCurrency": "USD", "netInterestIncome": "-288239000", "nonInterestIncome": "None", "operatingExpenses": "660444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "29996000", "costofGoodsAndServicesSold": "88585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593961000", "sellingGeneralAndAdministrative": "66483000", "netIncomeFromContinuingOperations": "523808000" }, "balance": { "goodwill": "14430000", "inventory": "1", "commonStock": "12873849000", "currentDebt": "None", "investments": "None", "totalAssets": "18554796000", "longTermDebt": "7197212000", "shortTermDebt": "704335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1493383000", "reportedCurrency": "USD", "retainedEarnings": "-3082291000", "totalLiabilities": "8750638000", "otherCurrentAssets": "127946000", "totalCurrentAssets": "455500000", "currentLongTermDebt": "334300000", "longTermInvestments": "96775000", "shortTermInvestments": "None", "currentNetReceivables": "273543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18099296000", "currentAccountsPayable": "177039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16399997000", "shortLongTermDebtTotal": "8029778000", "totalShareholderEquity": "9774456000", "capitalLeaseObligations": "128231000", "otherCurrentLiabilities": "195348000", "totalCurrentLiabilities": "1059430000", "otherNonCurrentLiabilities": "595324000", "totalNonCurrentLiabilities": "7691208000", "cashAndShortTermInvestments": "54011000", "commonStockSharesOutstanding": "316159277", "intangibleAssetsExcludingGoodwill": "1493383000", "cashAndCashEquivalentsAtCarryingValue": "54011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "437478000", "profitLoss": "None", "dividendPayout": "852134000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8954000", "operatingCashflow": "1068937000", "capitalExpenditures": "3487206000", "changeInReceivables": "-8954000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2492602000", "cashflowFromInvestment": "-3501809000", "stockBasedCompensation": "13662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "852134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "59730000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1327838000, "cost_of_revenue": 66326000, "gross_profit": 1261512000, "ebit": 627206000, "ebitda": 1166986000, "pretax_income": 369938000, "tax_provision": 5340000, "net_income": 363614000, "net_income_to_common": 363614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10387000, "total_current_assets": 184887000, "total_assets": 15260483000, "short_term_debt": 252000000, "long_term_debt": 871179000, "total_debt": 1123179000, "total_liabilities": 7139505000, "total_equity": 8088742000, "shares_outstanding": 289923984, "goodwill_and_intangibles": 1214227000 }, "cash_flow": { "operating_cash_flow": 940742000, "capital_expenditure": 25350000, "free_cash_flow": 966092000, "dividends_paid": 761582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307974, "ticker_id": 2959, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "627206000", "ebitda": "1166986000", "netIncome": "363614000", "grossProfit": "1261512000", "depreciation": "None", "totalRevenue": "1327838000", "costOfRevenue": "66326000", "interestIncome": "None", "incomeBeforeTax": "369938000", "interestExpense": "266020000", "operatingIncome": "637584000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5340000", "reportedCurrency": "USD", "netInterestIncome": "-268753000", "nonInterestIncome": "None", "operatingExpenses": "623928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "539780000", "sellingGeneralAndAdministrative": "84148000", "netIncomeFromContinuingOperations": "406281000" }, "balance": { "goodwill": "14630000", "inventory": "-2999999", "commonStock": "10754495000", "currentDebt": "None", "investments": "None", "totalAssets": "15260483000", "longTermDebt": "871179000", "shortTermDebt": "252000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1199597000", "reportedCurrency": "USD", "retainedEarnings": "-2657655000", "totalLiabilities": "7139505000", "otherCurrentAssets": "29509000", "totalCurrentAssets": "184887000", "currentLongTermDebt": "90700000", "longTermInvestments": "16585000", "shortTermInvestments": "3000000", "currentNetReceivables": "144991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15075596000", "currentAccountsPayable": "133765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13826932000", "shortLongTermDebtTotal": "6505612000", "totalShareholderEquity": "8088742000", "capitalLeaseObligations": "5636000", "otherCurrentLiabilities": "180042000", "totalCurrentLiabilities": "561933000", "otherNonCurrentLiabilities": "5814772000", "totalNonCurrentLiabilities": "6577572000", "cashAndShortTermInvestments": "10387000", "commonStockSharesOutstanding": "289923984", "intangibleAssetsExcludingGoodwill": "1199597000", "cashAndCashEquivalentsAtCarryingValue": "10387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "364598000", "profitLoss": "None", "dividendPayout": "761582000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "940742000", "capitalExpenditures": "25350000", "changeInReceivables": "-6901000", "changeInExchangeRate": "None", "cashflowFromFinancing": "707871000", "cashflowFromInvestment": "-1639684000", "stockBasedCompensation": "27267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "761582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8929000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2752000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "539780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1327838000, "cost_of_revenue": 66326000, "gross_profit": 1261512000, "research_and_development": 0.28, "selling_general_admin": 84148000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 627206000, "depreciation_amortisation": 539780000, "ebitda": 1166986000, "interest_expense": 266020000, "interest_income": null, "other_non_operating": null, "pretax_income": 369938000, "tax_provision": 5340000, "effective_tax_rate": null, "net_income": 363614000, "net_income_continuing_ops": 406281000, "net_income_to_common": 363614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10387000, "short_term_investments": 3000000, "net_receivables": 144991000, "inventory": -2999999, "other_current_assets": null, "total_current_assets": 184887000, "net_ppe": null, "goodwill": 14630000, "intangible_assets": 1199597000, "goodwill_and_intangibles": 1214227000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15075596000, "total_assets": 15260483000, "short_term_debt": 252000000, "accounts_payable": 133765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561933000, "long_term_debt": 871179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6577572000, "total_liabilities": 7139505000, "total_debt": 1123179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2657655000, "total_equity": 8088742000, "shares_outstanding": 289923984, "operating_cash_flow": 940742000, "stock_based_compensation": 27267000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1639684000, "dividends_paid": 761582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 707871000, "free_cash_flow": 966092000, "net_change_in_cash": 8929000 }, "raw_data": { "income": { "ebit": "627206000", "ebitda": "1166986000", "netIncome": "363614000", "grossProfit": "1261512000", "depreciation": "None", "totalRevenue": "1327838000", "costOfRevenue": "66326000", "interestIncome": "None", "incomeBeforeTax": "369938000", "interestExpense": "266020000", "operatingIncome": "637584000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5340000", "reportedCurrency": "USD", "netInterestIncome": "-268753000", "nonInterestIncome": "None", "operatingExpenses": "623928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "539780000", "sellingGeneralAndAdministrative": "84148000", "netIncomeFromContinuingOperations": "406281000" }, "balance": { "goodwill": "14630000", "inventory": "-2999999", "commonStock": "10754495000", "currentDebt": "None", "investments": "None", "totalAssets": "15260483000", "longTermDebt": "871179000", "shortTermDebt": "252000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1199597000", "reportedCurrency": "USD", "retainedEarnings": "-2657655000", "totalLiabilities": "7139505000", "otherCurrentAssets": "29509000", "totalCurrentAssets": "184887000", "currentLongTermDebt": "90700000", "longTermInvestments": "16585000", "shortTermInvestments": "3000000", "currentNetReceivables": "144991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15075596000", "currentAccountsPayable": "133765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13826932000", "shortLongTermDebtTotal": "6505612000", "totalShareholderEquity": "8088742000", "capitalLeaseObligations": "5636000", "otherCurrentLiabilities": "180042000", "totalCurrentLiabilities": "561933000", "otherNonCurrentLiabilities": "5814772000", "totalNonCurrentLiabilities": "6577572000", "cashAndShortTermInvestments": "10387000", "commonStockSharesOutstanding": "289923984", "intangibleAssetsExcludingGoodwill": "1199597000", "cashAndCashEquivalentsAtCarryingValue": "10387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "364598000", "profitLoss": "None", "dividendPayout": "761582000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "940742000", "capitalExpenditures": "25350000", "changeInReceivables": "-6901000", "changeInExchangeRate": "None", "cashflowFromFinancing": "707871000", "cashflowFromInvestment": "-1639684000", "stockBasedCompensation": "27267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "761582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8929000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2752000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "539780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1548727000, "cost_of_revenue": 1377393000, "gross_profit": 171334000, "ebit": 639070000, "ebitda": 1269345000, "pretax_income": 347130000, "tax_provision": 26195000, "net_income": 311766000, "net_income_to_common": 311766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373543000, "total_current_assets": 1490686000, "total_assets": 74554704000, "short_term_debt": null, "long_term_debt": 27319880000, "total_debt": 27319880000, "total_liabilities": 33319035000, "total_equity": 39147485000, "shares_outstanding": 904786324, "goodwill_and_intangibles": 5072138000 }, "cash_flow": { "operating_cash_flow": 874502000, "capital_expenditure": 26314000, "free_cash_flow": 900816000, "dividends_paid": 758032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307937, "ticker_id": 2959, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "639070000", "ebitda": "1269345000", "netIncome": "311766000", "grossProfit": "171334000", "depreciation": "None", "totalRevenue": "1548727000", "costOfRevenue": "1377393000", "interestIncome": "102240000", "incomeBeforeTax": "347130000", "interestExpense": "291940000", "operatingIncome": "725704000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26195000", "reportedCurrency": "USD", "netInterestIncome": "-191554000", "nonInterestIncome": "None", "operatingExpenses": "-554370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1377393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "630275000", "sellingGeneralAndAdministrative": "58885000", "netIncomeFromContinuingOperations": "320935000" }, "balance": { "goodwill": "4932199000", "inventory": "None", "commonStock": "49984064000", "currentDebt": "None", "investments": "None", "totalAssets": "74554704000", "longTermDebt": "27319880000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "139939000", "reportedCurrency": "USD", "retainedEarnings": "-10973813000", "totalLiabilities": "33319035000", "otherCurrentAssets": "None", "totalCurrentAssets": "1490686000", "currentLongTermDebt": "2309059000", "longTermInvestments": "2130997000", "shortTermInvestments": "None", "currentNetReceivables": "1117143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5072138000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31107451000", "totalShareholderEquity": "39147485000", "capitalLeaseObligations": "545114000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3766258000", "otherNonCurrentLiabilities": "1555949000", "totalNonCurrentLiabilities": "33319035000", "cashAndShortTermInvestments": "373543000", "commonStockSharesOutstanding": "904786324", "intangibleAssetsExcludingGoodwill": "139939000", "cashAndCashEquivalentsAtCarryingValue": "373543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320935000", "profitLoss": "None", "dividendPayout": "758032000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "874502000", "capitalExpenditures": "26314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1711580000", "cashflowFromInvestment": "-2578864000", "stockBasedCompensation": "11383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "758032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "630275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1548727000, "cost_of_revenue": 1377393000, "gross_profit": 171334000, "research_and_development": null, "selling_general_admin": 58885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 639070000, "depreciation_amortisation": 630275000, "ebitda": 1269345000, "interest_expense": 291940000, "interest_income": null, "other_non_operating": null, "pretax_income": 347130000, "tax_provision": 26195000, "effective_tax_rate": null, "net_income": 311766000, "net_income_continuing_ops": 320935000, "net_income_to_common": 311766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373543000, "short_term_investments": null, "net_receivables": 1117143000, "inventory": null, "other_current_assets": null, "total_current_assets": 1490686000, "net_ppe": null, "goodwill": 4932199000, "intangible_assets": 139939000, "goodwill_and_intangibles": 5072138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5072138000, "total_assets": 74554704000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3766258000, "long_term_debt": 27319880000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33319035000, "total_liabilities": 33319035000, "total_debt": 27319880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10973813000, "total_equity": 39147485000, "shares_outstanding": 904786324, "operating_cash_flow": 874502000, "stock_based_compensation": 11383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2578864000, "dividends_paid": 758032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1711580000, "free_cash_flow": 900816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "639070000", "ebitda": "1269345000", "netIncome": "311766000", "grossProfit": "171334000", "depreciation": "None", "totalRevenue": "1548727000", "costOfRevenue": "1377393000", "interestIncome": "102240000", "incomeBeforeTax": "347130000", "interestExpense": "291940000", "operatingIncome": "725704000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26195000", "reportedCurrency": "USD", "netInterestIncome": "-191554000", "nonInterestIncome": "None", "operatingExpenses": "-554370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1377393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "630275000", "sellingGeneralAndAdministrative": "58885000", "netIncomeFromContinuingOperations": "320935000" }, "balance": { "goodwill": "4932199000", "inventory": "None", "commonStock": "49984064000", "currentDebt": "None", "investments": "None", "totalAssets": "74554704000", "longTermDebt": "27319880000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "139939000", "reportedCurrency": "USD", "retainedEarnings": "-10973813000", "totalLiabilities": "33319035000", "otherCurrentAssets": "None", "totalCurrentAssets": "1490686000", "currentLongTermDebt": "2309059000", "longTermInvestments": "2130997000", "shortTermInvestments": "None", "currentNetReceivables": "1117143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5072138000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31107451000", "totalShareholderEquity": "39147485000", "capitalLeaseObligations": "545114000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3766258000", "otherNonCurrentLiabilities": "1555949000", "totalNonCurrentLiabilities": "33319035000", "cashAndShortTermInvestments": "373543000", "commonStockSharesOutstanding": "904786324", "intangibleAssetsExcludingGoodwill": "139939000", "cashAndCashEquivalentsAtCarryingValue": "373543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320935000", "profitLoss": "None", "dividendPayout": "758032000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "874502000", "capitalExpenditures": "26314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1711580000", "cashflowFromInvestment": "-2578864000", "stockBasedCompensation": "11383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "758032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "630275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1487965000, "cost_of_revenue": 265714800, "gross_profit": 1222250200, "ebit": 246907000, "ebitda": 830384000, "pretax_income": 246907000, "tax_provision": -43546000, "net_income": 296095000, "net_income_to_common": 296095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 434842000, "total_current_assets": 1488329000, "total_assets": 72795612000, "short_term_debt": 2916400000, "long_term_debt": 26771323000, "total_debt": 29687723000, "total_liabilities": 32671644000, "total_equity": 39438695000, "shares_outstanding": 904786324, "goodwill_and_intangibles": 5023983000 }, "cash_flow": { "operating_cash_flow": 1203434000, "capital_expenditure": 49435000, "free_cash_flow": 1252869000, "dividends_paid": 743762000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307938, "ticker_id": 2959, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246907000", "ebitda": "830384000", "netIncome": "296095000", "grossProfit": "1222250200", "depreciation": "None", "totalRevenue": "1487965000", "costOfRevenue": "265714800", "interestIncome": "16278000", "incomeBeforeTax": "246907000", "interestExpense": "279694000", "operatingIncome": "-272526600", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-43546000", "reportedCurrency": "USD", "netInterestIncome": "-510802000", "nonInterestIncome": "None", "operatingExpenses": "1494776800", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265714800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "583477000", "sellingGeneralAndAdministrative": "117561600", "netIncomeFromContinuingOperations": "301636000" }, "balance": { "goodwill": "4932199000", "inventory": "91784000", "commonStock": "49861660000", "currentDebt": "None", "investments": "None", "totalAssets": "72795612000", "longTermDebt": "26771323000", "shortTermDebt": "2916400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "91784000", "reportedCurrency": "USD", "retainedEarnings": "-10527984000", "totalLiabilities": "32671644000", "otherCurrentAssets": "None", "totalCurrentAssets": "1488329000", "currentLongTermDebt": "2023414000", "longTermInvestments": "2063134000", "shortTermInvestments": "None", "currentNetReceivables": "1053487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5023983000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54833866000", "shortLongTermDebtTotal": "32853271000", "totalShareholderEquity": "39438695000", "capitalLeaseObligations": "551109000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2916400000", "otherNonCurrentLiabilities": "1548690000", "totalNonCurrentLiabilities": "29755244000", "cashAndShortTermInvestments": "434842000", "commonStockSharesOutstanding": "904786324", "intangibleAssetsExcludingGoodwill": "91784000", "cashAndCashEquivalentsAtCarryingValue": "434842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301636000", "profitLoss": "None", "dividendPayout": "743762000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1203434000", "capitalExpenditures": "49435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "988508000", "cashflowFromInvestment": "-2113622000", "stockBasedCompensation": "9042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "743762000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2364144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "635435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1487965000, "cost_of_revenue": 265714800, "gross_profit": 1222250200, "research_and_development": null, "selling_general_admin": 117561600, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246907000, "depreciation_amortisation": 583477000, "ebitda": 830384000, "interest_expense": 279694000, "interest_income": null, "other_non_operating": null, "pretax_income": 246907000, "tax_provision": -43546000, "effective_tax_rate": null, "net_income": 296095000, "net_income_continuing_ops": 301636000, "net_income_to_common": 296095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 434842000, "short_term_investments": null, "net_receivables": 1053487000, "inventory": 91784000, "other_current_assets": null, "total_current_assets": 1488329000, "net_ppe": null, "goodwill": 4932199000, "intangible_assets": 91784000, "goodwill_and_intangibles": 5023983000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5023983000, "total_assets": 72795612000, "short_term_debt": 2916400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2916400000, "long_term_debt": 26771323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29755244000, "total_liabilities": 32671644000, "total_debt": 29687723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10527984000, "total_equity": 39438695000, "shares_outstanding": 904786324, "operating_cash_flow": 1203434000, "stock_based_compensation": 9042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2113622000, "dividends_paid": 743762000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 988508000, "free_cash_flow": 1252869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246907000", "ebitda": "830384000", "netIncome": "296095000", "grossProfit": "1222250200", "depreciation": "None", "totalRevenue": "1487965000", "costOfRevenue": "265714800", "interestIncome": "16278000", "incomeBeforeTax": "246907000", "interestExpense": "279694000", "operatingIncome": "-272526600", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-43546000", "reportedCurrency": "USD", "netInterestIncome": "-510802000", "nonInterestIncome": "None", "operatingExpenses": "1494776800", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265714800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "583477000", "sellingGeneralAndAdministrative": "117561600", "netIncomeFromContinuingOperations": "301636000" }, "balance": { "goodwill": "4932199000", "inventory": "91784000", "commonStock": "49861660000", "currentDebt": "None", "investments": "None", "totalAssets": "72795612000", "longTermDebt": "26771323000", "shortTermDebt": "2916400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "91784000", "reportedCurrency": "USD", "retainedEarnings": "-10527984000", "totalLiabilities": "32671644000", "otherCurrentAssets": "None", "totalCurrentAssets": "1488329000", "currentLongTermDebt": "2023414000", "longTermInvestments": "2063134000", "shortTermInvestments": "None", "currentNetReceivables": "1053487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5023983000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54833866000", "shortLongTermDebtTotal": "32853271000", "totalShareholderEquity": "39438695000", "capitalLeaseObligations": "551109000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2916400000", "otherNonCurrentLiabilities": "1548690000", "totalNonCurrentLiabilities": "29755244000", "cashAndShortTermInvestments": "434842000", "commonStockSharesOutstanding": "904786324", "intangibleAssetsExcludingGoodwill": "91784000", "cashAndCashEquivalentsAtCarryingValue": "434842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301636000", "profitLoss": "None", "dividendPayout": "743762000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1203434000", "capitalExpenditures": "49435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "988508000", "cashflowFromInvestment": "-2113622000", "stockBasedCompensation": "9042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "743762000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2364144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "635435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1470552000, "cost_of_revenue": 106621000, "gross_profit": 1363931000, "ebit": 341498000, "ebitda": 973479000, "pretax_income": 341498000, "tax_provision": 23824000, "net_income": 315771000, "net_income_to_common": 315771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 417173000, "total_current_assets": 5088533000, "total_assets": 71278982000, "short_term_debt": 1915492000, "long_term_debt": 26456265000, "total_debt": 28371757000, "total_liabilities": 32018761000, "total_equity": 39050597000, "shares_outstanding": 915187000, "goodwill_and_intangibles": 10790998000 }, "cash_flow": { "operating_cash_flow": 943135000, "capital_expenditure": 33189000, "free_cash_flow": 976324000, "dividends_paid": 737859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307940, "ticker_id": 2959, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341498000", "ebitda": "973479000", "netIncome": "315771000", "grossProfit": "1363931000", "depreciation": "None", "totalRevenue": "1470552000", "costOfRevenue": "106621000", "interestIncome": "82921000", "incomeBeforeTax": "341498000", "interestExpense": "286745000", "operatingIncome": "674093000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23824000", "reportedCurrency": "USD", "netInterestIncome": "-213396000", "nonInterestIncome": "None", "operatingExpenses": "689838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "631981000", "sellingGeneralAndAdministrative": "42039000", "netIncomeFromContinuingOperations": "317674000" }, "balance": { "goodwill": "4932199000", "inventory": "174996000", "commonStock": "49034023000", "currentDebt": "None", "investments": "None", "totalAssets": "71278982000", "longTermDebt": "26456265000", "shortTermDebt": "1915492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5858799000", "reportedCurrency": "USD", "retainedEarnings": "-10075749000", "totalLiabilities": "32018761000", "otherCurrentAssets": "286091000", "totalCurrentAssets": "5088533000", "currentLongTermDebt": "1915492000", "longTermInvestments": "1240280000", "shortTermInvestments": "None", "currentNetReceivables": "4385269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66190449000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54168159000", "shortLongTermDebtTotal": "28897748000", "totalShareholderEquity": "39050597000", "capitalLeaseObligations": "525991000", "otherCurrentLiabilities": "1020462000", "totalCurrentLiabilities": "3293217000", "otherNonCurrentLiabilities": "1582879000", "totalNonCurrentLiabilities": "28725544000", "cashAndShortTermInvestments": "417173000", "commonStockSharesOutstanding": "915187000", "intangibleAssetsExcludingGoodwill": "5858799000", "cashAndCashEquivalentsAtCarryingValue": "417173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "317674000", "profitLoss": "None", "dividendPayout": "737859000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "943135000", "capitalExpenditures": "33189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256159000", "cashflowFromInvestment": "-1079170000", "stockBasedCompensation": "7719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "737859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1561854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1470552000, "cost_of_revenue": 106621000, "gross_profit": 1363931000, "research_and_development": null, "selling_general_admin": 42039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341498000, "depreciation_amortisation": 631981000, "ebitda": 973479000, "interest_expense": 286745000, "interest_income": null, "other_non_operating": null, "pretax_income": 341498000, "tax_provision": 23824000, "effective_tax_rate": null, "net_income": 315771000, "net_income_continuing_ops": 317674000, "net_income_to_common": 315771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 417173000, "short_term_investments": null, "net_receivables": 4385269000, "inventory": 174996000, "other_current_assets": null, "total_current_assets": 5088533000, "net_ppe": null, "goodwill": 4932199000, "intangible_assets": 5858799000, "goodwill_and_intangibles": 10790998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66190449000, "total_assets": 71278982000, "short_term_debt": 1915492000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3293217000, "long_term_debt": 26456265000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28725544000, "total_liabilities": 32018761000, "total_debt": 28371757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10075749000, "total_equity": 39050597000, "shares_outstanding": 915187000, "operating_cash_flow": 943135000, "stock_based_compensation": 7719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33189000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1079170000, "dividends_paid": 737859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -256159000, "free_cash_flow": 976324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341498000", "ebitda": "973479000", "netIncome": "315771000", "grossProfit": "1363931000", "depreciation": "None", "totalRevenue": "1470552000", "costOfRevenue": "106621000", "interestIncome": "82921000", "incomeBeforeTax": "341498000", "interestExpense": "286745000", "operatingIncome": "674093000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23824000", "reportedCurrency": "USD", "netInterestIncome": "-213396000", "nonInterestIncome": "None", "operatingExpenses": "689838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "631981000", "sellingGeneralAndAdministrative": "42039000", "netIncomeFromContinuingOperations": "317674000" }, "balance": { "goodwill": "4932199000", "inventory": "174996000", "commonStock": "49034023000", "currentDebt": "None", "investments": "None", "totalAssets": "71278982000", "longTermDebt": "26456265000", "shortTermDebt": "1915492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5858799000", "reportedCurrency": "USD", "retainedEarnings": "-10075749000", "totalLiabilities": "32018761000", "otherCurrentAssets": "286091000", "totalCurrentAssets": "5088533000", "currentLongTermDebt": "1915492000", "longTermInvestments": "1240280000", "shortTermInvestments": "None", "currentNetReceivables": "4385269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66190449000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54168159000", "shortLongTermDebtTotal": "28897748000", "totalShareholderEquity": "39050597000", "capitalLeaseObligations": "525991000", "otherCurrentLiabilities": "1020462000", "totalCurrentLiabilities": "3293217000", "otherNonCurrentLiabilities": "1582879000", "totalNonCurrentLiabilities": "28725544000", "cashAndShortTermInvestments": "417173000", "commonStockSharesOutstanding": "915187000", "intangibleAssetsExcludingGoodwill": "5858799000", "cashAndCashEquivalentsAtCarryingValue": "417173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "317674000", "profitLoss": "None", "dividendPayout": "737859000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "943135000", "capitalExpenditures": "33189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256159000", "cashflowFromInvestment": "-1079170000", "stockBasedCompensation": "7719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "737859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1561854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1410378000, "cost_of_revenue": 107422000, "gross_profit": 1302956000, "ebit": 500103000, "ebitda": 1147952000, "pretax_income": 223076000, "tax_provision": 24065000, "net_income": 196919000, "net_income_to_common": 196919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 800447000, "total_current_assets": 5074487000, "total_assets": 71424073000, "short_term_debt": 1472185000, "long_term_debt": 26879846000, "total_debt": 28352031000, "total_liabilities": 32060738000, "total_equity": 39153106000, "shares_outstanding": 903716000, "goodwill_and_intangibles": 10966345000 }, "cash_flow": { "operating_cash_flow": 1060669000, "capital_expenditure": 26276000, "free_cash_flow": 1086945000, "dividends_paid": 727450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307941, "ticker_id": 2959, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "500103000", "ebitda": "1147952000", "netIncome": "196919000", "grossProfit": "1302956000", "depreciation": "None", "totalRevenue": "1410378000", "costOfRevenue": "107422000", "interestIncome": "71287000", "incomeBeforeTax": "223076000", "interestExpense": "277027000", "operatingIncome": "604669000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24065000", "reportedCurrency": "USD", "netInterestIncome": "-285697000", "nonInterestIncome": "None", "operatingExpenses": "698287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "647849000", "sellingGeneralAndAdministrative": "49329000", "netIncomeFromContinuingOperations": "199011000" }, "balance": { "goodwill": "4932199000", "inventory": "117196000", "commonStock": "48708721000", "currentDebt": "None", "investments": "None", "totalAssets": "71424073000", "longTermDebt": "26879846000", "shortTermDebt": "1472185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6034146000", "reportedCurrency": "USD", "retainedEarnings": "-9651395000", "totalLiabilities": "32060738000", "otherCurrentAssets": "228504000", "totalCurrentAssets": "5074487000", "currentLongTermDebt": "1472185000", "longTermInvestments": "1231909000", "shortTermInvestments": "None", "currentNetReceivables": "4045536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66186770000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54111883000", "shortLongTermDebtTotal": "28874505000", "totalShareholderEquity": "39153106000", "capitalLeaseObligations": "522474000", "otherCurrentLiabilities": "805033000", "totalCurrentLiabilities": "2841558000", "otherNonCurrentLiabilities": "1625163000", "totalNonCurrentLiabilities": "29219180000", "cashAndShortTermInvestments": "800447000", "commonStockSharesOutstanding": "903716000", "intangibleAssetsExcludingGoodwill": "6034146000", "cashAndCashEquivalentsAtCarryingValue": "800447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199011000", "profitLoss": "None", "dividendPayout": "727450000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1060669000", "capitalExpenditures": "26276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "570888000", "cashflowFromInvestment": "-1156750000", "stockBasedCompensation": "8110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "727450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1247019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647849000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1410378000, "cost_of_revenue": 107422000, "gross_profit": 1302956000, "research_and_development": null, "selling_general_admin": 49329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 500103000, "depreciation_amortisation": 647849000, "ebitda": 1147952000, "interest_expense": 277027000, "interest_income": null, "other_non_operating": null, "pretax_income": 223076000, "tax_provision": 24065000, "effective_tax_rate": null, "net_income": 196919000, "net_income_continuing_ops": 199011000, "net_income_to_common": 196919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 800447000, "short_term_investments": null, "net_receivables": 4045536000, "inventory": 117196000, "other_current_assets": null, "total_current_assets": 5074487000, "net_ppe": null, "goodwill": 4932199000, "intangible_assets": 6034146000, "goodwill_and_intangibles": 10966345000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66186770000, "total_assets": 71424073000, "short_term_debt": 1472185000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2841558000, "long_term_debt": 26879846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29219180000, "total_liabilities": 32060738000, "total_debt": 28352031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9651395000, "total_equity": 39153106000, "shares_outstanding": 903716000, "operating_cash_flow": 1060669000, "stock_based_compensation": 8110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1156750000, "dividends_paid": 727450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 570888000, "free_cash_flow": 1086945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "500103000", "ebitda": "1147952000", "netIncome": "196919000", "grossProfit": "1302956000", "depreciation": "None", "totalRevenue": "1410378000", "costOfRevenue": "107422000", "interestIncome": "71287000", "incomeBeforeTax": "223076000", "interestExpense": "277027000", "operatingIncome": "604669000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24065000", "reportedCurrency": "USD", "netInterestIncome": "-285697000", "nonInterestIncome": "None", "operatingExpenses": "698287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "647849000", "sellingGeneralAndAdministrative": "49329000", "netIncomeFromContinuingOperations": "199011000" }, "balance": { "goodwill": "4932199000", "inventory": "117196000", "commonStock": "48708721000", "currentDebt": "None", "investments": "None", "totalAssets": "71424073000", "longTermDebt": "26879846000", "shortTermDebt": "1472185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6034146000", "reportedCurrency": "USD", "retainedEarnings": "-9651395000", "totalLiabilities": "32060738000", "otherCurrentAssets": "228504000", "totalCurrentAssets": "5074487000", "currentLongTermDebt": "1472185000", "longTermInvestments": "1231909000", "shortTermInvestments": "None", "currentNetReceivables": "4045536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66186770000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54111883000", "shortLongTermDebtTotal": "28874505000", "totalShareholderEquity": "39153106000", "capitalLeaseObligations": "522474000", "otherCurrentLiabilities": "805033000", "totalCurrentLiabilities": "2841558000", "otherNonCurrentLiabilities": "1625163000", "totalNonCurrentLiabilities": "29219180000", "cashAndShortTermInvestments": "800447000", "commonStockSharesOutstanding": "903716000", "intangibleAssetsExcludingGoodwill": "6034146000", "cashAndCashEquivalentsAtCarryingValue": "800447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199011000", "profitLoss": "None", "dividendPayout": "727450000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1060669000", "capitalExpenditures": "26276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "570888000", "cashflowFromInvestment": "-1156750000", "stockBasedCompensation": "8110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "727450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1247019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647849000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1380505000, "cost_of_revenue": 106681000, "gross_profit": 1273824000, "ebit": 530150000, "ebitda": 1139085000, "pretax_income": 267119000, "tax_provision": 15657000, "net_income": 249815000, "net_income_to_common": 249815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319007000, "total_current_assets": 4231481000, "total_assets": 69757696000, "short_term_debt": 1701896000, "long_term_debt": 25313930000, "total_debt": 27015826000, "total_liabilities": 30515509000, "total_equity": 39031261000, "shares_outstanding": 892351000, "goodwill_and_intangibles": 11148653000 }, "cash_flow": { "operating_cash_flow": 787516000, "capital_expenditure": 22900000, "free_cash_flow": 810416000, "dividends_paid": 711824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307942, "ticker_id": 2959, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "530150000", "ebitda": "1139085000", "netIncome": "249815000", "grossProfit": "1273824000", "depreciation": "None", "totalRevenue": "1380505000", "costOfRevenue": "106681000", "interestIncome": "1812000", "incomeBeforeTax": "267119000", "interestExpense": "263031000", "operatingIncome": "620845000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15657000", "reportedCurrency": "USD", "netInterestIncome": "-270279000", "nonInterestIncome": "None", "operatingExpenses": "652979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "608935000", "sellingGeneralAndAdministrative": "44044000", "netIncomeFromContinuingOperations": "251462000" }, "balance": { "goodwill": "4932199000", "inventory": "None", "commonStock": "48075527000", "currentDebt": "None", "investments": "None", "totalAssets": "69757696000", "longTermDebt": "25313930000", "shortTermDebt": "1701896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6216454000", "reportedCurrency": "USD", "retainedEarnings": "-9117085000", "totalLiabilities": "30515509000", "otherCurrentAssets": "233656000", "totalCurrentAssets": "4231481000", "currentLongTermDebt": "1701896000", "longTermInvestments": "1239854000", "shortTermInvestments": "None", "currentNetReceivables": "3678818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65526215000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53140031000", "shortLongTermDebtTotal": "27541294000", "totalShareholderEquity": "39031261000", "capitalLeaseObligations": "525468000", "otherCurrentLiabilities": "701101000", "totalCurrentLiabilities": "2925120000", "otherNonCurrentLiabilities": "1650265000", "totalNonCurrentLiabilities": "27590389000", "cashAndShortTermInvestments": "319007000", "commonStockSharesOutstanding": "892351000", "intangibleAssetsExcludingGoodwill": "6216454000", "cashAndCashEquivalentsAtCarryingValue": "319007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251462000", "profitLoss": "None", "dividendPayout": "711824000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "787516000", "capitalExpenditures": "22900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "374558000", "cashflowFromInvestment": "-1313631000", "stockBasedCompensation": "5899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "711824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "624795000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "608935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1380505000, "cost_of_revenue": 106681000, "gross_profit": 1273824000, "research_and_development": null, "selling_general_admin": 44044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 530150000, "depreciation_amortisation": 608935000, "ebitda": 1139085000, "interest_expense": 263031000, "interest_income": null, "other_non_operating": null, "pretax_income": 267119000, "tax_provision": 15657000, "effective_tax_rate": null, "net_income": 249815000, "net_income_continuing_ops": 251462000, "net_income_to_common": 249815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319007000, "short_term_investments": null, "net_receivables": 3678818000, "inventory": null, "other_current_assets": null, "total_current_assets": 4231481000, "net_ppe": null, "goodwill": 4932199000, "intangible_assets": 6216454000, "goodwill_and_intangibles": 11148653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 65526215000, "total_assets": 69757696000, "short_term_debt": 1701896000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2925120000, "long_term_debt": 25313930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27590389000, "total_liabilities": 30515509000, "total_debt": 27015826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9117085000, "total_equity": 39031261000, "shares_outstanding": 892351000, "operating_cash_flow": 787516000, "stock_based_compensation": 5899000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1313631000, "dividends_paid": 711824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 374558000, "free_cash_flow": 810416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "530150000", "ebitda": "1139085000", "netIncome": "249815000", "grossProfit": "1273824000", "depreciation": "None", "totalRevenue": "1380505000", "costOfRevenue": "106681000", "interestIncome": "1812000", "incomeBeforeTax": "267119000", "interestExpense": "263031000", "operatingIncome": "620845000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15657000", "reportedCurrency": "USD", "netInterestIncome": "-270279000", "nonInterestIncome": "None", "operatingExpenses": "652979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "608935000", "sellingGeneralAndAdministrative": "44044000", "netIncomeFromContinuingOperations": "251462000" }, "balance": { "goodwill": "4932199000", "inventory": "None", "commonStock": "48075527000", "currentDebt": "None", "investments": "None", "totalAssets": "69757696000", "longTermDebt": "25313930000", "shortTermDebt": "1701896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6216454000", "reportedCurrency": "USD", "retainedEarnings": "-9117085000", "totalLiabilities": "30515509000", "otherCurrentAssets": "233656000", "totalCurrentAssets": "4231481000", "currentLongTermDebt": "1701896000", "longTermInvestments": "1239854000", "shortTermInvestments": "None", "currentNetReceivables": "3678818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65526215000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53140031000", "shortLongTermDebtTotal": "27541294000", "totalShareholderEquity": "39031261000", "capitalLeaseObligations": "525468000", "otherCurrentLiabilities": "701101000", "totalCurrentLiabilities": "2925120000", "otherNonCurrentLiabilities": "1650265000", "totalNonCurrentLiabilities": "27590389000", "cashAndShortTermInvestments": "319007000", "commonStockSharesOutstanding": "892351000", "intangibleAssetsExcludingGoodwill": "6216454000", "cashAndCashEquivalentsAtCarryingValue": "319007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251462000", "profitLoss": "None", "dividendPayout": "711824000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "787516000", "capitalExpenditures": "22900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "374558000", "cashflowFromInvestment": "-1313631000", "stockBasedCompensation": "5899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "711824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "624795000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "608935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1340299000, "cost_of_revenue": 96309000, "gross_profit": 1243990000, "ebit": 484019000, "ebitda": 1090690000, "pretax_income": 221452000, "tax_provision": 20102000, "net_income": 199612000, "net_income_to_common": 199612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444962000, "total_current_assets": 4019349000, "total_assets": 68835039000, "short_term_debt": 1130201000, "long_term_debt": 25096793000, "total_debt": 26226994000, "total_liabilities": 29783353000, "total_equity": 38840738000, "shares_outstanding": 879649000, "goodwill_and_intangibles": 11255191000 }, "cash_flow": { "operating_cash_flow": 971963000, "capital_expenditure": 36207000, "free_cash_flow": 1008170000, "dividends_paid": 691861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307943, "ticker_id": 2959, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "484019000", "ebitda": "1090690000", "netIncome": "199612000", "grossProfit": "1243990000", "depreciation": "None", "totalRevenue": "1340299000", "costOfRevenue": "96309000", "interestIncome": "592000", "incomeBeforeTax": "221452000", "interestExpense": "262567000", "operatingIncome": "588205000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20102000", "reportedCurrency": "USD", "netInterestIncome": "-270762000", "nonInterestIncome": "None", "operatingExpenses": "655785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "606671000", "sellingGeneralAndAdministrative": "49114000", "netIncomeFromContinuingOperations": "201350000" }, "balance": { "goodwill": "4932199000", "inventory": "-1765000", "commonStock": "47451068000", "currentDebt": "None", "investments": "None", "totalAssets": "68835039000", "longTermDebt": "25096793000", "shortTermDebt": "1130201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6322992000", "reportedCurrency": "USD", "retainedEarnings": "-8648559000", "totalLiabilities": "29783353000", "otherCurrentAssets": "195029000", "totalCurrentAssets": "4019349000", "currentLongTermDebt": "1130201000", "longTermInvestments": "1235837000", "shortTermInvestments": "None", "currentNetReceivables": "3379358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64815690000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52281654000", "shortLongTermDebtTotal": "26757140000", "totalShareholderEquity": "38840738000", "capitalLeaseObligations": "530146000", "otherCurrentLiabilities": "711784000", "totalCurrentLiabilities": "2398472000", "otherNonCurrentLiabilities": "1676418000", "totalNonCurrentLiabilities": "27384881000", "cashAndShortTermInvestments": "444962000", "commonStockSharesOutstanding": "879649000", "intangibleAssetsExcludingGoodwill": "6322992000", "cashAndCashEquivalentsAtCarryingValue": "444962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201350000", "profitLoss": "None", "dividendPayout": "691861000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "971963000", "capitalExpenditures": "36207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "864652000", "cashflowFromInvestment": "-1771659000", "stockBasedCompensation": "9822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "691861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1570300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "606671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1340299000, "cost_of_revenue": 96309000, "gross_profit": 1243990000, "research_and_development": null, "selling_general_admin": 49114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 484019000, "depreciation_amortisation": 606671000, "ebitda": 1090690000, "interest_expense": 262567000, "interest_income": null, "other_non_operating": null, "pretax_income": 221452000, "tax_provision": 20102000, "effective_tax_rate": null, "net_income": 199612000, "net_income_continuing_ops": 201350000, "net_income_to_common": 199612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444962000, "short_term_investments": null, "net_receivables": 3379358000, "inventory": -1765000, "other_current_assets": null, "total_current_assets": 4019349000, "net_ppe": null, "goodwill": 4932199000, "intangible_assets": 6322992000, "goodwill_and_intangibles": 11255191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64815690000, "total_assets": 68835039000, "short_term_debt": 1130201000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2398472000, "long_term_debt": 25096793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27384881000, "total_liabilities": 29783353000, "total_debt": 26226994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8648559000, "total_equity": 38840738000, "shares_outstanding": 879649000, "operating_cash_flow": 971963000, "stock_based_compensation": 9822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1771659000, "dividends_paid": 691861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 864652000, "free_cash_flow": 1008170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "484019000", "ebitda": "1090690000", "netIncome": "199612000", "grossProfit": "1243990000", "depreciation": "None", "totalRevenue": "1340299000", "costOfRevenue": "96309000", "interestIncome": "592000", "incomeBeforeTax": "221452000", "interestExpense": "262567000", "operatingIncome": "588205000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20102000", "reportedCurrency": "USD", "netInterestIncome": "-270762000", "nonInterestIncome": "None", "operatingExpenses": "655785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "606671000", "sellingGeneralAndAdministrative": "49114000", "netIncomeFromContinuingOperations": "201350000" }, "balance": { "goodwill": "4932199000", "inventory": "-1765000", "commonStock": "47451068000", "currentDebt": "None", "investments": "None", "totalAssets": "68835039000", "longTermDebt": "25096793000", "shortTermDebt": "1130201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6322992000", "reportedCurrency": "USD", "retainedEarnings": "-8648559000", "totalLiabilities": "29783353000", "otherCurrentAssets": "195029000", "totalCurrentAssets": "4019349000", "currentLongTermDebt": "1130201000", "longTermInvestments": "1235837000", "shortTermInvestments": "None", "currentNetReceivables": "3379358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64815690000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52281654000", "shortLongTermDebtTotal": "26757140000", "totalShareholderEquity": "38840738000", "capitalLeaseObligations": "530146000", "otherCurrentLiabilities": "711784000", "totalCurrentLiabilities": "2398472000", "otherNonCurrentLiabilities": "1676418000", "totalNonCurrentLiabilities": "27384881000", "cashAndShortTermInvestments": "444962000", "commonStockSharesOutstanding": "879649000", "intangibleAssetsExcludingGoodwill": "6322992000", "cashAndCashEquivalentsAtCarryingValue": "444962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201350000", "profitLoss": "None", "dividendPayout": "691861000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "971963000", "capitalExpenditures": "36207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "864652000", "cashflowFromInvestment": "-1771659000", "stockBasedCompensation": "9822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "691861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1570300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "606671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1330915000, "cost_of_revenue": 92154000, "gross_profit": 1238761000, "ebit": 541349000, "ebitda": 1143688000, "pretax_income": 286479000, "tax_provision": 15355000, "net_income": 269485000, "net_income_to_common": 269485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396956000, "total_current_assets": 3625917000, "total_assets": 68468766000, "short_term_debt": 427546000, "long_term_debt": 25718017000, "total_debt": 26145563000, "total_liabilities": 29799056000, "total_equity": 38457792000, "shares_outstanding": 872052000, "goodwill_and_intangibles": 11532257000 }, "cash_flow": { "operating_cash_flow": 841468000, "capital_expenditure": 33560000, "free_cash_flow": 875028000, "dividends_paid": 689732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307945, "ticker_id": 2959, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "541349000", "ebitda": "1143688000", "netIncome": "269485000", "grossProfit": "1238761000", "depreciation": "None", "totalRevenue": "1330915000", "costOfRevenue": "92154000", "interestIncome": "3415000", "incomeBeforeTax": "286479000", "interestExpense": "254870000", "operatingIncome": "594553000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15355000", "reportedCurrency": "USD", "netInterestIncome": "-262229000", "nonInterestIncome": "None", "operatingExpenses": "644208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "602339000", "sellingGeneralAndAdministrative": "41869000", "netIncomeFromContinuingOperations": "271124000" }, "balance": { "goodwill": "4932199000", "inventory": "-1624000", "commonStock": "46505688000", "currentDebt": "None", "investments": "None", "totalAssets": "68468766000", "longTermDebt": "25718017000", "shortTermDebt": "427546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6600058000", "reportedCurrency": "USD", "retainedEarnings": "-8151359000", "totalLiabilities": "29799056000", "otherCurrentAssets": "195054000", "totalCurrentAssets": "3625917000", "currentLongTermDebt": "427546000", "longTermInvestments": "1231094000", "shortTermInvestments": "6120000", "currentNetReceivables": "3033907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64842849000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52039848000", "shortLongTermDebtTotal": "26659370000", "totalShareholderEquity": "38457792000", "capitalLeaseObligations": "513807000", "otherCurrentLiabilities": "717522000", "totalCurrentLiabilities": "1699989000", "otherNonCurrentLiabilities": "1709219000", "totalNonCurrentLiabilities": "28099067000", "cashAndShortTermInvestments": "396956000", "commonStockSharesOutstanding": "872052000", "intangibleAssetsExcludingGoodwill": "6600058000", "cashAndCashEquivalentsAtCarryingValue": "396956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271124000", "profitLoss": "None", "dividendPayout": "689732000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "841468000", "capitalExpenditures": "33560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342250000", "cashflowFromInvestment": "-537304000", "stockBasedCompensation": "6401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "689732000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "602339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1330915000, "cost_of_revenue": 92154000, "gross_profit": 1238761000, "research_and_development": null, "selling_general_admin": 41869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 541349000, "depreciation_amortisation": 602339000, "ebitda": 1143688000, "interest_expense": 254870000, "interest_income": null, "other_non_operating": null, "pretax_income": 286479000, "tax_provision": 15355000, "effective_tax_rate": null, "net_income": 269485000, "net_income_continuing_ops": 271124000, "net_income_to_common": 269485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396956000, "short_term_investments": 6120000, "net_receivables": 3033907000, "inventory": -1624000, "other_current_assets": null, "total_current_assets": 3625917000, "net_ppe": null, "goodwill": 4932199000, "intangible_assets": 6600058000, "goodwill_and_intangibles": 11532257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64842849000, "total_assets": 68468766000, "short_term_debt": 427546000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1699989000, "long_term_debt": 25718017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28099067000, "total_liabilities": 29799056000, "total_debt": 26145563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8151359000, "total_equity": 38457792000, "shares_outstanding": 872052000, "operating_cash_flow": 841468000, "stock_based_compensation": 6401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -537304000, "dividends_paid": 689732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -342250000, "free_cash_flow": 875028000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "541349000", "ebitda": "1143688000", "netIncome": "269485000", "grossProfit": "1238761000", "depreciation": "None", "totalRevenue": "1330915000", "costOfRevenue": "92154000", "interestIncome": "3415000", "incomeBeforeTax": "286479000", "interestExpense": "254870000", "operatingIncome": "594553000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15355000", "reportedCurrency": "USD", "netInterestIncome": "-262229000", "nonInterestIncome": "None", "operatingExpenses": "644208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "602339000", "sellingGeneralAndAdministrative": "41869000", "netIncomeFromContinuingOperations": "271124000" }, "balance": { "goodwill": "4932199000", "inventory": "-1624000", "commonStock": "46505688000", "currentDebt": "None", "investments": "None", "totalAssets": "68468766000", "longTermDebt": "25718017000", "shortTermDebt": "427546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6600058000", "reportedCurrency": "USD", "retainedEarnings": "-8151359000", "totalLiabilities": "29799056000", "otherCurrentAssets": "195054000", "totalCurrentAssets": "3625917000", "currentLongTermDebt": "427546000", "longTermInvestments": "1231094000", "shortTermInvestments": "6120000", "currentNetReceivables": "3033907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64842849000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52039848000", "shortLongTermDebtTotal": "26659370000", "totalShareholderEquity": "38457792000", "capitalLeaseObligations": "513807000", "otherCurrentLiabilities": "717522000", "totalCurrentLiabilities": "1699989000", "otherNonCurrentLiabilities": "1709219000", "totalNonCurrentLiabilities": "28099067000", "cashAndShortTermInvestments": "396956000", "commonStockSharesOutstanding": "872052000", "intangibleAssetsExcludingGoodwill": "6600058000", "cashAndCashEquivalentsAtCarryingValue": "396956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271124000", "profitLoss": "None", "dividendPayout": "689732000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "841468000", "capitalExpenditures": "33560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342250000", "cashflowFromInvestment": "-537304000", "stockBasedCompensation": "6401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "689732000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "602339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1339443000, "cost_of_revenue": 99851000, "gross_profit": 1239592000, "ebit": 518123000, "ebitda": 1123693000, "pretax_income": 276610000, "tax_provision": 15642000, "net_income": 259391000, "net_income_to_common": 259391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 442820000, "total_current_assets": 3737124000, "total_assets": 68060931000, "short_term_debt": 1148787000, "long_term_debt": 24310694000, "total_debt": 25459481000, "total_liabilities": 29146467000, "total_equity": 38749187000, "shares_outstanding": 870725000, "goodwill_and_intangibles": 11661631000 }, "cash_flow": { "operating_cash_flow": 981172000, "capital_expenditure": 42016000, "free_cash_flow": 1023188000, "dividends_paid": 678802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307946, "ticker_id": 2959, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "518123000", "ebitda": "1123693000", "netIncome": "259391000", "grossProfit": "1239592000", "depreciation": "None", "totalRevenue": "1339443000", "costOfRevenue": "99851000", "interestIncome": "53930000", "incomeBeforeTax": "276610000", "interestExpense": "241513000", "operatingIncome": "579698000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15642000", "reportedCurrency": "USD", "netInterestIncome": "-248730000", "nonInterestIncome": "None", "operatingExpenses": "659894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "605570000", "sellingGeneralAndAdministrative": "45070000", "netIncomeFromContinuingOperations": "260968000" }, "balance": { "goodwill": "4931159000", "inventory": "None", "commonStock": "46230789000", "currentDebt": "None", "investments": "None", "totalAssets": "68060931000", "longTermDebt": "24310694000", "shortTermDebt": "1148787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6730472000", "reportedCurrency": "USD", "retainedEarnings": "-7724318000", "totalLiabilities": "29146467000", "otherCurrentAssets": "268372000", "totalCurrentAssets": "3737124000", "currentLongTermDebt": "1148787000", "longTermInvestments": "1225857000", "shortTermInvestments": "-6098000", "currentNetReceivables": "3025932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64323807000", "currentAccountsPayable": "66578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25988020000", "totalShareholderEquity": "38749187000", "capitalLeaseObligations": "528539000", "otherCurrentLiabilities": "794629000", "totalCurrentLiabilities": "2481640000", "otherNonCurrentLiabilities": "1736997000", "totalNonCurrentLiabilities": "26664827000", "cashAndShortTermInvestments": "442820000", "commonStockSharesOutstanding": "870725000", "intangibleAssetsExcludingGoodwill": "6730472000", "cashAndCashEquivalentsAtCarryingValue": "442820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "260968000", "profitLoss": "None", "dividendPayout": "678802000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "981172000", "capitalExpenditures": "42016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560587000", "cashflowFromInvestment": "-645110000", "stockBasedCompensation": "7267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "678802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "605570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1339443000, "cost_of_revenue": 99851000, "gross_profit": 1239592000, "research_and_development": null, "selling_general_admin": 45070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 518123000, "depreciation_amortisation": 605570000, "ebitda": 1123693000, "interest_expense": 241513000, "interest_income": null, "other_non_operating": null, "pretax_income": 276610000, "tax_provision": 15642000, "effective_tax_rate": null, "net_income": 259391000, "net_income_continuing_ops": 260968000, "net_income_to_common": 259391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 442820000, "short_term_investments": -6098000, "net_receivables": 3025932000, "inventory": null, "other_current_assets": null, "total_current_assets": 3737124000, "net_ppe": null, "goodwill": 4931159000, "intangible_assets": 6730472000, "goodwill_and_intangibles": 11661631000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64323807000, "total_assets": 68060931000, "short_term_debt": 1148787000, "accounts_payable": 66578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2481640000, "long_term_debt": 24310694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26664827000, "total_liabilities": 29146467000, "total_debt": 25459481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7724318000, "total_equity": 38749187000, "shares_outstanding": 870725000, "operating_cash_flow": 981172000, "stock_based_compensation": 7267000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -645110000, "dividends_paid": 678802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -560587000, "free_cash_flow": 1023188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "518123000", "ebitda": "1123693000", "netIncome": "259391000", "grossProfit": "1239592000", "depreciation": "None", "totalRevenue": "1339443000", "costOfRevenue": "99851000", "interestIncome": "53930000", "incomeBeforeTax": "276610000", "interestExpense": "241513000", "operatingIncome": "579698000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15642000", "reportedCurrency": "USD", "netInterestIncome": "-248730000", "nonInterestIncome": "None", "operatingExpenses": "659894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "605570000", "sellingGeneralAndAdministrative": "45070000", "netIncomeFromContinuingOperations": "260968000" }, "balance": { "goodwill": "4931159000", "inventory": "None", "commonStock": "46230789000", "currentDebt": "None", "investments": "None", "totalAssets": "68060931000", "longTermDebt": "24310694000", "shortTermDebt": "1148787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6730472000", "reportedCurrency": "USD", "retainedEarnings": "-7724318000", "totalLiabilities": "29146467000", "otherCurrentAssets": "268372000", "totalCurrentAssets": "3737124000", "currentLongTermDebt": "1148787000", "longTermInvestments": "1225857000", "shortTermInvestments": "-6098000", "currentNetReceivables": "3025932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64323807000", "currentAccountsPayable": "66578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25988020000", "totalShareholderEquity": "38749187000", "capitalLeaseObligations": "528539000", "otherCurrentLiabilities": "794629000", "totalCurrentLiabilities": "2481640000", "otherNonCurrentLiabilities": "1736997000", "totalNonCurrentLiabilities": "26664827000", "cashAndShortTermInvestments": "442820000", "commonStockSharesOutstanding": "870725000", "intangibleAssetsExcludingGoodwill": "6730472000", "cashAndCashEquivalentsAtCarryingValue": "442820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "260968000", "profitLoss": "None", "dividendPayout": "678802000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "981172000", "capitalExpenditures": "42016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560587000", "cashflowFromInvestment": "-645110000", "stockBasedCompensation": "7267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "678802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "605570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1260485000, "cost_of_revenue": 89361000, "gross_profit": 1171124000, "ebit": 388925000, "ebitda": 969989000, "pretax_income": 149401000, "tax_provision": 15502000, "net_income": 132284000, "net_income_to_common": 132284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 680159000, "total_current_assets": 3530669000, "total_assets": 68328249000, "short_term_debt": 1022516000, "long_term_debt": 24318534000, "total_debt": 25341050000, "total_liabilities": 29009765000, "total_equity": 39153421000, "shares_outstanding": 835242000, "goodwill_and_intangibles": 12028670000 }, "cash_flow": { "operating_cash_flow": 778673000, "capital_expenditure": 9628000, "free_cash_flow": 788301000, "dividends_paid": 639087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307947, "ticker_id": 2959, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "388925000", "ebitda": "969989000", "netIncome": "132284000", "grossProfit": "1171124000", "depreciation": "None", "totalRevenue": "1260485000", "costOfRevenue": "89361000", "interestIncome": "4272000", "incomeBeforeTax": "149401000", "interestExpense": "239524000", "operatingIncome": "549218000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15502000", "reportedCurrency": "USD", "netInterestIncome": "-242414000", "nonInterestIncome": "None", "operatingExpenses": "621906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "581064000", "sellingGeneralAndAdministrative": "40842000", "netIncomeFromContinuingOperations": "133899000" }, "balance": { "goodwill": "4991342000", "inventory": "78254000", "commonStock": "46220761000", "currentDebt": "None", "investments": "None", "totalAssets": "68328249000", "longTermDebt": "24318534000", "shortTermDebt": "1022516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7037328000", "reportedCurrency": "USD", "retainedEarnings": "-7299514000", "totalLiabilities": "29009765000", "otherCurrentAssets": "69207000", "totalCurrentAssets": "3530669000", "currentLongTermDebt": "1022516000", "longTermInvestments": "1209339000", "shortTermInvestments": "None", "currentNetReceivables": "2703049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64797580000", "currentAccountsPayable": "1945116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25876943000", "totalShareholderEquity": "39153421000", "capitalLeaseObligations": "535893000", "otherCurrentLiabilities": "696798000", "totalCurrentLiabilities": "2273688000", "otherNonCurrentLiabilities": "1775841000", "totalNonCurrentLiabilities": "26736077000", "cashAndShortTermInvestments": "680159000", "commonStockSharesOutstanding": "835242000", "intangibleAssetsExcludingGoodwill": "7037328000", "cashAndCashEquivalentsAtCarryingValue": "680159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133899000", "profitLoss": "None", "dividendPayout": "639087000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "778673000", "capitalExpenditures": "9628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17027000", "cashflowFromInvestment": "-388810000", "stockBasedCompensation": "34003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "639087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "581064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1260485000, "cost_of_revenue": 89361000, "gross_profit": 1171124000, "research_and_development": null, "selling_general_admin": 40842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 388925000, "depreciation_amortisation": 581064000, "ebitda": 969989000, "interest_expense": 239524000, "interest_income": null, "other_non_operating": null, "pretax_income": 149401000, "tax_provision": 15502000, "effective_tax_rate": null, "net_income": 132284000, "net_income_continuing_ops": 133899000, "net_income_to_common": 132284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 680159000, "short_term_investments": null, "net_receivables": 2703049000, "inventory": 78254000, "other_current_assets": null, "total_current_assets": 3530669000, "net_ppe": null, "goodwill": 4991342000, "intangible_assets": 7037328000, "goodwill_and_intangibles": 12028670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64797580000, "total_assets": 68328249000, "short_term_debt": 1022516000, "accounts_payable": 1945116000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2273688000, "long_term_debt": 24318534000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26736077000, "total_liabilities": 29009765000, "total_debt": 25341050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7299514000, "total_equity": 39153421000, "shares_outstanding": 835242000, "operating_cash_flow": 778673000, "stock_based_compensation": 34003000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -388810000, "dividends_paid": 639087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17027000, "free_cash_flow": 788301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "388925000", "ebitda": "969989000", "netIncome": "132284000", "grossProfit": "1171124000", "depreciation": "None", "totalRevenue": "1260485000", "costOfRevenue": "89361000", "interestIncome": "4272000", "incomeBeforeTax": "149401000", "interestExpense": "239524000", "operatingIncome": "549218000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15502000", "reportedCurrency": "USD", "netInterestIncome": "-242414000", "nonInterestIncome": "None", "operatingExpenses": "621906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "581064000", "sellingGeneralAndAdministrative": "40842000", "netIncomeFromContinuingOperations": "133899000" }, "balance": { "goodwill": "4991342000", "inventory": "78254000", "commonStock": "46220761000", "currentDebt": "None", "investments": "None", "totalAssets": "68328249000", "longTermDebt": "24318534000", "shortTermDebt": "1022516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7037328000", "reportedCurrency": "USD", "retainedEarnings": "-7299514000", "totalLiabilities": "29009765000", "otherCurrentAssets": "69207000", "totalCurrentAssets": "3530669000", "currentLongTermDebt": "1022516000", "longTermInvestments": "1209339000", "shortTermInvestments": "None", "currentNetReceivables": "2703049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64797580000", "currentAccountsPayable": "1945116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25876943000", "totalShareholderEquity": "39153421000", "capitalLeaseObligations": "535893000", "otherCurrentLiabilities": "696798000", "totalCurrentLiabilities": "2273688000", "otherNonCurrentLiabilities": "1775841000", "totalNonCurrentLiabilities": "26736077000", "cashAndShortTermInvestments": "680159000", "commonStockSharesOutstanding": "835242000", "intangibleAssetsExcludingGoodwill": "7037328000", "cashAndCashEquivalentsAtCarryingValue": "680159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133899000", "profitLoss": "None", "dividendPayout": "639087000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "778673000", "capitalExpenditures": "9628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17027000", "cashflowFromInvestment": "-388810000", "stockBasedCompensation": "34003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "639087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "581064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1076285000, "cost_of_revenue": 81883000, "gross_profit": 994402000, "ebit": 455363000, "ebitda": 931219000, "pretax_income": 235565000, "tax_provision": 15803000, "net_income": 218405000, "net_income_to_common": 218405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232923000, "total_current_assets": 2897717000, "total_assets": 57779357000, "short_term_debt": 764390000, "long_term_debt": 20755747000, "total_debt": 21520137000, "total_liabilities": 24672388000, "total_equity": 32941467000, "shares_outstanding": 726859000, "goodwill_and_intangibles": 8749385000 }, "cash_flow": { "operating_cash_flow": 760658000, "capital_expenditure": 21585000, "free_cash_flow": 782243000, "dividends_paid": 556114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307948, "ticker_id": 2959, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "455363000", "ebitda": "931219000", "netIncome": "218405000", "grossProfit": "994402000", "depreciation": "None", "totalRevenue": "1076285000", "costOfRevenue": "81883000", "interestIncome": "18216000", "incomeBeforeTax": "235565000", "interestExpense": "219798000", "operatingIncome": "480531000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15803000", "reportedCurrency": "USD", "netInterestIncome": "-210112000", "nonInterestIncome": "None", "operatingExpenses": "513871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "475856000", "sellingGeneralAndAdministrative": "38015000", "netIncomeFromContinuingOperations": "219762000" }, "balance": { "goodwill": "3731478000", "inventory": "31466000", "commonStock": "39629709000", "currentDebt": "None", "investments": "None", "totalAssets": "57779357000", "longTermDebt": "20755747000", "shortTermDebt": "764390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5017907000", "reportedCurrency": "USD", "retainedEarnings": "-6762136000", "totalLiabilities": "24672388000", "otherCurrentAssets": "39699000", "totalCurrentAssets": "2897717000", "currentLongTermDebt": "764390000", "longTermInvestments": "1178174000", "shortTermInvestments": "-6056000", "currentNetReceivables": "2593629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54881640000", "currentAccountsPayable": "66575999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21989695000", "totalShareholderEquity": "32941467000", "capitalLeaseObligations": "469558000", "otherCurrentLiabilities": "609364000", "totalCurrentLiabilities": "1890713000", "otherNonCurrentLiabilities": "1436750000", "totalNonCurrentLiabilities": "22781675000", "cashAndShortTermInvestments": "232923000", "commonStockSharesOutstanding": "726859000", "intangibleAssetsExcludingGoodwill": "5017907000", "cashAndCashEquivalentsAtCarryingValue": "232923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218405000", "profitLoss": "None", "dividendPayout": "556114000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-125349000", "operatingCashflow": "760658000", "capitalExpenditures": "21585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1795208000", "cashflowFromInvestment": "-2716295000", "stockBasedCompensation": "6073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "556114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22997886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "475856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1076285000, "cost_of_revenue": 81883000, "gross_profit": 994402000, "research_and_development": null, "selling_general_admin": 38015000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 455363000, "depreciation_amortisation": 475856000, "ebitda": 931219000, "interest_expense": 219798000, "interest_income": null, "other_non_operating": null, "pretax_income": 235565000, "tax_provision": 15803000, "effective_tax_rate": null, "net_income": 218405000, "net_income_continuing_ops": 219762000, "net_income_to_common": 218405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232923000, "short_term_investments": -6056000, "net_receivables": 2593629000, "inventory": 31466000, "other_current_assets": null, "total_current_assets": 2897717000, "net_ppe": null, "goodwill": 3731478000, "intangible_assets": 5017907000, "goodwill_and_intangibles": 8749385000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54881640000, "total_assets": 57779357000, "short_term_debt": 764390000, "accounts_payable": 66575999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1890713000, "long_term_debt": 20755747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22781675000, "total_liabilities": 24672388000, "total_debt": 21520137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6762136000, "total_equity": 32941467000, "shares_outstanding": 726859000, "operating_cash_flow": 760658000, "stock_based_compensation": 6073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2716295000, "dividends_paid": 556114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1795208000, "free_cash_flow": 782243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "455363000", "ebitda": "931219000", "netIncome": "218405000", "grossProfit": "994402000", "depreciation": "None", "totalRevenue": "1076285000", "costOfRevenue": "81883000", "interestIncome": "18216000", "incomeBeforeTax": "235565000", "interestExpense": "219798000", "operatingIncome": "480531000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15803000", "reportedCurrency": "USD", "netInterestIncome": "-210112000", "nonInterestIncome": "None", "operatingExpenses": "513871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "475856000", "sellingGeneralAndAdministrative": "38015000", "netIncomeFromContinuingOperations": "219762000" }, "balance": { "goodwill": "3731478000", "inventory": "31466000", "commonStock": "39629709000", "currentDebt": "None", "investments": "None", "totalAssets": "57779357000", "longTermDebt": "20755747000", "shortTermDebt": "764390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5017907000", "reportedCurrency": "USD", "retainedEarnings": "-6762136000", "totalLiabilities": "24672388000", "otherCurrentAssets": "39699000", "totalCurrentAssets": "2897717000", "currentLongTermDebt": "764390000", "longTermInvestments": "1178174000", "shortTermInvestments": "-6056000", "currentNetReceivables": "2593629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54881640000", "currentAccountsPayable": "66575999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21989695000", "totalShareholderEquity": "32941467000", "capitalLeaseObligations": "469558000", "otherCurrentLiabilities": "609364000", "totalCurrentLiabilities": "1890713000", "otherNonCurrentLiabilities": "1436750000", "totalNonCurrentLiabilities": "22781675000", "cashAndShortTermInvestments": "232923000", "commonStockSharesOutstanding": "726859000", "intangibleAssetsExcludingGoodwill": "5017907000", "cashAndCashEquivalentsAtCarryingValue": "232923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218405000", "profitLoss": "None", "dividendPayout": "556114000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-125349000", "operatingCashflow": "760658000", "capitalExpenditures": "21585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1795208000", "cashflowFromInvestment": "-2716295000", "stockBasedCompensation": "6073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "556114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22997886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "475856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1039104000, "cost_of_revenue": 70981000, "gross_profit": 968123000, "ebit": 441026000, "ebitda": 936592000, "pretax_income": 245213000, "tax_provision": 11336000, "net_income": 233473000, "net_income_to_common": 233473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344129000, "total_current_assets": 2861645000, "total_assets": 55336920000, "short_term_debt": 858260000, "long_term_debt": 20453147000, "total_debt": 21311407000, "total_liabilities": 23513502000, "total_equity": 31657144000, "shares_outstanding": 709543000, "goodwill_and_intangibles": 8820771000 }, "cash_flow": { "operating_cash_flow": 731998000, "capital_expenditure": 6749247000, "free_cash_flow": 7481245000, "dividends_paid": 543343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307950, "ticker_id": 2959, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "441026000", "ebitda": "936592000", "netIncome": "233473000", "grossProfit": "968123000", "depreciation": "None", "totalRevenue": "1039104000", "costOfRevenue": "70981000", "interestIncome": "2813000", "incomeBeforeTax": "245213000", "interestExpense": "195813000", "operatingIncome": "437032000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11336000", "reportedCurrency": "USD", "netInterestIncome": "-184121000", "nonInterestIncome": "None", "operatingExpenses": "531091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495566000", "sellingGeneralAndAdministrative": "35525000", "netIncomeFromContinuingOperations": "233877000" }, "balance": { "goodwill": "3731478000", "inventory": "19927000", "commonStock": "38031829000", "currentDebt": "None", "investments": "None", "totalAssets": "55336920000", "longTermDebt": "20453147000", "shortTermDebt": "858260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5089293000", "reportedCurrency": "USD", "retainedEarnings": "-6416534000", "totalLiabilities": "23513502000", "otherCurrentAssets": "-2762052000", "totalCurrentAssets": "2861645000", "currentLongTermDebt": "858260000", "longTermInvestments": "6030000", "shortTermInvestments": "23000000", "currentNetReceivables": "2412870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54294423000", "currentAccountsPayable": "660366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42254146000", "shortLongTermDebtTotal": "21311407000", "totalShareholderEquity": "31657144000", "capitalLeaseObligations": "468826000", "otherCurrentLiabilities": "-109279000", "totalCurrentLiabilities": "1705914000", "otherNonCurrentLiabilities": "2212701000", "totalNonCurrentLiabilities": "21807588000", "cashAndShortTermInvestments": "344129000", "commonStockSharesOutstanding": "709543000", "intangibleAssetsExcludingGoodwill": "5089293000", "cashAndCashEquivalentsAtCarryingValue": "344129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233473000", "profitLoss": "None", "dividendPayout": "543343000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "731998000", "capitalExpenditures": "6749247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1394747000", "cashflowFromInvestment": "-6638559000", "stockBasedCompensation": "6231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "543343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3849963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "495566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1039104000, "cost_of_revenue": 70981000, "gross_profit": 968123000, "research_and_development": null, "selling_general_admin": 35525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 441026000, "depreciation_amortisation": 495566000, "ebitda": 936592000, "interest_expense": 195813000, "interest_income": null, "other_non_operating": null, "pretax_income": 245213000, "tax_provision": 11336000, "effective_tax_rate": null, "net_income": 233473000, "net_income_continuing_ops": 233877000, "net_income_to_common": 233473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344129000, "short_term_investments": 23000000, "net_receivables": 2412870000, "inventory": 19927000, "other_current_assets": null, "total_current_assets": 2861645000, "net_ppe": null, "goodwill": 3731478000, "intangible_assets": 5089293000, "goodwill_and_intangibles": 8820771000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54294423000, "total_assets": 55336920000, "short_term_debt": 858260000, "accounts_payable": 660366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1705914000, "long_term_debt": 20453147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21807588000, "total_liabilities": 23513502000, "total_debt": 21311407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6416534000, "total_equity": 31657144000, "shares_outstanding": 709543000, "operating_cash_flow": 731998000, "stock_based_compensation": 6231000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6749247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6638559000, "dividends_paid": 543343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1394747000, "free_cash_flow": 7481245000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "441026000", "ebitda": "936592000", "netIncome": "233473000", "grossProfit": "968123000", "depreciation": "None", "totalRevenue": "1039104000", "costOfRevenue": "70981000", "interestIncome": "2813000", "incomeBeforeTax": "245213000", "interestExpense": "195813000", "operatingIncome": "437032000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11336000", "reportedCurrency": "USD", "netInterestIncome": "-184121000", "nonInterestIncome": "None", "operatingExpenses": "531091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495566000", "sellingGeneralAndAdministrative": "35525000", "netIncomeFromContinuingOperations": "233877000" }, "balance": { "goodwill": "3731478000", "inventory": "19927000", "commonStock": "38031829000", "currentDebt": "None", "investments": "None", "totalAssets": "55336920000", "longTermDebt": "20453147000", "shortTermDebt": "858260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5089293000", "reportedCurrency": "USD", "retainedEarnings": "-6416534000", "totalLiabilities": "23513502000", "otherCurrentAssets": "-2762052000", "totalCurrentAssets": "2861645000", "currentLongTermDebt": "858260000", "longTermInvestments": "6030000", "shortTermInvestments": "23000000", "currentNetReceivables": "2412870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54294423000", "currentAccountsPayable": "660366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42254146000", "shortLongTermDebtTotal": "21311407000", "totalShareholderEquity": "31657144000", "capitalLeaseObligations": "468826000", "otherCurrentLiabilities": "-109279000", "totalCurrentLiabilities": "1705914000", "otherNonCurrentLiabilities": "2212701000", "totalNonCurrentLiabilities": "21807588000", "cashAndShortTermInvestments": "344129000", "commonStockSharesOutstanding": "709543000", "intangibleAssetsExcludingGoodwill": "5089293000", "cashAndCashEquivalentsAtCarryingValue": "344129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233473000", "profitLoss": "None", "dividendPayout": "543343000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "731998000", "capitalExpenditures": "6749247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1394747000", "cashflowFromInvestment": "-6638559000", "stockBasedCompensation": "6231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "543343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3849963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "495566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "income_statement": { "revenue": 1019205000, "cost_of_revenue": 94703000, "gross_profit": 924502000, "ebit": 387931000, "ebitda": 860209000, "pretax_income": 210085000, "tax_provision": 12932000, "net_income": 195415000, "net_income_to_common": 195415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253693000, "total_current_assets": 2565466000, "total_assets": 53980666000, "short_term_debt": 990257000, "long_term_debt": 18641564000, "total_debt": 19631821000, "total_liabilities": 22669523000, "total_equity": 31143211000, "shares_outstanding": 674593000, "goodwill_and_intangibles": 8969878000 }, "cash_flow": { "operating_cash_flow": 734879000, "capital_expenditure": 3027262000, "free_cash_flow": 3762141000, "dividends_paid": 515091000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307951, "ticker_id": 2959, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:05.700729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387931000", "ebitda": "860209000", "netIncome": "195415000", "grossProfit": "924502000", "depreciation": "None", "totalRevenue": "1019205000", "costOfRevenue": "94703000", "interestIncome": "2141000", "incomeBeforeTax": "210085000", "interestExpense": "177846000", "operatingIncome": "415395000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12932000", "reportedCurrency": "USD", "netInterestIncome": "-183857000", "nonInterestIncome": "None", "operatingExpenses": "509107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11255000", "costofGoodsAndServicesSold": "94703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "472278000", "sellingGeneralAndAdministrative": "36829000", "netIncomeFromContinuingOperations": "197153000" }, "balance": { "goodwill": "3731478000", "inventory": "17324000", "commonStock": "37149380000", "currentDebt": "None", "investments": "None", "totalAssets": "53980666000", "longTermDebt": "18641564000", "shortTermDebt": "990257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5238400000", "reportedCurrency": "USD", "retainedEarnings": "-6102226000", "totalLiabilities": "22669523000", "otherCurrentAssets": "65525000", "totalCurrentAssets": "2565466000", "currentLongTermDebt": "990257000", "longTermInvestments": "6003000", "shortTermInvestments": "15200000", "currentNetReceivables": "2228924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51415200000", "currentAccountsPayable": "559383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41178471000", "shortLongTermDebtTotal": "20109207000", "totalShareholderEquity": "31143211000", "capitalLeaseObligations": "477386000", "otherCurrentLiabilities": "500077000", "totalCurrentLiabilities": "1997564000", "otherNonCurrentLiabilities": "2295464000", "totalNonCurrentLiabilities": "20671959000", "cashAndShortTermInvestments": "253693000", "commonStockSharesOutstanding": "674593000", "intangibleAssetsExcludingGoodwill": "5238400000", "cashAndCashEquivalentsAtCarryingValue": "253693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197153000", "profitLoss": "None", "dividendPayout": "515091000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "16347999", "operatingCashflow": "734879000", "capitalExpenditures": "3027262000", "changeInReceivables": "-16348000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2297577000", "cashflowFromInvestment": "-2968889000", "stockBasedCompensation": "7623000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "515091000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "63567000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23871166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "472278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1019205000, "cost_of_revenue": 94703000, "gross_profit": 924502000, "research_and_development": null, "selling_general_admin": 36829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387931000, "depreciation_amortisation": 472278000, "ebitda": 860209000, "interest_expense": 177846000, "interest_income": null, "other_non_operating": null, "pretax_income": 210085000, "tax_provision": 12932000, "effective_tax_rate": null, "net_income": 195415000, "net_income_continuing_ops": 197153000, "net_income_to_common": 195415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253693000, "short_term_investments": 15200000, "net_receivables": 2228924000, "inventory": 17324000, "other_current_assets": null, "total_current_assets": 2565466000, "net_ppe": null, "goodwill": 3731478000, "intangible_assets": 5238400000, "goodwill_and_intangibles": 8969878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51415200000, "total_assets": 53980666000, "short_term_debt": 990257000, "accounts_payable": 559383000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1997564000, "long_term_debt": 18641564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20671959000, "total_liabilities": 22669523000, "total_debt": 19631821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6102226000, "total_equity": 31143211000, "shares_outstanding": 674593000, "operating_cash_flow": 734879000, "stock_based_compensation": 7623000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3027262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2968889000, "dividends_paid": 515091000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2297577000, "free_cash_flow": 3762141000, "net_change_in_cash": 63567000 }, "raw_data": { "income": { "ebit": "387931000", "ebitda": "860209000", "netIncome": "195415000", "grossProfit": "924502000", "depreciation": "None", "totalRevenue": "1019205000", "costOfRevenue": "94703000", "interestIncome": "2141000", "incomeBeforeTax": "210085000", "interestExpense": "177846000", "operatingIncome": "415395000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12932000", "reportedCurrency": "USD", "netInterestIncome": "-183857000", "nonInterestIncome": "None", "operatingExpenses": "509107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11255000", "costofGoodsAndServicesSold": "94703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "472278000", "sellingGeneralAndAdministrative": "36829000", "netIncomeFromContinuingOperations": "197153000" }, "balance": { "goodwill": "3731478000", "inventory": "17324000", "commonStock": "37149380000", "currentDebt": "None", "investments": "None", "totalAssets": "53980666000", "longTermDebt": "18641564000", "shortTermDebt": "990257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5238400000", "reportedCurrency": "USD", "retainedEarnings": "-6102226000", "totalLiabilities": "22669523000", "otherCurrentAssets": "65525000", "totalCurrentAssets": "2565466000", "currentLongTermDebt": "990257000", "longTermInvestments": "6003000", "shortTermInvestments": "15200000", "currentNetReceivables": "2228924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51415200000", "currentAccountsPayable": "559383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41178471000", "shortLongTermDebtTotal": "20109207000", "totalShareholderEquity": "31143211000", "capitalLeaseObligations": "477386000", "otherCurrentLiabilities": "500077000", "totalCurrentLiabilities": "1997564000", "otherNonCurrentLiabilities": "2295464000", "totalNonCurrentLiabilities": "20671959000", "cashAndShortTermInvestments": "253693000", "commonStockSharesOutstanding": "674593000", "intangibleAssetsExcludingGoodwill": "5238400000", "cashAndCashEquivalentsAtCarryingValue": "253693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197153000", "profitLoss": "None", "dividendPayout": "515091000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "16347999", "operatingCashflow": "734879000", "capitalExpenditures": "3027262000", "changeInReceivables": "-16348000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2297577000", "cashflowFromInvestment": "-2968889000", "stockBasedCompensation": "7623000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "515091000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "63567000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23871166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "472278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }