{ "ticker": { "uuid": "dbf63bb2-45ea-4aeb-a79f-7c741e6fa169", "symbol": "LAUR", "name": "Laureate Education Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/dbf63bb2-45ea-4aeb-a79f-7c741e6fa169/", "api_url": "https://sharemaestro.com/factors/api/tickers/dbf63bb2-45ea-4aeb-a79f-7c741e6fa169/" }, "ticker_metadata": { "id": 6879, "uuid": "dbf63bb2-45ea-4aeb-a79f-7c741e6fa169", "symbol": "LAUR", "name": "Laureate Education Inc", "asset_type": "equity", "market_cap": 4665477000, "stock_exchange_id": 2, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "Laureate Education, Inc. offers higher education programs and services to students through a network of universities and institutions of higher education. The company is headquartered in Baltimore, Maryland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "dbf63bb2-45ea-4aeb-a79f-7c741e6fa169", "symbol": "LAUR", "name": "Laureate Education Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/dbf63bb2-45ea-4aeb-a79f-7c741e6fa169/", "api_url": "https://sharemaestro.com/factors/api/tickers/dbf63bb2-45ea-4aeb-a79f-7c741e6fa169/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.62, "value": 0.26, "quality": 0.82, "momentum": 0.84, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 33.82, "market_cap": 4812383080, "pe_ratio": 17.2131, "earnings_yield": 0.0581, "ebitda_to_ev": 0.1053, "shareholder_yield": 0.0001, "roe": 0.2666, "piotroski_f_score": 5, "momentum_12_1": 0.4706, "volatility_252d": 0.2612 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:47.022250+00:00", "batch_id": "" }, "size": { "price_close": 33.82, "market_cap": 4812383080, "market_cap_usd": 4812383080, "enterprise_value": 4915138080, "shares_outstanding": 142294000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.2131, "pb_ratio": 4.5892, "ptbv_ratio": 19.375, "ps_ratio": 2.7683, "pcf_ratio": 12.9943, "pfcf_ratio": 10.0866, "ev_ebitda": 9.4996, "ev_ebit": 12.3142, "ev_sales": 2.8274, "ev_fcf": 10.3019, "earnings_yield": 0.0581, "fcf_yield": 0.0971, "price_to_sales": 2.7683, "price_to_book": 4.5892, "price_to_cashflow": 12.9943, "ebitda_to_ev": 0.1053, "sales_yield": 0.3537 }, "yield": { "dividend_yield": 0.0001, "buyback_yield": 0, "shareholder_yield": 0.0001, "debt_paydown_yield": null, "total_yield": 0.0001 }, "quality": { "gross_margin": 0.2692, "operating_margin": 0.2296, "net_margin": 0.1608, "ebitda_margin": 0.2976, "fcf_margin": 0.2745, "roe": 0.2666, "roa": 0.1226, "roic": 0.25, "roc_greenblatt": null, "asset_turnover": 0.7621, "cash_conversion": 1.7065, "accruals_ratio": -0.0398, "sbc_to_revenue": 0.0077, "piotroski_f_score": 5, "altman_z_score": 3.7685, "earnings_stability_5y": 0.965, "revenue_stability_5y": 0.192, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2052, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1746, "net_debt_to_ebitda": 0.1986, "debt_to_assets": 0.1165, "interest_coverage": 34.9084, "current_ratio": 0.5701, "quick_ratio": 0.5701, "net_debt": 102755000, "local_beta": 0.0008, "volatility_252d": 0.2612, "volatility_60d": 0.5827, "max_drawdown_12m": -0.1263, "risk_adjusted_momentum": 1.8017 }, "growth": { "revenue_growth_1y": 0.1381, "revenue_growth_3y_cagr": 0.1106, "revenue_growth_5y_cagr": 0.1068, "eps_growth_1y": -0.0283, "eps_growth_3y_cagr": 0.5937, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5005, "book_value_growth_1y": 0.2815, "revenue_growth": 0.1381, "earnings_growth": -0.0283 }, "momentum": { "price_return_1m": 0.0308, "price_return_3m": 0.0679, "price_return_6m": 0.0896, "price_return_9m": 0.2144, "price_return_12m": 0.5159, "price_return_12m_ex1m": 0.4706, "momentum_6m": 0.0896, "momentum_12m": 0.5159, "momentum_12_1": 0.4706, "distance_from_52w_high": -0.0465, "distance_from_52w_low": 0.5289, "relative_strength": 0.358 }, "raw_ttm": { "revenue_ttm": 1738392000, "gross_profit_ttm": 467984000, "ebit_ttm": 399143000, "ebitda_ttm": 517404000, "net_income_ttm": 279576000, "eps_diluted_ttm": 1.9648, "operating_cash_flow_ttm": 370347000, "capital_expenditure_ttm": 106761000, "fcf_ttm": 477108000, "dividends_paid_ttm": 455000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11434000, "cash_and_equivalents": 162987000, "total_current_assets": 270648000, "total_current_liabilities": 474747000, "net_ppe": null, "total_assets": 2281147000, "total_debt": 265742000, "total_equity": 1048631000, "net_working_capital": -262061000, "book_value_per_share": 7.3695, "retained_earnings": 312988000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 248381000, "tangible_book_per_share": 1.7455 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 46, "rank_pb": 76, "rank_ptbv": 90, "rank_ps": 60, "rank_pcf": 57, "rank_ev_ebitda": 36, "rank_ev_ebit": 49, "rank_earnings_yield": 46, "rank_fcf_yield": 41, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 13, "rank_roc": 50, "rank_roic": 12, "rank_gross_margin": 75, "rank_fcf_margin": 34, "rank_piotroski": 52, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 24 }, "composites": { "value_composite": 74, "quality_composite": 18, "momentum_composite": 16, "growth_composite": 33, "yield_composite": 72, "svqf_composite": 23, "vc1_composite": 72, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 38, "quality_value_composite": 0.4617, "os_score": 0.62, "value_percentile": 0.26, "quality_percentile": 0.82, "momentum_percentile": 0.84, "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": 69, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1756, "ticker_id": 6879, "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": "2026-06-07T06:48:47.022250+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.82, "market_cap": 4812383080, "market_cap_usd": 4812383080, "enterprise_value": 4915138080, "shares_outstanding": 142294000, "fx_rate_to_usd": null, "pe_ratio": 17.21314805, "pb_ratio": 4.58920543, "ptbv_ratio": 19.37500485, "ps_ratio": 2.76829569, "pcf_ratio": 12.99425425, "pfcf_ratio": 10.08656967, "ev_ebitda": 9.49961361, "ev_ebit": 12.31422843, "ev_sales": 2.82740491, "ev_fcf": 10.30194019, "earnings_yield": 0.05809513, "fcf_yield": 0.09706909, "dividend_yield": 9.455e-05, "buyback_yield": 0, "shareholder_yield": 9.455e-05, "debt_paydown_yield": null, "total_yield": 9.455e-05, "gross_margin": 0.2692051, "operating_margin": 0.22960472, "net_margin": 0.16082449, "ebitda_margin": 0.29763368, "fcf_margin": 0.27445363, "roe": 0.26661047, "roa": 0.1225594, "roic": 0.24996759, "roc_greenblatt": null, "asset_turnover": 0.76206926, "cash_conversion": 1.70654133, "accruals_ratio": -0.03979182, "sbc_to_revenue": 0.00773876, "debt_to_equity": 1.17457332, "net_debt_to_ebitda": 0.19859723, "debt_to_assets": 0.1164949, "interest_coverage": 34.908431, "current_ratio": 0.57008891, "quick_ratio": 0.57008891, "net_debt": 102755000, "revenue_growth_1y": 0.13811417, "revenue_growth_3y_cagr": 0.11064462, "revenue_growth_5y_cagr": 0.10675272, "eps_growth_1y": -0.02833569, "eps_growth_3y_cagr": 0.59372259, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.50047646, "book_value_growth_1y": 0.28151708, "piotroski_f_score": 5, "altman_z_score": 3.76848354, "earnings_stability_5y": 0.965031, "revenue_stability_5y": 0.192001, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0307833, "price_return_3m": 0.06788759, "price_return_6m": 0.08956186, "price_return_9m": 0.21436266, "price_return_12m": 0.51591215, "price_return_12m_ex1m": 0.47064097, "distance_from_52w_high": -0.04651818, "distance_from_52w_low": 0.52893309, "relative_strength": 0.3579711, "local_beta": 0.0008, "volatility_252d": 0.261225, "volatility_60d": 0.582733, "max_drawdown_12m": -0.12630392, "revenue_ttm": 1738392000, "gross_profit_ttm": 467984000, "ebit_ttm": 399143000, "ebitda_ttm": 517404000, "net_income_ttm": 279576000, "eps_diluted_ttm": 1.96477715, "operating_cash_flow_ttm": 370347000, "capital_expenditure_ttm": 106761000, "fcf_ttm": 477108000, "dividends_paid_ttm": 455000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11434000, "cash_and_equivalents": 162987000, "total_current_assets": 270648000, "total_current_liabilities": 474747000, "net_ppe": null, "total_assets": 2281147000, "total_debt": 265742000, "total_equity": 1048631000, "net_working_capital": -262061000, "book_value_per_share": 7.36946744, "retained_earnings": 312988000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 248381000, "tangible_book_per_share": 1.74554795, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 46, "rank_pb": 76, "rank_ptbv": 90, "rank_ps": 60, "rank_pcf": 57, "rank_ev_ebitda": 36, "rank_ev_ebit": 49, "rank_earnings_yield": 46, "rank_fcf_yield": 41, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 13, "rank_roc": 50, "rank_roic": 12, "rank_gross_margin": 75, "rank_fcf_margin": 34, "rank_piotroski": 52, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 24, "value_composite": 74, "quality_composite": 18, "momentum_composite": 16, "growth_composite": 33, "yield_composite": 72, "svqf_composite": 23, "vc1_composite": 72, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 71, "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": 33.82, "os": 0.62, "value": 0.26, "quality": 0.82, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 17.2131, "earnings_yield": 0.0581, "shareholder_yield": 0.0001, "roe": 0.2666, "momentum_12_1": 0.4706, "complete_fields": { "id": 1756, "ticker_id": 6879, "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": "2026-06-07T06:48:47.022250+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.82, "market_cap": 4812383080, "market_cap_usd": 4812383080, "enterprise_value": 4915138080, "shares_outstanding": 142294000, "fx_rate_to_usd": null, "pe_ratio": 17.21314805, "pb_ratio": 4.58920543, "ptbv_ratio": 19.37500485, "ps_ratio": 2.76829569, "pcf_ratio": 12.99425425, "pfcf_ratio": 10.08656967, "ev_ebitda": 9.49961361, "ev_ebit": 12.31422843, "ev_sales": 2.82740491, "ev_fcf": 10.30194019, "earnings_yield": 0.05809513, "fcf_yield": 0.09706909, "dividend_yield": 9.455e-05, "buyback_yield": 0, "shareholder_yield": 9.455e-05, "debt_paydown_yield": null, "total_yield": 9.455e-05, "gross_margin": 0.2692051, "operating_margin": 0.22960472, "net_margin": 0.16082449, "ebitda_margin": 0.29763368, "fcf_margin": 0.27445363, "roe": 0.26661047, "roa": 0.1225594, "roic": 0.24996759, "roc_greenblatt": null, "asset_turnover": 0.76206926, "cash_conversion": 1.70654133, "accruals_ratio": -0.03979182, "sbc_to_revenue": 0.00773876, "debt_to_equity": 1.17457332, "net_debt_to_ebitda": 0.19859723, "debt_to_assets": 0.1164949, "interest_coverage": 34.908431, "current_ratio": 0.57008891, "quick_ratio": 0.57008891, "net_debt": 102755000, "revenue_growth_1y": 0.13811417, "revenue_growth_3y_cagr": 0.11064462, "revenue_growth_5y_cagr": 0.10675272, "eps_growth_1y": -0.02833569, "eps_growth_3y_cagr": 0.59372259, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.50047646, "book_value_growth_1y": 0.28151708, "piotroski_f_score": 5, "altman_z_score": 3.76848354, "earnings_stability_5y": 0.965031, "revenue_stability_5y": 0.192001, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0307833, "price_return_3m": 0.06788759, "price_return_6m": 0.08956186, "price_return_9m": 0.21436266, "price_return_12m": 0.51591215, "price_return_12m_ex1m": 0.47064097, "distance_from_52w_high": -0.04651818, "distance_from_52w_low": 0.52893309, "relative_strength": 0.3579711, "local_beta": 0.0008, "volatility_252d": 0.261225, "volatility_60d": 0.582733, "max_drawdown_12m": -0.12630392, "revenue_ttm": 1738392000, "gross_profit_ttm": 467984000, "ebit_ttm": 399143000, "ebitda_ttm": 517404000, "net_income_ttm": 279576000, "eps_diluted_ttm": 1.96477715, "operating_cash_flow_ttm": 370347000, "capital_expenditure_ttm": 106761000, "fcf_ttm": 477108000, "dividends_paid_ttm": 455000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11434000, "cash_and_equivalents": 162987000, "total_current_assets": 270648000, "total_current_liabilities": 474747000, "net_ppe": null, "total_assets": 2281147000, "total_debt": 265742000, "total_equity": 1048631000, "net_working_capital": -262061000, "book_value_per_share": 7.36946744, "retained_earnings": 312988000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 248381000, "tangible_book_per_share": 1.74554795, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 46, "rank_pb": 76, "rank_ptbv": 90, "rank_ps": 60, "rank_pcf": 57, "rank_ev_ebitda": 36, "rank_ev_ebit": 49, "rank_earnings_yield": 46, "rank_fcf_yield": 41, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 13, "rank_roc": 50, "rank_roic": 12, "rank_gross_margin": 75, "rank_fcf_margin": 34, "rank_piotroski": 52, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 24, "value_composite": 74, "quality_composite": 18, "momentum_composite": 16, "growth_composite": 33, "yield_composite": 72, "svqf_composite": 23, "vc1_composite": 72, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 71, "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 1701930000, "cost_of_revenue": 1219754000, "gross_profit": 482176000, "ebit": 411787000, "ebitda": 522576000, "pretax_income": 401126000, "tax_provision": 117310000, "net_income": 281630000, "net_income_to_common": 281630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146700000, "total_current_assets": 281400000, "total_assets": 2206400000, "short_term_debt": 110556000, "long_term_debt": 73123000, "total_debt": 183679000, "total_liabilities": 1017590000, "total_equity": 1187937000, "shares_outstanding": 148672000, "goodwill_and_intangibles": 803495000 }, "cash_flow": { "operating_cash_flow": 366192000, "capital_expenditure": 103043000, "free_cash_flow": 469235000, "dividends_paid": 455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108670, "ticker_id": 6879, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411787000", "ebitda": "522576000", "netIncome": "281630000", "grossProfit": "482176000", "depreciation": "None", "totalRevenue": "1701930000", "costOfRevenue": "1219754000", "interestIncome": "7103000", "incomeBeforeTax": "401126000", "interestExpense": "10661000", "operatingIncome": "431102000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "117310000", "reportedCurrency": "USD", "netInterestIncome": "-3558000", "nonInterestIncome": "None", "operatingExpenses": "51074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1219754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110789000", "sellingGeneralAndAdministrative": "51074000", "netIncomeFromContinuingOperations": "283816000" }, "balance": { "goodwill": "637300000", "inventory": "None", "commonStock": "572000", "currentDebt": "None", "investments": "None", "totalAssets": "2206400000", "longTermDebt": "73123000", "shortTermDebt": "110556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "166195000", "reportedCurrency": "USD", "retainedEarnings": "416889000", "totalLiabilities": "1017590000", "otherCurrentAssets": "-2617000", "totalCurrentAssets": "281400000", "currentLongTermDebt": "54585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839900000", "currentAccountsPayable": "57126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "847263000", "totalShareholderEquity": "1187937000", "capitalLeaseObligations": "387763000", "otherCurrentLiabilities": "211839000", "totalCurrentLiabilities": "472907000", "otherNonCurrentLiabilities": "37717000", "totalNonCurrentLiabilities": "544683000", "cashAndShortTermInvestments": "146700000", "commonStockSharesOutstanding": "148672000", "intangibleAssetsExcludingGoodwill": "166195000", "cashAndCashEquivalentsAtCarryingValue": "146700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "281630000", "profitLoss": "None", "dividendPayout": "455000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "366192000", "capitalExpenditures": "103043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222465000", "cashflowFromInvestment": "-102646000", "stockBasedCompensation": "13342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1701930000, "cost_of_revenue": 1219754000, "gross_profit": 482176000, "research_and_development": null, "selling_general_admin": 51074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411787000, "depreciation_amortisation": 110789000, "ebitda": 522576000, "interest_expense": 10661000, "interest_income": null, "other_non_operating": null, "pretax_income": 401126000, "tax_provision": 117310000, "effective_tax_rate": null, "net_income": 281630000, "net_income_continuing_ops": 283816000, "net_income_to_common": 281630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146700000, "short_term_investments": null, "net_receivables": 137317000, "inventory": null, "other_current_assets": null, "total_current_assets": 281400000, "net_ppe": null, "goodwill": 637300000, "intangible_assets": 166195000, "goodwill_and_intangibles": 803495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1839900000, "total_assets": 2206400000, "short_term_debt": 110556000, "accounts_payable": 57126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472907000, "long_term_debt": 73123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 544683000, "total_liabilities": 1017590000, "total_debt": 183679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 416889000, "total_equity": 1187937000, "shares_outstanding": 148672000, "operating_cash_flow": 366192000, "stock_based_compensation": 13342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102646000, "dividends_paid": 455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222465000, "free_cash_flow": 469235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "411787000", "ebitda": "522576000", "netIncome": "281630000", "grossProfit": "482176000", "depreciation": "None", "totalRevenue": "1701930000", "costOfRevenue": "1219754000", "interestIncome": "7103000", "incomeBeforeTax": "401126000", "interestExpense": "10661000", "operatingIncome": "431102000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "117310000", "reportedCurrency": "USD", "netInterestIncome": "-3558000", "nonInterestIncome": "None", "operatingExpenses": "51074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1219754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110789000", "sellingGeneralAndAdministrative": "51074000", "netIncomeFromContinuingOperations": "283816000" }, "balance": { "goodwill": "637300000", "inventory": "None", "commonStock": "572000", "currentDebt": "None", "investments": "None", "totalAssets": "2206400000", "longTermDebt": "73123000", "shortTermDebt": "110556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "166195000", "reportedCurrency": "USD", "retainedEarnings": "416889000", "totalLiabilities": "1017590000", "otherCurrentAssets": "-2617000", "totalCurrentAssets": "281400000", "currentLongTermDebt": "54585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839900000", "currentAccountsPayable": "57126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "847263000", "totalShareholderEquity": "1187937000", "capitalLeaseObligations": "387763000", "otherCurrentLiabilities": "211839000", "totalCurrentLiabilities": "472907000", "otherNonCurrentLiabilities": "37717000", "totalNonCurrentLiabilities": "544683000", "cashAndShortTermInvestments": "146700000", "commonStockSharesOutstanding": "148672000", "intangibleAssetsExcludingGoodwill": "166195000", "cashAndCashEquivalentsAtCarryingValue": "146700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "281630000", "profitLoss": "None", "dividendPayout": "455000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "366192000", "capitalExpenditures": "103043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222465000", "cashflowFromInvestment": "-102646000", "stockBasedCompensation": "13342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110789000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 1566642000, "cost_of_revenue": 1146883000, "gross_profit": 419759000, "ebit": 432586000, "ebitda": 537796000, "pretax_income": 414721000, "tax_provision": 118979000, "net_income": 296474000, "net_income_to_common": 296474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91350000, "total_current_assets": 227311000, "total_assets": 1862060000, "short_term_debt": 89430000, "long_term_debt": 59027000, "total_debt": 148457000, "total_liabilities": 903517000, "total_equity": 959549000, "shares_outstanding": 153896000, "goodwill_and_intangibles": 711315000 }, "cash_flow": { "operating_cash_flow": 232733000, "capital_expenditure": 71886000, "free_cash_flow": 304619000, "dividends_paid": 1714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108675, "ticker_id": 6879, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "432586000", "ebitda": "537796000", "netIncome": "296474000", "grossProfit": "419759000", "depreciation": "None", "totalRevenue": "1566642000", "costOfRevenue": "1146883000", "interestIncome": "8058000", "incomeBeforeTax": "414721000", "interestExpense": "18102000", "operatingIncome": "373983000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118979000", "reportedCurrency": "USD", "netInterestIncome": "-10044000", "nonInterestIncome": "None", "operatingExpenses": "45776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1146883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105210000", "sellingGeneralAndAdministrative": "45776000", "netIncomeFromContinuingOperations": "295742000" }, "balance": { "goodwill": "563404000", "inventory": "None", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1862060000", "longTermDebt": "59027000", "shortTermDebt": "89430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "147911000", "reportedCurrency": "USD", "retainedEarnings": "291644000", "totalLiabilities": "903517000", "otherCurrentAssets": "37088000", "totalCurrentAssets": "227311000", "currentLongTermDebt": "41260000", "longTermInvestments": "None", "shortTermInvestments": "50000", "currentNetReceivables": "98873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1634749000", "currentAccountsPayable": "35340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427414000", "totalShareholderEquity": "959549000", "capitalLeaseObligations": "327127000", "otherCurrentLiabilities": "176414000", "totalCurrentLiabilities": "367895000", "otherNonCurrentLiabilities": "31984000", "totalNonCurrentLiabilities": "535622000", "cashAndShortTermInvestments": "91350000", "commonStockSharesOutstanding": "153896000", "intangibleAssetsExcludingGoodwill": "147911000", "cashAndCashEquivalentsAtCarryingValue": "91350000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296400000", "profitLoss": "None", "dividendPayout": "1714000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232733000", "capitalExpenditures": "71886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166938000", "cashflowFromInvestment": "-57549000", "stockBasedCompensation": "7843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1566642000, "cost_of_revenue": 1146883000, "gross_profit": 419759000, "research_and_development": null, "selling_general_admin": 45776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 432586000, "depreciation_amortisation": 105210000, "ebitda": 537796000, "interest_expense": 18102000, "interest_income": null, "other_non_operating": null, "pretax_income": 414721000, "tax_provision": 118979000, "effective_tax_rate": null, "net_income": 296474000, "net_income_continuing_ops": 295742000, "net_income_to_common": 296474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91350000, "short_term_investments": 50000, "net_receivables": 98873000, "inventory": null, "other_current_assets": null, "total_current_assets": 227311000, "net_ppe": null, "goodwill": 563404000, "intangible_assets": 147911000, "goodwill_and_intangibles": 711315000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1634749000, "total_assets": 1862060000, "short_term_debt": 89430000, "accounts_payable": 35340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367895000, "long_term_debt": 59027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 535622000, "total_liabilities": 903517000, "total_debt": 148457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 291644000, "total_equity": 959549000, "shares_outstanding": 153896000, "operating_cash_flow": 232733000, "stock_based_compensation": 7843000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57549000, "dividends_paid": 1714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166938000, "free_cash_flow": 304619000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "432586000", "ebitda": "537796000", "netIncome": "296474000", "grossProfit": "419759000", "depreciation": "None", "totalRevenue": "1566642000", "costOfRevenue": "1146883000", "interestIncome": "8058000", "incomeBeforeTax": "414721000", "interestExpense": "18102000", "operatingIncome": "373983000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118979000", "reportedCurrency": "USD", "netInterestIncome": "-10044000", "nonInterestIncome": "None", "operatingExpenses": "45776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1146883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105210000", "sellingGeneralAndAdministrative": "45776000", "netIncomeFromContinuingOperations": "295742000" }, "balance": { "goodwill": "563404000", "inventory": "None", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1862060000", "longTermDebt": "59027000", "shortTermDebt": "89430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "147911000", "reportedCurrency": "USD", "retainedEarnings": "291644000", "totalLiabilities": "903517000", "otherCurrentAssets": "37088000", "totalCurrentAssets": "227311000", "currentLongTermDebt": "41260000", "longTermInvestments": "None", "shortTermInvestments": "50000", "currentNetReceivables": "98873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1634749000", "currentAccountsPayable": "35340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427414000", "totalShareholderEquity": "959549000", "capitalLeaseObligations": "327127000", "otherCurrentLiabilities": "176414000", "totalCurrentLiabilities": "367895000", "otherNonCurrentLiabilities": "31984000", "totalNonCurrentLiabilities": "535622000", "cashAndShortTermInvestments": "91350000", "commonStockSharesOutstanding": "153896000", "intangibleAssetsExcludingGoodwill": "147911000", "cashAndCashEquivalentsAtCarryingValue": "91350000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296400000", "profitLoss": "None", "dividendPayout": "1714000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232733000", "capitalExpenditures": "71886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166938000", "cashflowFromInvestment": "-57549000", "stockBasedCompensation": "7843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105210000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 1484288000, "cost_of_revenue": 1089781000, "gross_profit": 394507000, "ebit": 275447000, "ebitda": 378300000, "pretax_income": 254632000, "tax_provision": 137603000, "net_income": 107590000, "net_income_to_common": 107590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89392000, "total_current_assets": 224407000, "total_assets": 2125616000, "short_term_debt": 110342000, "long_term_debt": 112241000, "total_debt": 222583000, "total_liabilities": 1176478000, "total_equity": 950069000, "shares_outstanding": 157879000, "goodwill_and_intangibles": 830665000 }, "cash_flow": { "operating_cash_flow": 250780000, "capital_expenditure": 56437000, "free_cash_flow": 307217000, "dividends_paid": 112478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108680, "ticker_id": 6879, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "275447000", "ebitda": "378300000", "netIncome": "107590000", "grossProfit": "394507000", "depreciation": "None", "totalRevenue": "1484288000", "costOfRevenue": "1089781000", "interestIncome": "9085000", "incomeBeforeTax": "254632000", "interestExpense": "20986000", "operatingIncome": "338822000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "137603000", "reportedCurrency": "USD", "netInterestIncome": "-11901000", "nonInterestIncome": "None", "operatingExpenses": "55685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1089781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102853000", "sellingGeneralAndAdministrative": "52612000", "netIncomeFromContinuingOperations": "117029000" }, "balance": { "goodwill": "661482000", "inventory": "8394000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "2125616000", "longTermDebt": "112241000", "shortTermDebt": "110342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "169183000", "reportedCurrency": "USD", "retainedEarnings": "41862000", "totalLiabilities": "1176478000", "otherCurrentAssets": "19284000", "totalCurrentAssets": "224407000", "currentLongTermDebt": "52828000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901209000", "currentAccountsPayable": "43239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "582703000", "totalShareholderEquity": "950069000", "capitalLeaseObligations": "417634000", "otherCurrentLiabilities": "190078000", "totalCurrentLiabilities": "453214000", "otherNonCurrentLiabilities": "34151000", "totalNonCurrentLiabilities": "723264000", "cashAndShortTermInvestments": "89392000", "commonStockSharesOutstanding": "157879000", "intangibleAssetsExcludingGoodwill": "169183000", "cashAndCashEquivalentsAtCarryingValue": "89392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117352000", "profitLoss": "None", "dividendPayout": "112478000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "55998000", "operatingCashflow": "250780000", "capitalExpenditures": "56437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201765000", "cashflowFromInvestment": "-52041000", "stockBasedCompensation": "7114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102853000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1484288000, "cost_of_revenue": 1089781000, "gross_profit": 394507000, "research_and_development": null, "selling_general_admin": 52612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 275447000, "depreciation_amortisation": 102853000, "ebitda": 378300000, "interest_expense": 20986000, "interest_income": null, "other_non_operating": null, "pretax_income": 254632000, "tax_provision": 137603000, "effective_tax_rate": null, "net_income": 107590000, "net_income_continuing_ops": 117029000, "net_income_to_common": 107590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89392000, "short_term_investments": null, "net_receivables": 107337000, "inventory": 8394000, "other_current_assets": null, "total_current_assets": 224407000, "net_ppe": null, "goodwill": 661482000, "intangible_assets": 169183000, "goodwill_and_intangibles": 830665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1901209000, "total_assets": 2125616000, "short_term_debt": 110342000, "accounts_payable": 43239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 453214000, "long_term_debt": 112241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723264000, "total_liabilities": 1176478000, "total_debt": 222583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41862000, "total_equity": 950069000, "shares_outstanding": 157879000, "operating_cash_flow": 250780000, "stock_based_compensation": 7114000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52041000, "dividends_paid": 112478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201765000, "free_cash_flow": 307217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "275447000", "ebitda": "378300000", "netIncome": "107590000", "grossProfit": "394507000", "depreciation": "None", "totalRevenue": "1484288000", "costOfRevenue": "1089781000", "interestIncome": "9085000", "incomeBeforeTax": "254632000", "interestExpense": "20986000", "operatingIncome": "338822000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "137603000", "reportedCurrency": "USD", "netInterestIncome": "-11901000", "nonInterestIncome": "None", "operatingExpenses": "55685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1089781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102853000", "sellingGeneralAndAdministrative": "52612000", "netIncomeFromContinuingOperations": "117029000" }, "balance": { "goodwill": "661482000", "inventory": "8394000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "2125616000", "longTermDebt": "112241000", "shortTermDebt": "110342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "169183000", "reportedCurrency": "USD", "retainedEarnings": "41862000", "totalLiabilities": "1176478000", "otherCurrentAssets": "19284000", "totalCurrentAssets": "224407000", "currentLongTermDebt": "52828000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901209000", "currentAccountsPayable": "43239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "582703000", "totalShareholderEquity": "950069000", "capitalLeaseObligations": "417634000", "otherCurrentLiabilities": "190078000", "totalCurrentLiabilities": "453214000", "otherNonCurrentLiabilities": "34151000", "totalNonCurrentLiabilities": "723264000", "cashAndShortTermInvestments": "89392000", "commonStockSharesOutstanding": "157879000", "intangibleAssetsExcludingGoodwill": "169183000", "cashAndCashEquivalentsAtCarryingValue": "89392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117352000", "profitLoss": "None", "dividendPayout": "112478000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "55998000", "operatingCashflow": "250780000", "capitalExpenditures": "56437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201765000", "cashflowFromInvestment": "-52041000", "stockBasedCompensation": "7114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102853000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 1242271000, "cost_of_revenue": 907365000, "gross_profit": 334906000, "ebit": 262269000, "ebitda": 350795000, "pretax_income": 246109000, "tax_provision": 185391000, "net_income": 69573000, "net_income_to_common": 69573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85200000, "total_current_assets": 226200000, "total_assets": 1972200000, "short_term_debt": 95178000, "long_term_debt": 175929000, "total_debt": 271107000, "total_liabilities": 1196400000, "total_equity": 774400000, "shares_outstanding": 168268000, "goodwill_and_intangibles": 735138000 }, "cash_flow": { "operating_cash_flow": 178200000, "capital_expenditure": 52800000, "free_cash_flow": 231000000, "dividends_paid": 253200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108685, "ticker_id": 6879, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262269000", "ebitda": "350795000", "netIncome": "69573000", "grossProfit": "334906000", "depreciation": "None", "totalRevenue": "1242271000", "costOfRevenue": "907365000", "interestIncome": "7567000", "incomeBeforeTax": "246109000", "interestExpense": "16418000", "operatingIncome": "270012000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "185391000", "reportedCurrency": "USD", "netInterestIncome": "-8851000", "nonInterestIncome": "None", "operatingExpenses": "64894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7485000", "costofGoodsAndServicesSold": "907365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88526000", "sellingGeneralAndAdministrative": "64750000", "netIncomeFromContinuingOperations": "60718000" }, "balance": { "goodwill": "583493000", "inventory": "None", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "1972200000", "longTermDebt": "175929000", "shortTermDebt": "95178000", "treasuryStock": "-1026272000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "151645000", "reportedCurrency": "USD", "retainedEarnings": "39244000", "totalLiabilities": "1196400000", "otherCurrentAssets": "28030000", "totalCurrentAssets": "226200000", "currentLongTermDebt": "56184000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1746000000", "currentAccountsPayable": "42842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "912972000", "shortLongTermDebtTotal": "648000000", "totalShareholderEquity": "774400000", "capitalLeaseObligations": "415892000", "otherCurrentLiabilities": "153329000", "totalCurrentLiabilities": "381387000", "otherNonCurrentLiabilities": "30823000", "totalNonCurrentLiabilities": "815095000", "cashAndShortTermInvestments": "85200000", "commonStockSharesOutstanding": "168268000", "intangibleAssetsExcludingGoodwill": "151645000", "cashAndCashEquivalentsAtCarryingValue": "85200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69000000", "profitLoss": "None", "dividendPayout": "253200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "37988000", "operatingCashflow": "178200000", "capitalExpenditures": "52800000", "changeInReceivables": "-27524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461600000", "cashflowFromInvestment": "30346000", "stockBasedCompensation": "8776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-252993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-282200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1242271000, "cost_of_revenue": 907365000, "gross_profit": 334906000, "research_and_development": null, "selling_general_admin": 64750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262269000, "depreciation_amortisation": 88526000, "ebitda": 350795000, "interest_expense": 16418000, "interest_income": null, "other_non_operating": null, "pretax_income": 246109000, "tax_provision": 185391000, "effective_tax_rate": null, "net_income": 69573000, "net_income_continuing_ops": 60718000, "net_income_to_common": 69573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85200000, "short_term_investments": null, "net_receivables": 112970000, "inventory": null, "other_current_assets": null, "total_current_assets": 226200000, "net_ppe": null, "goodwill": 583493000, "intangible_assets": 151645000, "goodwill_and_intangibles": 735138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1746000000, "total_assets": 1972200000, "short_term_debt": 95178000, "accounts_payable": 42842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381387000, "long_term_debt": 175929000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 815095000, "total_liabilities": 1196400000, "total_debt": 271107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 39244000, "total_equity": 774400000, "shares_outstanding": 168268000, "operating_cash_flow": 178200000, "stock_based_compensation": 8776000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30346000, "dividends_paid": 253200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -461600000, "free_cash_flow": 231000000, "net_change_in_cash": -252993000 }, "raw_data": { "income": { "ebit": "262269000", "ebitda": "350795000", "netIncome": "69573000", "grossProfit": "334906000", "depreciation": "None", "totalRevenue": "1242271000", "costOfRevenue": "907365000", "interestIncome": "7567000", "incomeBeforeTax": "246109000", "interestExpense": "16418000", "operatingIncome": "270012000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "185391000", "reportedCurrency": "USD", "netInterestIncome": "-8851000", "nonInterestIncome": "None", "operatingExpenses": "64894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7485000", "costofGoodsAndServicesSold": "907365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88526000", "sellingGeneralAndAdministrative": "64750000", "netIncomeFromContinuingOperations": "60718000" }, "balance": { "goodwill": "583493000", "inventory": "None", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "1972200000", "longTermDebt": "175929000", "shortTermDebt": "95178000", "treasuryStock": "-1026272000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "151645000", "reportedCurrency": "USD", "retainedEarnings": "39244000", "totalLiabilities": "1196400000", "otherCurrentAssets": "28030000", "totalCurrentAssets": "226200000", "currentLongTermDebt": "56184000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1746000000", "currentAccountsPayable": "42842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "912972000", "shortLongTermDebtTotal": "648000000", "totalShareholderEquity": "774400000", "capitalLeaseObligations": "415892000", "otherCurrentLiabilities": "153329000", "totalCurrentLiabilities": "381387000", "otherNonCurrentLiabilities": "30823000", "totalNonCurrentLiabilities": "815095000", "cashAndShortTermInvestments": "85200000", "commonStockSharesOutstanding": "168268000", "intangibleAssetsExcludingGoodwill": "151645000", "cashAndCashEquivalentsAtCarryingValue": "85200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69000000", "profitLoss": "None", "dividendPayout": "253200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "37988000", "operatingCashflow": "178200000", "capitalExpenditures": "52800000", "changeInReceivables": "-27524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461600000", "cashflowFromInvestment": "30346000", "stockBasedCompensation": "8776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-252993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-282200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88500000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 1086701000, "cost_of_revenue": 814490000, "gross_profit": 272211000, "ebit": -91232000, "ebitda": 54024000, "pretax_income": -137507000, "tax_provision": 145573000, "net_income": 192446000, "net_income_to_common": 192446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324800000, "total_current_assets": 544300000, "total_assets": 2211300000, "short_term_debt": 87231000, "long_term_debt": 104588000, "total_debt": 191819000, "total_liabilities": 1070000000, "total_equity": 1139600000, "shares_outstanding": 189692000, "goodwill_and_intangibles": 689643000 }, "cash_flow": { "operating_cash_flow": -155800000, "capital_expenditure": 50400000, "free_cash_flow": -105400000, "dividends_paid": 1374900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108690, "ticker_id": 6879, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-91232000", "ebitda": "54024000", "netIncome": "192446000", "grossProfit": "272211000", "depreciation": "None", "totalRevenue": "1086701000", "costOfRevenue": "814490000", "interestIncome": "4378000", "incomeBeforeTax": "-137507000", "interestExpense": "46275000", "operatingIncome": "-4647000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "145573000", "reportedCurrency": "USD", "netInterestIncome": "-41897000", "nonInterestIncome": "None", "operatingExpenses": "276858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-86585000", "costofGoodsAndServicesSold": "814490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145256000", "sellingGeneralAndAdministrative": "204370000", "netIncomeFromContinuingOperations": "-283080000" }, "balance": { "goodwill": "546795000", "inventory": "1", "commonStock": "915000", "currentDebt": "None", "investments": "None", "totalAssets": "2211300000", "longTermDebt": "104588000", "shortTermDebt": "87231000", "treasuryStock": "-744174000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "142848000", "reportedCurrency": "USD", "retainedEarnings": "15523000", "totalLiabilities": "1070000000", "otherCurrentAssets": "37036000", "totalCurrentAssets": "544300000", "currentLongTermDebt": "49082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1666900000", "currentAccountsPayable": "26870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "883861000", "shortLongTermDebtTotal": "569000000", "totalShareholderEquity": "1139600000", "capitalLeaseObligations": "415253000", "otherCurrentLiabilities": "175122000", "totalCurrentLiabilities": "371928000", "otherNonCurrentLiabilities": "24640000", "totalNonCurrentLiabilities": "698110000", "cashAndShortTermInvestments": "324800000", "commonStockSharesOutstanding": "189692000", "intangibleAssetsExcludingGoodwill": "142848000", "cashAndCashEquivalentsAtCarryingValue": "324800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203800000", "profitLoss": "None", "dividendPayout": "1374900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "61315000", "operatingCashflow": "-155800000", "capitalExpenditures": "50400000", "changeInReceivables": "-15986000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2683200000", "cashflowFromInvestment": "2044192000", "stockBasedCompensation": "10172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1374900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-795125000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1086701000, "cost_of_revenue": 814490000, "gross_profit": 272211000, "research_and_development": null, "selling_general_admin": 204370000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -91232000, "depreciation_amortisation": 145256000, "ebitda": 54024000, "interest_expense": 46275000, "interest_income": null, "other_non_operating": null, "pretax_income": -137507000, "tax_provision": 145573000, "effective_tax_rate": null, "net_income": 192446000, "net_income_continuing_ops": -283080000, "net_income_to_common": 192446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324800000, "short_term_investments": null, "net_receivables": 182464000, "inventory": 1, "other_current_assets": null, "total_current_assets": 544300000, "net_ppe": null, "goodwill": 546795000, "intangible_assets": 142848000, "goodwill_and_intangibles": 689643000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1666900000, "total_assets": 2211300000, "short_term_debt": 87231000, "accounts_payable": 26870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371928000, "long_term_debt": 104588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 698110000, "total_liabilities": 1070000000, "total_debt": 191819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15523000, "total_equity": 1139600000, "shares_outstanding": 189692000, "operating_cash_flow": -155800000, "stock_based_compensation": 10172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2044192000, "dividends_paid": 1374900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2683200000, "free_cash_flow": -105400000, "net_change_in_cash": -795125000 }, "raw_data": { "income": { "ebit": "-91232000", "ebitda": "54024000", "netIncome": "192446000", "grossProfit": "272211000", "depreciation": "None", "totalRevenue": "1086701000", "costOfRevenue": "814490000", "interestIncome": "4378000", "incomeBeforeTax": "-137507000", "interestExpense": "46275000", "operatingIncome": "-4647000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "145573000", "reportedCurrency": "USD", "netInterestIncome": "-41897000", "nonInterestIncome": "None", "operatingExpenses": "276858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-86585000", "costofGoodsAndServicesSold": "814490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145256000", "sellingGeneralAndAdministrative": "204370000", "netIncomeFromContinuingOperations": "-283080000" }, "balance": { "goodwill": "546795000", "inventory": "1", "commonStock": "915000", "currentDebt": "None", "investments": "None", "totalAssets": "2211300000", "longTermDebt": "104588000", "shortTermDebt": "87231000", "treasuryStock": "-744174000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "142848000", "reportedCurrency": "USD", "retainedEarnings": "15523000", "totalLiabilities": "1070000000", "otherCurrentAssets": "37036000", "totalCurrentAssets": "544300000", "currentLongTermDebt": "49082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1666900000", "currentAccountsPayable": "26870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "883861000", "shortLongTermDebtTotal": "569000000", "totalShareholderEquity": "1139600000", "capitalLeaseObligations": "415253000", "otherCurrentLiabilities": "175122000", "totalCurrentLiabilities": "371928000", "otherNonCurrentLiabilities": "24640000", "totalNonCurrentLiabilities": "698110000", "cashAndShortTermInvestments": "324800000", "commonStockSharesOutstanding": "189692000", "intangibleAssetsExcludingGoodwill": "142848000", "cashAndCashEquivalentsAtCarryingValue": "324800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203800000", "profitLoss": "None", "dividendPayout": "1374900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "61315000", "operatingCashflow": "-155800000", "capitalExpenditures": "50400000", "changeInReceivables": "-15986000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2683200000", "cashflowFromInvestment": "2044192000", "stockBasedCompensation": "10172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1374900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-795125000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145300000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 1024917000, "cost_of_revenue": 802458000, "gross_profit": 222459000, "ebit": -349945000, "ebitda": -126226000, "pretax_income": -450667000, "tax_provision": -130069000, "net_income": -613331000, "net_income_to_common": -613331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867298000, "total_current_assets": 1443786000, "total_assets": 4970894000, "short_term_debt": 140449000, "long_term_debt": 899898000, "total_debt": 1040347000, "total_liabilities": 2705236000, "total_equity": 2276816000, "shares_outstanding": 209710000, "goodwill_and_intangibles": 800405000 }, "cash_flow": { "operating_cash_flow": 259555999, "capital_expenditure": 74623999, "free_cash_flow": 334179998, "dividends_paid": 25716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108695, "ticker_id": 6879, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-349945000", "ebitda": "-126226000", "netIncome": "-613331000", "grossProfit": "222459000", "depreciation": "None", "totalRevenue": "1024917000", "costOfRevenue": "802458000", "interestIncome": "2169000", "incomeBeforeTax": "-450667000", "interestExpense": "100894000", "operatingIncome": "-329302000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-130069000", "reportedCurrency": "USD", "netInterestIncome": "-98725000", "nonInterestIncome": "None", "operatingExpenses": "551761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "172000", "costofGoodsAndServicesSold": "802458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223719000", "sellingGeneralAndAdministrative": "199790000", "netIncomeFromContinuingOperations": "-320598000" }, "balance": { "goodwill": "574832000", "inventory": "435000000", "commonStock": "911000", "currentDebt": "None", "investments": "None", "totalAssets": "4970894000", "longTermDebt": "899898000", "shortTermDebt": "140449000", "treasuryStock": "-365316000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "225573000", "reportedCurrency": "USD", "retainedEarnings": "-176822000", "totalLiabilities": "2705236000", "otherCurrentAssets": "450045000", "totalCurrentAssets": "1443786000", "currentLongTermDebt": "90388000", "longTermInvestments": "1321000", "shortTermInvestments": "None", "currentNetReceivables": "126443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3527108000", "currentAccountsPayable": "41073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "578484000", "shortLongTermDebtTotal": "1514854000", "totalShareholderEquity": "2276816000", "capitalLeaseObligations": "571777000", "otherCurrentLiabilities": "546171000", "totalCurrentLiabilities": "804555000", "otherNonCurrentLiabilities": "33555000", "totalNonCurrentLiabilities": "1900681000", "cashAndShortTermInvestments": "867298000", "commonStockSharesOutstanding": "209710000", "intangibleAssetsExcludingGoodwill": "225573000", "cashAndCashEquivalentsAtCarryingValue": "867298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-320432000", "profitLoss": "None", "dividendPayout": "25716000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "370236000", "operatingCashflow": "259555999", "capitalExpenditures": "74623999", "changeInReceivables": "-323036000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "573684000", "stockBasedCompensation": "10248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "574240000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223719000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1024917000, "cost_of_revenue": 802458000, "gross_profit": 222459000, "research_and_development": null, "selling_general_admin": 199790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -349945000, "depreciation_amortisation": 223719000, "ebitda": -126226000, "interest_expense": 100894000, "interest_income": null, "other_non_operating": null, "pretax_income": -450667000, "tax_provision": -130069000, "effective_tax_rate": null, "net_income": -613331000, "net_income_continuing_ops": -320598000, "net_income_to_common": -613331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 867298000, "short_term_investments": null, "net_receivables": 126443000, "inventory": 435000000, "other_current_assets": null, "total_current_assets": 1443786000, "net_ppe": null, "goodwill": 574832000, "intangible_assets": 225573000, "goodwill_and_intangibles": 800405000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3527108000, "total_assets": 4970894000, "short_term_debt": 140449000, "accounts_payable": 41073000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 804555000, "long_term_debt": 899898000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1900681000, "total_liabilities": 2705236000, "total_debt": 1040347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176822000, "total_equity": 2276816000, "shares_outstanding": 209710000, "operating_cash_flow": 259555999, "stock_based_compensation": 10248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74623999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 573684000, "dividends_paid": 25716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259000000, "free_cash_flow": 334179998, "net_change_in_cash": 574240000 }, "raw_data": { "income": { "ebit": "-349945000", "ebitda": "-126226000", "netIncome": "-613331000", "grossProfit": "222459000", "depreciation": "None", "totalRevenue": "1024917000", "costOfRevenue": "802458000", "interestIncome": "2169000", "incomeBeforeTax": "-450667000", "interestExpense": "100894000", "operatingIncome": "-329302000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-130069000", "reportedCurrency": "USD", "netInterestIncome": "-98725000", "nonInterestIncome": "None", "operatingExpenses": "551761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "172000", "costofGoodsAndServicesSold": "802458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223719000", "sellingGeneralAndAdministrative": "199790000", "netIncomeFromContinuingOperations": "-320598000" }, "balance": { "goodwill": "574832000", "inventory": "435000000", "commonStock": "911000", "currentDebt": "None", "investments": "None", "totalAssets": "4970894000", "longTermDebt": "899898000", "shortTermDebt": "140449000", "treasuryStock": "-365316000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "225573000", "reportedCurrency": "USD", "retainedEarnings": "-176822000", "totalLiabilities": "2705236000", "otherCurrentAssets": "450045000", "totalCurrentAssets": "1443786000", "currentLongTermDebt": "90388000", "longTermInvestments": "1321000", "shortTermInvestments": "None", "currentNetReceivables": "126443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3527108000", "currentAccountsPayable": "41073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "578484000", "shortLongTermDebtTotal": "1514854000", "totalShareholderEquity": "2276816000", "capitalLeaseObligations": "571777000", "otherCurrentLiabilities": "546171000", "totalCurrentLiabilities": "804555000", "otherNonCurrentLiabilities": "33555000", "totalNonCurrentLiabilities": "1900681000", "cashAndShortTermInvestments": "867298000", "commonStockSharesOutstanding": "209710000", "intangibleAssetsExcludingGoodwill": "225573000", "cashAndCashEquivalentsAtCarryingValue": "867298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-320432000", "profitLoss": "None", "dividendPayout": "25716000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "370236000", "operatingCashflow": "259555999", "capitalExpenditures": "74623999", "changeInReceivables": "-323036000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "573684000", "stockBasedCompensation": "10248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "574240000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223719000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 1212070000, "cost_of_revenue": 949471000, "gross_profit": 262599000, "ebit": 5381000, "ebitda": 321410000, "pretax_income": -119442000, "tax_provision": 31041000, "net_income": 938484000, "net_income_to_common": 938484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97817000, "total_current_assets": 916066000, "total_assets": 6496423000, "short_term_debt": 91287000, "long_term_debt": 1260317000, "total_debt": 1351604000, "total_liabilities": 3679977000, "total_equity": 2816963000, "shares_outstanding": 221928000, "goodwill_and_intangibles": 1168620000 }, "cash_flow": { "operating_cash_flow": 330678000, "capital_expenditure": 155641000, "free_cash_flow": 486319000, "dividends_paid": 14007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108700, "ticker_id": 6879, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5381000", "ebitda": "321410000", "netIncome": "938484000", "grossProfit": "262599000", "depreciation": "None", "totalRevenue": "1212070000", "costOfRevenue": "949471000", "interestIncome": "12209000", "incomeBeforeTax": "-119442000", "interestExpense": "125042000", "operatingIncome": "36020000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "31041000", "reportedCurrency": "USD", "netInterestIncome": "-155122000", "nonInterestIncome": "None", "operatingExpenses": "226579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-64172000", "costofGoodsAndServicesSold": "949471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316029000", "sellingGeneralAndAdministrative": "226331000", "netIncomeFromContinuingOperations": "13961000" }, "balance": { "goodwill": "606483000", "inventory": "83800000", "commonStock": "905000", "currentDebt": "None", "investments": "None", "totalAssets": "6496423000", "longTermDebt": "1260317000", "shortTermDebt": "91287000", "treasuryStock": "-271106000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "562137000", "reportedCurrency": "USD", "retainedEarnings": "436509000", "totalLiabilities": "3679977000", "otherCurrentAssets": "736355000", "totalCurrentAssets": "916066000", "currentLongTermDebt": "118822000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5580357000", "currentAccountsPayable": "63427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1162394000", "shortLongTermDebtTotal": "1711568000", "totalShareholderEquity": "2816963000", "capitalLeaseObligations": "883916000", "otherCurrentLiabilities": "820755000", "totalCurrentLiabilities": "1045055000", "otherNonCurrentLiabilities": "147472000", "totalNonCurrentLiabilities": "2634921999", "cashAndShortTermInvestments": "97817000", "commonStockSharesOutstanding": "221928000", "intangibleAssetsExcludingGoodwill": "562137000", "cashAndCashEquivalentsAtCarryingValue": "97817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1239854000", "profitLoss": "None", "dividendPayout": "14007000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5574000", "operatingCashflow": "330678000", "capitalExpenditures": "155641000", "changeInReceivables": "-163202000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1659125000", "cashflowFromInvestment": "1110999000", "stockBasedCompensation": "10325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-217448000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1212070000, "cost_of_revenue": 949471000, "gross_profit": 262599000, "research_and_development": null, "selling_general_admin": 226331000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5381000, "depreciation_amortisation": 316029000, "ebitda": 321410000, "interest_expense": 125042000, "interest_income": null, "other_non_operating": null, "pretax_income": -119442000, "tax_provision": 31041000, "effective_tax_rate": null, "net_income": 938484000, "net_income_continuing_ops": 13961000, "net_income_to_common": 938484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97817000, "short_term_investments": null, "net_receivables": 81894000, "inventory": 83800000, "other_current_assets": null, "total_current_assets": 916066000, "net_ppe": null, "goodwill": 606483000, "intangible_assets": 562137000, "goodwill_and_intangibles": 1168620000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5580357000, "total_assets": 6496423000, "short_term_debt": 91287000, "accounts_payable": 63427000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1045055000, "long_term_debt": 1260317000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2634921999, "total_liabilities": 3679977000, "total_debt": 1351604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 436509000, "total_equity": 2816963000, "shares_outstanding": 221928000, "operating_cash_flow": 330678000, "stock_based_compensation": 10325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1110999000, "dividends_paid": 14007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1659125000, "free_cash_flow": 486319000, "net_change_in_cash": -217448000 }, "raw_data": { "income": { "ebit": "5381000", "ebitda": "321410000", "netIncome": "938484000", "grossProfit": "262599000", "depreciation": "None", "totalRevenue": "1212070000", "costOfRevenue": "949471000", "interestIncome": "12209000", "incomeBeforeTax": "-119442000", "interestExpense": "125042000", "operatingIncome": "36020000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "31041000", "reportedCurrency": "USD", "netInterestIncome": "-155122000", "nonInterestIncome": "None", "operatingExpenses": "226579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-64172000", "costofGoodsAndServicesSold": "949471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316029000", "sellingGeneralAndAdministrative": "226331000", "netIncomeFromContinuingOperations": "13961000" }, "balance": { "goodwill": "606483000", "inventory": "83800000", "commonStock": "905000", "currentDebt": "None", "investments": "None", "totalAssets": "6496423000", "longTermDebt": "1260317000", "shortTermDebt": "91287000", "treasuryStock": "-271106000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "562137000", "reportedCurrency": "USD", "retainedEarnings": "436509000", "totalLiabilities": "3679977000", "otherCurrentAssets": "736355000", "totalCurrentAssets": "916066000", "currentLongTermDebt": "118822000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5580357000", "currentAccountsPayable": "63427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1162394000", "shortLongTermDebtTotal": "1711568000", "totalShareholderEquity": "2816963000", "capitalLeaseObligations": "883916000", "otherCurrentLiabilities": "820755000", "totalCurrentLiabilities": "1045055000", "otherNonCurrentLiabilities": "147472000", "totalNonCurrentLiabilities": "2634921999", "cashAndShortTermInvestments": "97817000", "commonStockSharesOutstanding": "221928000", "intangibleAssetsExcludingGoodwill": "562137000", "cashAndCashEquivalentsAtCarryingValue": "97817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1239854000", "profitLoss": "None", "dividendPayout": "14007000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5574000", "operatingCashflow": "330678000", "capitalExpenditures": "155641000", "changeInReceivables": "-163202000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1659125000", "cashflowFromInvestment": "1110999000", "stockBasedCompensation": "10325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-217448000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316029000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 1144574000, "cost_of_revenue": 904002000, "gross_profit": 240572000, "ebit": 68310000, "ebitda": 308308000, "pretax_income": -120121000, "tax_provision": 71196000, "net_income": 370067000, "net_income_to_common": 370067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388500000, "total_current_assets": 1217200000, "total_assets": 6769600000, "short_term_debt": 101866000, "long_term_debt": 2593585000, "total_debt": 2695451000, "total_liabilities": 4704300000, "total_equity": 2065300000, "shares_outstanding": 212800000, "goodwill_and_intangibles": 2860314000 }, "cash_flow": { "operating_cash_flow": 396900000, "capital_expenditure": 238000000, "free_cash_flow": 634900000, "dividends_paid": 11103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108705, "ticker_id": 6879, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68310000", "ebitda": "308308000", "netIncome": "370067000", "grossProfit": "240572000", "depreciation": "None", "totalRevenue": "1144574000", "costOfRevenue": "904002000", "interestIncome": "11856000", "incomeBeforeTax": "-120121000", "interestExpense": "188431000", "operatingIncome": "-26792000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "71196000", "reportedCurrency": "USD", "netInterestIncome": "-223379000", "nonInterestIncome": "None", "operatingExpenses": "267364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "72683000", "costofGoodsAndServicesSold": "904002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239998000", "sellingGeneralAndAdministrative": "267364000", "netIncomeFromContinuingOperations": "-4730000" }, "balance": { "goodwill": "1707089000", "inventory": "306400000", "commonStock": "897000", "currentDebt": "None", "investments": "None", "totalAssets": "6769600000", "longTermDebt": "2593585000", "shortTermDebt": "101866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1153225000", "reportedCurrency": "USD", "retainedEarnings": "-530919000", "totalLiabilities": "4704300000", "otherCurrentAssets": "273000000", "totalCurrentAssets": "1217200000", "currentLongTermDebt": "101866000", "longTermInvestments": "3259000", "shortTermInvestments": "None", "currentNetReceivables": "249300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5552500000", "currentAccountsPayable": "491300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1275341000", "shortLongTermDebtTotal": "2716531000", "totalShareholderEquity": "2065300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-101866000", "totalCurrentLiabilities": "684500000", "otherNonCurrentLiabilities": "214306000", "totalNonCurrentLiabilities": "4019800000", "cashAndShortTermInvestments": "388500000", "commonStockSharesOutstanding": "212800000", "intangibleAssetsExcludingGoodwill": "1153225000", "cashAndCashEquivalentsAtCarryingValue": "388500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370900000", "profitLoss": "None", "dividendPayout": "11103000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396900000", "capitalExpenditures": "238000000", "changeInReceivables": "-83316000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410100000", "cashflowFromInvestment": "115500000", "stockBasedCompensation": "10791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11103000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "102223000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1144574000, "cost_of_revenue": 904002000, "gross_profit": 240572000, "research_and_development": 0, "selling_general_admin": 267364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68310000, "depreciation_amortisation": 239998000, "ebitda": 308308000, "interest_expense": 188431000, "interest_income": null, "other_non_operating": null, "pretax_income": -120121000, "tax_provision": 71196000, "effective_tax_rate": null, "net_income": 370067000, "net_income_continuing_ops": -4730000, "net_income_to_common": 370067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388500000, "short_term_investments": null, "net_receivables": 249300000, "inventory": 306400000, "other_current_assets": null, "total_current_assets": 1217200000, "net_ppe": null, "goodwill": 1707089000, "intangible_assets": 1153225000, "goodwill_and_intangibles": 2860314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5552500000, "total_assets": 6769600000, "short_term_debt": 101866000, "accounts_payable": 491300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684500000, "long_term_debt": 2593585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4019800000, "total_liabilities": 4704300000, "total_debt": 2695451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530919000, "total_equity": 2065300000, "shares_outstanding": 212800000, "operating_cash_flow": 396900000, "stock_based_compensation": 10791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 115500000, "dividends_paid": 11103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -410100000, "free_cash_flow": 634900000, "net_change_in_cash": 102223000 }, "raw_data": { "income": { "ebit": "68310000", "ebitda": "308308000", "netIncome": "370067000", "grossProfit": "240572000", "depreciation": "None", "totalRevenue": "1144574000", "costOfRevenue": "904002000", "interestIncome": "11856000", "incomeBeforeTax": "-120121000", "interestExpense": "188431000", "operatingIncome": "-26792000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "71196000", "reportedCurrency": "USD", "netInterestIncome": "-223379000", "nonInterestIncome": "None", "operatingExpenses": "267364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "72683000", "costofGoodsAndServicesSold": "904002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239998000", "sellingGeneralAndAdministrative": "267364000", "netIncomeFromContinuingOperations": "-4730000" }, "balance": { "goodwill": "1707089000", "inventory": "306400000", "commonStock": "897000", "currentDebt": "None", "investments": "None", "totalAssets": "6769600000", "longTermDebt": "2593585000", "shortTermDebt": "101866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1153225000", "reportedCurrency": "USD", "retainedEarnings": "-530919000", "totalLiabilities": "4704300000", "otherCurrentAssets": "273000000", "totalCurrentAssets": "1217200000", "currentLongTermDebt": "101866000", "longTermInvestments": "3259000", "shortTermInvestments": "None", "currentNetReceivables": "249300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5552500000", "currentAccountsPayable": "491300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1275341000", "shortLongTermDebtTotal": "2716531000", "totalShareholderEquity": "2065300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-101866000", "totalCurrentLiabilities": "684500000", "otherNonCurrentLiabilities": "214306000", "totalNonCurrentLiabilities": "4019800000", "cashAndShortTermInvestments": "388500000", "commonStockSharesOutstanding": "212800000", "intangibleAssetsExcludingGoodwill": "1153225000", "cashAndCashEquivalentsAtCarryingValue": "388500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370900000", "profitLoss": "None", "dividendPayout": "11103000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396900000", "capitalExpenditures": "238000000", "changeInReceivables": "-83316000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410100000", "cashflowFromInvestment": "115500000", "stockBasedCompensation": "10791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11103000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "102223000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240000000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 272612000, "cost_of_revenue": 289005000, "gross_profit": -16393000, "ebit": -27527000, "ebitda": 4148000, "pretax_income": -27305000, "tax_provision": -5711000, "net_income": -21594000, "net_income_to_common": -21594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162987000, "total_current_assets": 270648000, "total_assets": 2281147000, "short_term_debt": 105025000, "long_term_debt": 160717000, "total_debt": 265742000, "total_liabilities": 1231694000, "total_equity": 1048631000, "shares_outstanding": 142294000, "goodwill_and_intangibles": 800250000 }, "cash_flow": { "operating_cash_flow": 61932000, "capital_expenditure": 8330000, "free_cash_flow": 70262000, "dividends_paid": 97000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108668, "ticker_id": 6879, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27527000", "ebitda": "4148000", "netIncome": "-21594000", "grossProfit": "-16393000", "depreciation": "None", "totalRevenue": "272612000", "costOfRevenue": "289005000", "interestIncome": "1906000", "incomeBeforeTax": "-27305000", "interestExpense": "3139000", "operatingIncome": "-27527000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5711000", "reportedCurrency": "USD", "netInterestIncome": "-1233000", "nonInterestIncome": "None", "operatingExpenses": "11134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31675000", "sellingGeneralAndAdministrative": "11134000", "netIncomeFromContinuingOperations": "-21594000" }, "balance": { "goodwill": "635213000", "inventory": "None", "commonStock": "560000", "currentDebt": "None", "investments": "None", "totalAssets": "2281147000", "longTermDebt": "160717000", "shortTermDebt": "105025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "165037000", "reportedCurrency": "USD", "retainedEarnings": "312988000", "totalLiabilities": "1231694000", "otherCurrentAssets": "32235000", "totalCurrentAssets": "270648000", "currentLongTermDebt": "55124000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2010498999", "currentAccountsPayable": "45742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "722710000", "totalShareholderEquity": "1048631000", "capitalLeaseObligations": "506869000", "otherCurrentLiabilities": "115934000", "totalCurrentLiabilities": "474747000", "otherNonCurrentLiabilities": "38530000", "totalNonCurrentLiabilities": "756946999", "cashAndShortTermInvestments": "162987000", "commonStockSharesOutstanding": "142294000", "intangibleAssetsExcludingGoodwill": "165037000", "cashAndCashEquivalentsAtCarryingValue": "162987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21594000", "profitLoss": "None", "dividendPayout": "97000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61932000", "capitalExpenditures": "8330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41305000", "cashflowFromInvestment": "-8301000", "stockBasedCompensation": "2616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272612000, "cost_of_revenue": 289005000, "gross_profit": -16393000, "research_and_development": null, "selling_general_admin": 11134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27527000, "depreciation_amortisation": 31675000, "ebitda": 4148000, "interest_expense": 3139000, "interest_income": null, "other_non_operating": null, "pretax_income": -27305000, "tax_provision": -5711000, "effective_tax_rate": null, "net_income": -21594000, "net_income_continuing_ops": -21594000, "net_income_to_common": -21594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162987000, "short_term_investments": null, "net_receivables": 75426000, "inventory": null, "other_current_assets": null, "total_current_assets": 270648000, "net_ppe": null, "goodwill": 635213000, "intangible_assets": 165037000, "goodwill_and_intangibles": 800250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2010498999, "total_assets": 2281147000, "short_term_debt": 105025000, "accounts_payable": 45742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474747000, "long_term_debt": 160717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 756946999, "total_liabilities": 1231694000, "total_debt": 265742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 312988000, "total_equity": 1048631000, "shares_outstanding": 142294000, "operating_cash_flow": 61932000, "stock_based_compensation": 2616000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8301000, "dividends_paid": 97000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41305000, "free_cash_flow": 70262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27527000", "ebitda": "4148000", "netIncome": "-21594000", "grossProfit": "-16393000", "depreciation": "None", "totalRevenue": "272612000", "costOfRevenue": "289005000", "interestIncome": "1906000", "incomeBeforeTax": "-27305000", "interestExpense": "3139000", "operatingIncome": "-27527000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5711000", "reportedCurrency": "USD", "netInterestIncome": "-1233000", "nonInterestIncome": "None", "operatingExpenses": "11134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31675000", "sellingGeneralAndAdministrative": "11134000", "netIncomeFromContinuingOperations": "-21594000" }, "balance": { "goodwill": "635213000", "inventory": "None", "commonStock": "560000", "currentDebt": "None", "investments": "None", "totalAssets": "2281147000", "longTermDebt": "160717000", "shortTermDebt": "105025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "165037000", "reportedCurrency": "USD", "retainedEarnings": "312988000", "totalLiabilities": "1231694000", "otherCurrentAssets": "32235000", "totalCurrentAssets": "270648000", "currentLongTermDebt": "55124000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2010498999", "currentAccountsPayable": "45742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "722710000", "totalShareholderEquity": "1048631000", "capitalLeaseObligations": "506869000", "otherCurrentLiabilities": "115934000", "totalCurrentLiabilities": "474747000", "otherNonCurrentLiabilities": "38530000", "totalNonCurrentLiabilities": "756946999", "cashAndShortTermInvestments": "162987000", "commonStockSharesOutstanding": "142294000", "intangibleAssetsExcludingGoodwill": "165037000", "cashAndCashEquivalentsAtCarryingValue": "162987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21594000", "profitLoss": "None", "dividendPayout": "97000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61932000", "capitalExpenditures": "8330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41305000", "cashflowFromInvestment": "-8301000", "stockBasedCompensation": "2616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31675000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 541400000, "cost_of_revenue": 347502000, "gross_profit": 193886000, "ebit": 185308000, "ebitda": 216291000, "pretax_income": 182763000, "tax_provision": 10984000, "net_income": 171600000, "net_income_to_common": 171600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146700000, "total_current_assets": 281400000, "total_assets": 2206400000, "short_term_debt": 110556000, "long_term_debt": 73123000, "total_debt": 183679000, "total_liabilities": 1017600000, "total_equity": 1187400000, "shares_outstanding": 148672000, "goodwill_and_intangibles": 803495000 }, "cash_flow": { "operating_cash_flow": 93382000, "capital_expenditure": 66978000, "free_cash_flow": 160360000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108669, "ticker_id": 6879, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185308000", "ebitda": "216291000", "netIncome": "171600000", "grossProfit": "193886000", "depreciation": "None", "totalRevenue": "541400000", "costOfRevenue": "347502000", "interestIncome": "2079000", "incomeBeforeTax": "182763000", "interestExpense": "2545000", "operatingIncome": "179500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10984000", "reportedCurrency": "USD", "netInterestIncome": "-466000", "nonInterestIncome": "None", "operatingExpenses": "14400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30983000", "sellingGeneralAndAdministrative": "14400000", "netIncomeFromContinuingOperations": "171779000" }, "balance": { "goodwill": "637300000", "inventory": "None", "commonStock": "572000", "currentDebt": "None", "investments": "None", "totalAssets": "2206400000", "longTermDebt": "73123000", "shortTermDebt": "110556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "166195000", "reportedCurrency": "USD", "retainedEarnings": "416889000", "totalLiabilities": "1017600000", "otherCurrentAssets": "-2617000", "totalCurrentAssets": "281400000", "currentLongTermDebt": "54585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839900000", "currentAccountsPayable": "57126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "847263000", "totalShareholderEquity": "1187400000", "capitalLeaseObligations": "387763000", "otherCurrentLiabilities": "225025000", "totalCurrentLiabilities": "472907000", "otherNonCurrentLiabilities": "37717000", "totalNonCurrentLiabilities": "544683000", "cashAndShortTermInvestments": "146700000", "commonStockSharesOutstanding": "148672000", "intangibleAssetsExcludingGoodwill": "166195000", "cashAndCashEquivalentsAtCarryingValue": "146700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93382000", "capitalExpenditures": "66978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125595000", "cashflowFromInvestment": "-66937000", "stockBasedCompensation": "3633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143577000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 541400000, "cost_of_revenue": 347502000, "gross_profit": 193886000, "research_and_development": null, "selling_general_admin": 14400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185308000, "depreciation_amortisation": 30983000, "ebitda": 216291000, "interest_expense": 2545000, "interest_income": null, "other_non_operating": null, "pretax_income": 182763000, "tax_provision": 10984000, "effective_tax_rate": null, "net_income": 171600000, "net_income_continuing_ops": 171779000, "net_income_to_common": 171600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146700000, "short_term_investments": null, "net_receivables": 137317000, "inventory": null, "other_current_assets": null, "total_current_assets": 281400000, "net_ppe": null, "goodwill": 637300000, "intangible_assets": 166195000, "goodwill_and_intangibles": 803495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1839900000, "total_assets": 2206400000, "short_term_debt": 110556000, "accounts_payable": 57126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472907000, "long_term_debt": 73123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 544683000, "total_liabilities": 1017600000, "total_debt": 183679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 416889000, "total_equity": 1187400000, "shares_outstanding": 148672000, "operating_cash_flow": 93382000, "stock_based_compensation": 3633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125595000, "free_cash_flow": 160360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185308000", "ebitda": "216291000", "netIncome": "171600000", "grossProfit": "193886000", "depreciation": "None", "totalRevenue": "541400000", "costOfRevenue": "347502000", "interestIncome": "2079000", "incomeBeforeTax": "182763000", "interestExpense": "2545000", "operatingIncome": "179500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10984000", "reportedCurrency": "USD", "netInterestIncome": "-466000", "nonInterestIncome": "None", "operatingExpenses": "14400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30983000", "sellingGeneralAndAdministrative": "14400000", "netIncomeFromContinuingOperations": "171779000" }, "balance": { "goodwill": "637300000", "inventory": "None", "commonStock": "572000", "currentDebt": "None", "investments": "None", "totalAssets": "2206400000", "longTermDebt": "73123000", "shortTermDebt": "110556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "166195000", "reportedCurrency": "USD", "retainedEarnings": "416889000", "totalLiabilities": "1017600000", "otherCurrentAssets": "-2617000", "totalCurrentAssets": "281400000", "currentLongTermDebt": "54585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839900000", "currentAccountsPayable": "57126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "847263000", "totalShareholderEquity": "1187400000", "capitalLeaseObligations": "387763000", "otherCurrentLiabilities": "225025000", "totalCurrentLiabilities": "472907000", "otherNonCurrentLiabilities": "37717000", "totalNonCurrentLiabilities": "544683000", "cashAndShortTermInvestments": "146700000", "commonStockSharesOutstanding": "148672000", "intangibleAssetsExcludingGoodwill": "166195000", "cashAndCashEquivalentsAtCarryingValue": "146700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93382000", "capitalExpenditures": "66978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125595000", "cashflowFromInvestment": "-66937000", "stockBasedCompensation": "3633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143577000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30983000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 400224000, "cost_of_revenue": 316538000, "gross_profit": 83686000, "ebit": 71428000, "ebitda": 100520000, "pretax_income": 68823000, "tax_provision": 34450000, "net_income": 34487000, "net_income_to_common": 34487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246449000, "total_current_assets": 370464000, "total_assets": 2116550000, "short_term_debt": 90138000, "long_term_debt": 70599000, "total_debt": 160737000, "total_liabilities": 997037000, "total_equity": 1118666000, "shares_outstanding": 147563000, "goodwill_and_intangibles": 777136000 }, "cash_flow": { "operating_cash_flow": 140979000, "capital_expenditure": 18186000, "free_cash_flow": 159165000, "dividends_paid": 339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108671, "ticker_id": 6879, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71428000", "ebitda": "100520000", "netIncome": "34487000", "grossProfit": "83686000", "depreciation": "None", "totalRevenue": "400224000", "costOfRevenue": "316538000", "interestIncome": "2136000", "incomeBeforeTax": "68823000", "interestExpense": "2605000", "operatingIncome": "71468000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "34450000", "reportedCurrency": "USD", "netInterestIncome": "-469000", "nonInterestIncome": "None", "operatingExpenses": "12218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29092000", "sellingGeneralAndAdministrative": "12218000", "netIncomeFromContinuingOperations": "34373000" }, "balance": { "goodwill": "616438000", "inventory": "None", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "2116550000", "longTermDebt": "70599000", "shortTermDebt": "90138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "160698000", "reportedCurrency": "USD", "retainedEarnings": "357953000", "totalLiabilities": "997037000", "otherCurrentAssets": "30457000", "totalCurrentAssets": "370464000", "currentLongTermDebt": "30364000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1746086000", "currentAccountsPayable": "55706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "438397000", "totalShareholderEquity": "1118666000", "capitalLeaseObligations": "337434000", "otherCurrentLiabilities": "209237000", "totalCurrentLiabilities": "459338000", "otherNonCurrentLiabilities": "35140000", "totalNonCurrentLiabilities": "537699000", "cashAndShortTermInvestments": "246449000", "commonStockSharesOutstanding": "147563000", "intangibleAssetsExcludingGoodwill": "160698000", "cashAndCashEquivalentsAtCarryingValue": "246449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34481000", "profitLoss": "None", "dividendPayout": "339000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140979000", "capitalExpenditures": "18186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23043000", "cashflowFromInvestment": "-17964000", "stockBasedCompensation": "4041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 400224000, "cost_of_revenue": 316538000, "gross_profit": 83686000, "research_and_development": null, "selling_general_admin": 12218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71428000, "depreciation_amortisation": 29092000, "ebitda": 100520000, "interest_expense": 2605000, "interest_income": null, "other_non_operating": null, "pretax_income": 68823000, "tax_provision": 34450000, "effective_tax_rate": null, "net_income": 34487000, "net_income_continuing_ops": 34373000, "net_income_to_common": 34487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246449000, "short_term_investments": null, "net_receivables": 93558000, "inventory": null, "other_current_assets": null, "total_current_assets": 370464000, "net_ppe": null, "goodwill": 616438000, "intangible_assets": 160698000, "goodwill_and_intangibles": 777136000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1746086000, "total_assets": 2116550000, "short_term_debt": 90138000, "accounts_payable": 55706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459338000, "long_term_debt": 70599000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 537699000, "total_liabilities": 997037000, "total_debt": 160737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 357953000, "total_equity": 1118666000, "shares_outstanding": 147563000, "operating_cash_flow": 140979000, "stock_based_compensation": 4041000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17964000, "dividends_paid": 339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23043000, "free_cash_flow": 159165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71428000", "ebitda": "100520000", "netIncome": "34487000", "grossProfit": "83686000", "depreciation": "None", "totalRevenue": "400224000", "costOfRevenue": "316538000", "interestIncome": "2136000", "incomeBeforeTax": "68823000", "interestExpense": "2605000", "operatingIncome": "71468000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "34450000", "reportedCurrency": "USD", "netInterestIncome": "-469000", "nonInterestIncome": "None", "operatingExpenses": "12218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29092000", "sellingGeneralAndAdministrative": "12218000", "netIncomeFromContinuingOperations": "34373000" }, "balance": { "goodwill": "616438000", "inventory": "None", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "2116550000", "longTermDebt": "70599000", "shortTermDebt": "90138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "160698000", "reportedCurrency": "USD", "retainedEarnings": "357953000", "totalLiabilities": "997037000", "otherCurrentAssets": "30457000", "totalCurrentAssets": "370464000", "currentLongTermDebt": "30364000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1746086000", "currentAccountsPayable": "55706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "438397000", "totalShareholderEquity": "1118666000", "capitalLeaseObligations": "337434000", "otherCurrentLiabilities": "209237000", "totalCurrentLiabilities": "459338000", "otherNonCurrentLiabilities": "35140000", "totalNonCurrentLiabilities": "537699000", "cashAndShortTermInvestments": "246449000", "commonStockSharesOutstanding": "147563000", "intangibleAssetsExcludingGoodwill": "160698000", "cashAndCashEquivalentsAtCarryingValue": "246449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34481000", "profitLoss": "None", "dividendPayout": "339000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140979000", "capitalExpenditures": "18186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23043000", "cashflowFromInvestment": "-17964000", "stockBasedCompensation": "4041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29092000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 524156000, "cost_of_revenue": 317351000, "gross_profit": 206805000, "ebit": 169934000, "ebitda": 196445000, "pretax_income": 166789000, "tax_provision": 69359000, "net_income": 95083000, "net_income_to_common": 95083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135348000, "total_current_assets": 323469000, "total_assets": 2035905000, "short_term_debt": 94199000, "long_term_debt": 78147000, "total_debt": 172346000, "total_liabilities": 983156000, "total_equity": 1051472000, "shares_outstanding": 147563000, "goodwill_and_intangibles": 759335000 }, "cash_flow": { "operating_cash_flow": 74054000, "capital_expenditure": 13267000, "free_cash_flow": 87321000, "dividends_paid": 69000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108672, "ticker_id": 6879, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169934000", "ebitda": "196445000", "netIncome": "95083000", "grossProfit": "206805000", "depreciation": "None", "totalRevenue": "524156000", "costOfRevenue": "317351000", "interestIncome": "1369000", "incomeBeforeTax": "166789000", "interestExpense": "3145000", "operatingIncome": "193337000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "69359000", "reportedCurrency": "USD", "netInterestIncome": "-1776000", "nonInterestIncome": "None", "operatingExpenses": "13468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26511000", "sellingGeneralAndAdministrative": "13468000", "netIncomeFromContinuingOperations": "97430000" }, "balance": { "goodwill": "602163000", "inventory": "None", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "2035905000", "longTermDebt": "78147000", "shortTermDebt": "94199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "157172000", "reportedCurrency": "USD", "retainedEarnings": "323466000", "totalLiabilities": "983156000", "otherCurrentAssets": "38601000", "totalCurrentAssets": "323469000", "currentLongTermDebt": "36399000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1712436000", "currentAccountsPayable": "43068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448977000", "totalShareholderEquity": "1051472000", "capitalLeaseObligations": "334431000", "otherCurrentLiabilities": "195037000", "totalCurrentLiabilities": "433093000", "otherNonCurrentLiabilities": "32807000", "totalNonCurrentLiabilities": "550063000", "cashAndShortTermInvestments": "135348000", "commonStockSharesOutstanding": "147563000", "intangibleAssetsExcludingGoodwill": "157172000", "cashAndCashEquivalentsAtCarryingValue": "135348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95087000", "profitLoss": "None", "dividendPayout": "69000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74054000", "capitalExpenditures": "13267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39178000", "cashflowFromInvestment": "-13189000", "stockBasedCompensation": "3163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 524156000, "cost_of_revenue": 317351000, "gross_profit": 206805000, "research_and_development": null, "selling_general_admin": 13468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169934000, "depreciation_amortisation": 26511000, "ebitda": 196445000, "interest_expense": 3145000, "interest_income": null, "other_non_operating": null, "pretax_income": 166789000, "tax_provision": 69359000, "effective_tax_rate": null, "net_income": 95083000, "net_income_continuing_ops": 97430000, "net_income_to_common": 95083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135348000, "short_term_investments": null, "net_receivables": 149520000, "inventory": null, "other_current_assets": null, "total_current_assets": 323469000, "net_ppe": null, "goodwill": 602163000, "intangible_assets": 157172000, "goodwill_and_intangibles": 759335000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1712436000, "total_assets": 2035905000, "short_term_debt": 94199000, "accounts_payable": 43068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433093000, "long_term_debt": 78147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 550063000, "total_liabilities": 983156000, "total_debt": 172346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 323466000, "total_equity": 1051472000, "shares_outstanding": 147563000, "operating_cash_flow": 74054000, "stock_based_compensation": 3163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13267000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13189000, "dividends_paid": 69000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39178000, "free_cash_flow": 87321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169934000", "ebitda": "196445000", "netIncome": "95083000", "grossProfit": "206805000", "depreciation": "None", "totalRevenue": "524156000", "costOfRevenue": "317351000", "interestIncome": "1369000", "incomeBeforeTax": "166789000", "interestExpense": "3145000", "operatingIncome": "193337000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "69359000", "reportedCurrency": "USD", "netInterestIncome": "-1776000", "nonInterestIncome": "None", "operatingExpenses": "13468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26511000", "sellingGeneralAndAdministrative": "13468000", "netIncomeFromContinuingOperations": "97430000" }, "balance": { "goodwill": "602163000", "inventory": "None", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "2035905000", "longTermDebt": "78147000", "shortTermDebt": "94199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "157172000", "reportedCurrency": "USD", "retainedEarnings": "323466000", "totalLiabilities": "983156000", "otherCurrentAssets": "38601000", "totalCurrentAssets": "323469000", "currentLongTermDebt": "36399000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1712436000", "currentAccountsPayable": "43068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448977000", "totalShareholderEquity": "1051472000", "capitalLeaseObligations": "334431000", "otherCurrentLiabilities": "195037000", "totalCurrentLiabilities": "433093000", "otherNonCurrentLiabilities": "32807000", "totalNonCurrentLiabilities": "550063000", "cashAndShortTermInvestments": "135348000", "commonStockSharesOutstanding": "147563000", "intangibleAssetsExcludingGoodwill": "157172000", "cashAndCashEquivalentsAtCarryingValue": "135348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95087000", "profitLoss": "None", "dividendPayout": "69000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74054000", "capitalExpenditures": "13267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39178000", "cashflowFromInvestment": "-13189000", "stockBasedCompensation": "3163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26511000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 236162000, "cost_of_revenue": 238363000, "gross_profit": -2201000, "ebit": -14886000, "ebitda": 9317000, "pretax_income": -17249000, "tax_provision": 2517000, "net_income": -19496000, "net_income_to_common": -19496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109776000, "total_current_assets": 228053000, "total_assets": 1858205000, "short_term_debt": 72889000, "long_term_debt": 90988000, "total_debt": 163877000, "total_liabilities": 950772000, "total_equity": 908499000, "shares_outstanding": 147563000, "goodwill_and_intangibles": 714680000 }, "cash_flow": { "operating_cash_flow": 57777000, "capital_expenditure": 4612000, "free_cash_flow": 62389000, "dividends_paid": 386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108673, "ticker_id": 6879, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14886000", "ebitda": "9317000", "netIncome": "-19496000", "grossProfit": "-2201000", "depreciation": "None", "totalRevenue": "236162000", "costOfRevenue": "238363000", "interestIncome": "1519000", "incomeBeforeTax": "-17249000", "interestExpense": "2366000", "operatingIncome": "-13191000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2517000", "reportedCurrency": "USD", "netInterestIncome": "-847000", "nonInterestIncome": "None", "operatingExpenses": "10990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24203000", "sellingGeneralAndAdministrative": "10990000", "netIncomeFromContinuingOperations": "-19766000" }, "balance": { "goodwill": "565739000", "inventory": "None", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "1858205000", "longTermDebt": "90988000", "shortTermDebt": "72889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "148941000", "reportedCurrency": "USD", "retainedEarnings": "246273000", "totalLiabilities": "950772000", "otherCurrentAssets": "47479000", "totalCurrentAssets": "228053000", "currentLongTermDebt": "21906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1630152000", "currentAccountsPayable": "46973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434149000", "totalShareholderEquity": "908499000", "capitalLeaseObligations": "321255000", "otherCurrentLiabilities": "162864000", "totalCurrentLiabilities": "395659000", "otherNonCurrentLiabilities": "30212000", "totalNonCurrentLiabilities": "555113000", "cashAndShortTermInvestments": "109776000", "commonStockSharesOutstanding": "147563000", "intangibleAssetsExcludingGoodwill": "148941000", "cashAndCashEquivalentsAtCarryingValue": "109776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19709000", "profitLoss": "None", "dividendPayout": "386000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57777000", "capitalExpenditures": "4612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34649000", "cashflowFromInvestment": "-4556000", "stockBasedCompensation": "2463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236162000, "cost_of_revenue": 238363000, "gross_profit": -2201000, "research_and_development": null, "selling_general_admin": 10990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14886000, "depreciation_amortisation": 24203000, "ebitda": 9317000, "interest_expense": 2366000, "interest_income": null, "other_non_operating": null, "pretax_income": -17249000, "tax_provision": 2517000, "effective_tax_rate": null, "net_income": -19496000, "net_income_continuing_ops": -19766000, "net_income_to_common": -19496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109776000, "short_term_investments": null, "net_receivables": 70798000, "inventory": null, "other_current_assets": null, "total_current_assets": 228053000, "net_ppe": null, "goodwill": 565739000, "intangible_assets": 148941000, "goodwill_and_intangibles": 714680000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1630152000, "total_assets": 1858205000, "short_term_debt": 72889000, "accounts_payable": 46973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395659000, "long_term_debt": 90988000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 555113000, "total_liabilities": 950772000, "total_debt": 163877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246273000, "total_equity": 908499000, "shares_outstanding": 147563000, "operating_cash_flow": 57777000, "stock_based_compensation": 2463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4556000, "dividends_paid": 386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34649000, "free_cash_flow": 62389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14886000", "ebitda": "9317000", "netIncome": "-19496000", "grossProfit": "-2201000", "depreciation": "None", "totalRevenue": "236162000", "costOfRevenue": "238363000", "interestIncome": "1519000", "incomeBeforeTax": "-17249000", "interestExpense": "2366000", "operatingIncome": "-13191000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2517000", "reportedCurrency": "USD", "netInterestIncome": "-847000", "nonInterestIncome": "None", "operatingExpenses": "10990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24203000", "sellingGeneralAndAdministrative": "10990000", "netIncomeFromContinuingOperations": "-19766000" }, "balance": { "goodwill": "565739000", "inventory": "None", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "1858205000", "longTermDebt": "90988000", "shortTermDebt": "72889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "148941000", "reportedCurrency": "USD", "retainedEarnings": "246273000", "totalLiabilities": "950772000", "otherCurrentAssets": "47479000", "totalCurrentAssets": "228053000", "currentLongTermDebt": "21906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1630152000", "currentAccountsPayable": "46973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434149000", "totalShareholderEquity": "908499000", "capitalLeaseObligations": "321255000", "otherCurrentLiabilities": "162864000", "totalCurrentLiabilities": "395659000", "otherNonCurrentLiabilities": "30212000", "totalNonCurrentLiabilities": "555113000", "cashAndShortTermInvestments": "109776000", "commonStockSharesOutstanding": "147563000", "intangibleAssetsExcludingGoodwill": "148941000", "cashAndCashEquivalentsAtCarryingValue": "109776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19709000", "profitLoss": "None", "dividendPayout": "386000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57777000", "capitalExpenditures": "4612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34649000", "cashflowFromInvestment": "-4556000", "stockBasedCompensation": "2463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24203000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 423394000, "cost_of_revenue": 287952000, "gross_profit": 135442000, "ebit": 142787000, "ebitda": 167149000, "pretax_income": 139698000, "tax_provision": 46453000, "net_income": 93632000, "net_income_to_common": 93632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91350000, "total_current_assets": 227311000, "total_assets": 1862060000, "short_term_debt": 89430000, "long_term_debt": 59027000, "total_debt": 148457000, "total_liabilities": 903517000, "total_equity": 959549000, "shares_outstanding": 152175000, "goodwill_and_intangibles": 711315000 }, "cash_flow": { "operating_cash_flow": 40691000, "capital_expenditure": 37332000, "free_cash_flow": 78023000, "dividends_paid": 1714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108674, "ticker_id": 6879, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142787000", "ebitda": "167149000", "netIncome": "93632000", "grossProfit": "135442000", "depreciation": "None", "totalRevenue": "423394000", "costOfRevenue": "287952000", "interestIncome": "1787000", "incomeBeforeTax": "139698000", "interestExpense": "3333000", "operatingIncome": "124219000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46453000", "reportedCurrency": "USD", "netInterestIncome": "-1546000", "nonInterestIncome": "None", "operatingExpenses": "11223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24362000", "sellingGeneralAndAdministrative": "11223000", "netIncomeFromContinuingOperations": "93245000" }, "balance": { "goodwill": "563404000", "inventory": "None", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1862060000", "longTermDebt": "59027000", "shortTermDebt": "89430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "147911000", "reportedCurrency": "USD", "retainedEarnings": "291644000", "totalLiabilities": "903517000", "otherCurrentAssets": "37038000", "totalCurrentAssets": "227311000", "currentLongTermDebt": "41260000", "longTermInvestments": "None", "shortTermInvestments": "50000", "currentNetReceivables": "98873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1634749000", "currentAccountsPayable": "35340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427414000", "totalShareholderEquity": "959549000", "capitalLeaseObligations": "327127000", "otherCurrentLiabilities": "176414000", "totalCurrentLiabilities": "367895000", "otherNonCurrentLiabilities": "31984000", "totalNonCurrentLiabilities": "535622000", "cashAndShortTermInvestments": "91350000", "commonStockSharesOutstanding": "152175000", "intangibleAssetsExcludingGoodwill": "147911000", "cashAndCashEquivalentsAtCarryingValue": "91350000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93566000", "profitLoss": "None", "dividendPayout": "1714000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40691000", "capitalExpenditures": "37332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55196000", "cashflowFromInvestment": "-27057000", "stockBasedCompensation": "766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2026000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 423394000, "cost_of_revenue": 287952000, "gross_profit": 135442000, "research_and_development": null, "selling_general_admin": 11223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142787000, "depreciation_amortisation": 24362000, "ebitda": 167149000, "interest_expense": 3333000, "interest_income": null, "other_non_operating": null, "pretax_income": 139698000, "tax_provision": 46453000, "effective_tax_rate": null, "net_income": 93632000, "net_income_continuing_ops": 93245000, "net_income_to_common": 93632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91350000, "short_term_investments": 50000, "net_receivables": 98873000, "inventory": null, "other_current_assets": null, "total_current_assets": 227311000, "net_ppe": null, "goodwill": 563404000, "intangible_assets": 147911000, "goodwill_and_intangibles": 711315000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1634749000, "total_assets": 1862060000, "short_term_debt": 89430000, "accounts_payable": 35340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367895000, "long_term_debt": 59027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 535622000, "total_liabilities": 903517000, "total_debt": 148457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 291644000, "total_equity": 959549000, "shares_outstanding": 152175000, "operating_cash_flow": 40691000, "stock_based_compensation": 766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27057000, "dividends_paid": 1714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55196000, "free_cash_flow": 78023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142787000", "ebitda": "167149000", "netIncome": "93632000", "grossProfit": "135442000", "depreciation": "None", "totalRevenue": "423394000", "costOfRevenue": "287952000", "interestIncome": "1787000", "incomeBeforeTax": "139698000", "interestExpense": "3333000", "operatingIncome": "124219000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46453000", "reportedCurrency": "USD", "netInterestIncome": "-1546000", "nonInterestIncome": "None", "operatingExpenses": "11223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24362000", "sellingGeneralAndAdministrative": "11223000", "netIncomeFromContinuingOperations": "93245000" }, "balance": { "goodwill": "563404000", "inventory": "None", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1862060000", "longTermDebt": "59027000", "shortTermDebt": "89430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "147911000", "reportedCurrency": "USD", "retainedEarnings": "291644000", "totalLiabilities": "903517000", "otherCurrentAssets": "37038000", "totalCurrentAssets": "227311000", "currentLongTermDebt": "41260000", "longTermInvestments": "None", "shortTermInvestments": "50000", "currentNetReceivables": "98873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1634749000", "currentAccountsPayable": "35340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427414000", "totalShareholderEquity": "959549000", "capitalLeaseObligations": "327127000", "otherCurrentLiabilities": "176414000", "totalCurrentLiabilities": "367895000", "otherNonCurrentLiabilities": "31984000", "totalNonCurrentLiabilities": "535622000", "cashAndShortTermInvestments": "91350000", "commonStockSharesOutstanding": "152175000", "intangibleAssetsExcludingGoodwill": "147911000", "cashAndCashEquivalentsAtCarryingValue": "91350000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93566000", "profitLoss": "None", "dividendPayout": "1714000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40691000", "capitalExpenditures": "37332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55196000", "cashflowFromInvestment": "-27057000", "stockBasedCompensation": "766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2026000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24362000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 368631000, "cost_of_revenue": 285956000, "gross_profit": 82675000, "ebit": 89842000, "ebitda": 115464000, "pretax_income": 84863000, "tax_provision": -468000, "net_income": 85463000, "net_income_to_common": 85463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134409000, "total_current_assets": 261035000, "total_assets": 1927159000, "short_term_debt": 74103000, "long_term_debt": 129839000, "total_debt": 203942000, "total_liabilities": 1030436000, "total_equity": 897666000, "shares_outstanding": 152175000, "goodwill_and_intangibles": 729663000 }, "cash_flow": { "operating_cash_flow": 118659000, "capital_expenditure": 7937000, "free_cash_flow": 126596000, "dividends_paid": 1714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108676, "ticker_id": 6879, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89842000", "ebitda": "115464000", "netIncome": "85463000", "grossProfit": "82675000", "depreciation": "None", "totalRevenue": "368631000", "costOfRevenue": "285956000", "interestIncome": "2356000", "incomeBeforeTax": "84863000", "interestExpense": "4979000", "operatingIncome": "72040000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-468000", "reportedCurrency": "USD", "netInterestIncome": "-2623000", "nonInterestIncome": "None", "operatingExpenses": "10635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25622000", "sellingGeneralAndAdministrative": "10635000", "netIncomeFromContinuingOperations": "85331000" }, "balance": { "goodwill": "578721000", "inventory": "None", "commonStock": "603000", "currentDebt": "None", "investments": "None", "totalAssets": "1927159000", "longTermDebt": "129839000", "shortTermDebt": "74103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "150942000", "reportedCurrency": "USD", "retainedEarnings": "199212000", "totalLiabilities": "1030436000", "otherCurrentAssets": "25874000", "totalCurrentAssets": "261035000", "currentLongTermDebt": "22955000", "longTermInvestments": "None", "shortTermInvestments": "6306000", "currentNetReceivables": "94446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1666124000", "currentAccountsPayable": "44198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500062000", "totalShareholderEquity": "897666000", "capitalLeaseObligations": "347268000", "otherCurrentLiabilities": "194670000", "totalCurrentLiabilities": "411943000", "otherNonCurrentLiabilities": "31144000", "totalNonCurrentLiabilities": "618493000", "cashAndShortTermInvestments": "134409000", "commonStockSharesOutstanding": "152175000", "intangibleAssetsExcludingGoodwill": "150942000", "cashAndCashEquivalentsAtCarryingValue": "134409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85467000", "profitLoss": "None", "dividendPayout": "1714000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18046000", "operatingCashflow": "118659000", "capitalExpenditures": "7937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103477000", "cashflowFromInvestment": "-7908000", "stockBasedCompensation": "2781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368631000, "cost_of_revenue": 285956000, "gross_profit": 82675000, "research_and_development": null, "selling_general_admin": 10635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89842000, "depreciation_amortisation": 25622000, "ebitda": 115464000, "interest_expense": 4979000, "interest_income": null, "other_non_operating": null, "pretax_income": 84863000, "tax_provision": -468000, "effective_tax_rate": null, "net_income": 85463000, "net_income_continuing_ops": 85331000, "net_income_to_common": 85463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134409000, "short_term_investments": 6306000, "net_receivables": 94446000, "inventory": null, "other_current_assets": null, "total_current_assets": 261035000, "net_ppe": null, "goodwill": 578721000, "intangible_assets": 150942000, "goodwill_and_intangibles": 729663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1666124000, "total_assets": 1927159000, "short_term_debt": 74103000, "accounts_payable": 44198000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411943000, "long_term_debt": 129839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 618493000, "total_liabilities": 1030436000, "total_debt": 203942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 199212000, "total_equity": 897666000, "shares_outstanding": 152175000, "operating_cash_flow": 118659000, "stock_based_compensation": 2781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7908000, "dividends_paid": 1714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103477000, "free_cash_flow": 126596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89842000", "ebitda": "115464000", "netIncome": "85463000", "grossProfit": "82675000", "depreciation": "None", "totalRevenue": "368631000", "costOfRevenue": "285956000", "interestIncome": "2356000", "incomeBeforeTax": "84863000", "interestExpense": "4979000", "operatingIncome": "72040000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-468000", "reportedCurrency": "USD", "netInterestIncome": "-2623000", "nonInterestIncome": "None", "operatingExpenses": "10635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25622000", "sellingGeneralAndAdministrative": "10635000", "netIncomeFromContinuingOperations": "85331000" }, "balance": { "goodwill": "578721000", "inventory": "None", "commonStock": "603000", "currentDebt": "None", "investments": "None", "totalAssets": "1927159000", "longTermDebt": "129839000", "shortTermDebt": "74103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "150942000", "reportedCurrency": "USD", "retainedEarnings": "199212000", "totalLiabilities": "1030436000", "otherCurrentAssets": "25874000", "totalCurrentAssets": "261035000", "currentLongTermDebt": "22955000", "longTermInvestments": "None", "shortTermInvestments": "6306000", "currentNetReceivables": "94446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1666124000", "currentAccountsPayable": "44198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500062000", "totalShareholderEquity": "897666000", "capitalLeaseObligations": "347268000", "otherCurrentLiabilities": "194670000", "totalCurrentLiabilities": "411943000", "otherNonCurrentLiabilities": "31144000", "totalNonCurrentLiabilities": "618493000", "cashAndShortTermInvestments": "134409000", "commonStockSharesOutstanding": "152175000", "intangibleAssetsExcludingGoodwill": "150942000", "cashAndCashEquivalentsAtCarryingValue": "134409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85467000", "profitLoss": "None", "dividendPayout": "1714000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18046000", "operatingCashflow": "118659000", "capitalExpenditures": "7937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103477000", "cashflowFromInvestment": "-7908000", "stockBasedCompensation": "2781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25622000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 499245000, "cost_of_revenue": 318997000, "gross_profit": 180248000, "ebit": 196158000, "ebitda": 223569000, "pretax_income": 191029000, "tax_provision": 63072000, "net_income": 128130000, "net_income_to_common": 128130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136479000, "total_current_assets": 289060000, "total_assets": 2061814000, "short_term_debt": 84411000, "long_term_debt": 202986000, "total_debt": 287397000, "total_liabilities": 1144607000, "total_equity": 918014000, "shares_outstanding": 154350000, "goodwill_and_intangibles": 781534000 }, "cash_flow": { "operating_cash_flow": 40230000, "capital_expenditure": 10733000, "free_cash_flow": 50963000, "dividends_paid": 116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108677, "ticker_id": 6879, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196158000", "ebitda": "223569000", "netIncome": "128130000", "grossProfit": "180248000", "depreciation": "None", "totalRevenue": "499245000", "costOfRevenue": "318997000", "interestIncome": "2004000", "incomeBeforeTax": "191029000", "interestExpense": "5129000", "operatingIncome": "166595000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "63072000", "reportedCurrency": "USD", "netInterestIncome": "-3125000", "nonInterestIncome": "None", "operatingExpenses": "13653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27411000", "sellingGeneralAndAdministrative": "13653000", "netIncomeFromContinuingOperations": "127957000" }, "balance": { "goodwill": "621658000", "inventory": "None", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "2061814000", "longTermDebt": "202986000", "shortTermDebt": "84411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "159876000", "reportedCurrency": "USD", "retainedEarnings": "128130000", "totalLiabilities": "1144607000", "otherCurrentAssets": "27233000", "totalCurrentAssets": "289060000", "currentLongTermDebt": "27409000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772754000", "currentAccountsPayable": "33829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "602810000", "totalShareholderEquity": "918014000", "capitalLeaseObligations": "372415000", "otherCurrentLiabilities": "187595000", "totalCurrentLiabilities": "381735000", "otherNonCurrentLiabilities": "33238000", "totalNonCurrentLiabilities": "762872000", "cashAndShortTermInvestments": "136479000", "commonStockSharesOutstanding": "154350000", "intangibleAssetsExcludingGoodwill": "159876000", "cashAndCashEquivalentsAtCarryingValue": "136479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127736000", "profitLoss": "None", "dividendPayout": "116000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40230000", "capitalExpenditures": "10733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26646000", "cashflowFromInvestment": "-6594000", "stockBasedCompensation": "2887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38537000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 499245000, "cost_of_revenue": 318997000, "gross_profit": 180248000, "research_and_development": null, "selling_general_admin": 13653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196158000, "depreciation_amortisation": 27411000, "ebitda": 223569000, "interest_expense": 5129000, "interest_income": null, "other_non_operating": null, "pretax_income": 191029000, "tax_provision": 63072000, "effective_tax_rate": null, "net_income": 128130000, "net_income_continuing_ops": 127957000, "net_income_to_common": 128130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136479000, "short_term_investments": null, "net_receivables": 125348000, "inventory": null, "other_current_assets": null, "total_current_assets": 289060000, "net_ppe": null, "goodwill": 621658000, "intangible_assets": 159876000, "goodwill_and_intangibles": 781534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1772754000, "total_assets": 2061814000, "short_term_debt": 84411000, "accounts_payable": 33829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381735000, "long_term_debt": 202986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 762872000, "total_liabilities": 1144607000, "total_debt": 287397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128130000, "total_equity": 918014000, "shares_outstanding": 154350000, "operating_cash_flow": 40230000, "stock_based_compensation": 2887000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6594000, "dividends_paid": 116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26646000, "free_cash_flow": 50963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196158000", "ebitda": "223569000", "netIncome": "128130000", "grossProfit": "180248000", "depreciation": "None", "totalRevenue": "499245000", "costOfRevenue": "318997000", "interestIncome": "2004000", "incomeBeforeTax": "191029000", "interestExpense": "5129000", "operatingIncome": "166595000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "63072000", "reportedCurrency": "USD", "netInterestIncome": "-3125000", "nonInterestIncome": "None", "operatingExpenses": "13653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27411000", "sellingGeneralAndAdministrative": "13653000", "netIncomeFromContinuingOperations": "127957000" }, "balance": { "goodwill": "621658000", "inventory": "None", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "2061814000", "longTermDebt": "202986000", "shortTermDebt": "84411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "159876000", "reportedCurrency": "USD", "retainedEarnings": "128130000", "totalLiabilities": "1144607000", "otherCurrentAssets": "27233000", "totalCurrentAssets": "289060000", "currentLongTermDebt": "27409000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772754000", "currentAccountsPayable": "33829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "602810000", "totalShareholderEquity": "918014000", "capitalLeaseObligations": "372415000", "otherCurrentLiabilities": "187595000", "totalCurrentLiabilities": "381735000", "otherNonCurrentLiabilities": "33238000", "totalNonCurrentLiabilities": "762872000", "cashAndShortTermInvestments": "136479000", "commonStockSharesOutstanding": "154350000", "intangibleAssetsExcludingGoodwill": "159876000", "cashAndCashEquivalentsAtCarryingValue": "136479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127736000", "profitLoss": "None", "dividendPayout": "116000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40230000", "capitalExpenditures": "10733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26646000", "cashflowFromInvestment": "-6594000", "stockBasedCompensation": "2887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38537000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27411000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 275372000, "cost_of_revenue": 253978000, "gross_profit": 21394000, "ebit": 3799000, "ebitda": 31614000, "pretax_income": -869000, "tax_provision": 9922000, "net_income": -10751000, "net_income_to_common": -10751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133842000, "total_current_assets": 262447000, "total_assets": 2176387000, "short_term_debt": 108497000, "long_term_debt": 176551000, "total_debt": 285048000, "total_liabilities": 1243779000, "total_equity": 933636000, "shares_outstanding": 157010000, "goodwill_and_intangibles": 843807000 }, "cash_flow": { "operating_cash_flow": 33153000, "capital_expenditure": 15884000, "free_cash_flow": 49037000, "dividends_paid": 1598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108678, "ticker_id": 6879, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3799000", "ebitda": "31614000", "netIncome": "-10751000", "grossProfit": "21394000", "depreciation": "None", "totalRevenue": "275372000", "costOfRevenue": "253978000", "interestIncome": "1911000", "incomeBeforeTax": "-869000", "interestExpense": "4661000", "operatingIncome": "11129000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9922000", "reportedCurrency": "USD", "netInterestIncome": "-2750000", "nonInterestIncome": "None", "operatingExpenses": "10265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27815000", "sellingGeneralAndAdministrative": "10265000", "netIncomeFromContinuingOperations": "-10791000" }, "balance": { "goodwill": "672502000", "inventory": "1", "commonStock": "621000", "currentDebt": "None", "investments": "None", "totalAssets": "2176387000", "longTermDebt": "176551000", "shortTermDebt": "108497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "171305000", "reportedCurrency": "USD", "retainedEarnings": "17411000", "totalLiabilities": "1243779000", "otherCurrentAssets": "34183000", "totalCurrentAssets": "262447000", "currentLongTermDebt": "49411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913940000", "currentAccountsPayable": "35824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "628031000", "totalShareholderEquity": "933636000", "capitalLeaseObligations": "402069000", "otherCurrentLiabilities": "179488000", "totalCurrentLiabilities": "474141000", "otherNonCurrentLiabilities": "35326000", "totalNonCurrentLiabilities": "769638000", "cashAndShortTermInvestments": "133842000", "commonStockSharesOutstanding": "157010000", "intangibleAssetsExcludingGoodwill": "171305000", "cashAndCashEquivalentsAtCarryingValue": "133842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10694000", "profitLoss": "None", "dividendPayout": "1598000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33153000", "capitalExpenditures": "15884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18381000", "cashflowFromInvestment": "-15990000", "stockBasedCompensation": "1409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32894000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275372000, "cost_of_revenue": 253978000, "gross_profit": 21394000, "research_and_development": null, "selling_general_admin": 10265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3799000, "depreciation_amortisation": 27815000, "ebitda": 31614000, "interest_expense": 4661000, "interest_income": null, "other_non_operating": null, "pretax_income": -869000, "tax_provision": 9922000, "effective_tax_rate": null, "net_income": -10751000, "net_income_continuing_ops": -10791000, "net_income_to_common": -10751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133842000, "short_term_investments": null, "net_receivables": 94422000, "inventory": 1, "other_current_assets": null, "total_current_assets": 262447000, "net_ppe": null, "goodwill": 672502000, "intangible_assets": 171305000, "goodwill_and_intangibles": 843807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1913940000, "total_assets": 2176387000, "short_term_debt": 108497000, "accounts_payable": 35824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474141000, "long_term_debt": 176551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 769638000, "total_liabilities": 1243779000, "total_debt": 285048000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17411000, "total_equity": 933636000, "shares_outstanding": 157010000, "operating_cash_flow": 33153000, "stock_based_compensation": 1409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15990000, "dividends_paid": 1598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18381000, "free_cash_flow": 49037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3799000", "ebitda": "31614000", "netIncome": "-10751000", "grossProfit": "21394000", "depreciation": "None", "totalRevenue": "275372000", "costOfRevenue": "253978000", "interestIncome": "1911000", "incomeBeforeTax": "-869000", "interestExpense": "4661000", "operatingIncome": "11129000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9922000", "reportedCurrency": "USD", "netInterestIncome": "-2750000", "nonInterestIncome": "None", "operatingExpenses": "10265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27815000", "sellingGeneralAndAdministrative": "10265000", "netIncomeFromContinuingOperations": "-10791000" }, "balance": { "goodwill": "672502000", "inventory": "1", "commonStock": "621000", "currentDebt": "None", "investments": "None", "totalAssets": "2176387000", "longTermDebt": "176551000", "shortTermDebt": "108497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "171305000", "reportedCurrency": "USD", "retainedEarnings": "17411000", "totalLiabilities": "1243779000", "otherCurrentAssets": "34183000", "totalCurrentAssets": "262447000", "currentLongTermDebt": "49411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913940000", "currentAccountsPayable": "35824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "628031000", "totalShareholderEquity": "933636000", "capitalLeaseObligations": "402069000", "otherCurrentLiabilities": "179488000", "totalCurrentLiabilities": "474141000", "otherNonCurrentLiabilities": "35326000", "totalNonCurrentLiabilities": "769638000", "cashAndShortTermInvestments": "133842000", "commonStockSharesOutstanding": "157010000", "intangibleAssetsExcludingGoodwill": "171305000", "cashAndCashEquivalentsAtCarryingValue": "133842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10694000", "profitLoss": "None", "dividendPayout": "1598000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33153000", "capitalExpenditures": "15884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18381000", "cashflowFromInvestment": "-15990000", "stockBasedCompensation": "1409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32894000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27815000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 409433000, "cost_of_revenue": 279419000, "gross_profit": 130014000, "ebit": 87470000, "ebitda": 114250000, "pretax_income": 83916000, "tax_provision": 36224000, "net_income": 41862000, "net_income_to_common": 41862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89392000, "total_current_assets": 224407000, "total_assets": 2125616000, "short_term_debt": 110342000, "long_term_debt": 112241000, "total_debt": 222583000, "total_liabilities": 1176478000, "total_equity": 950069000, "shares_outstanding": 158100000, "goodwill_and_intangibles": 830665000 }, "cash_flow": { "operating_cash_flow": 63361000, "capital_expenditure": 29697000, "free_cash_flow": 93058000, "dividends_paid": 110160000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108679, "ticker_id": 6879, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87470000", "ebitda": "114250000", "netIncome": "41862000", "grossProfit": "130014000", "depreciation": "None", "totalRevenue": "409433000", "costOfRevenue": "279419000", "interestIncome": "2146000", "incomeBeforeTax": "83916000", "interestExpense": "3728000", "operatingIncome": "109995000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36224000", "reportedCurrency": "USD", "netInterestIncome": "-1582000", "nonInterestIncome": "None", "operatingExpenses": "20019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26780000", "sellingGeneralAndAdministrative": "18566000", "netIncomeFromContinuingOperations": "47692000" }, "balance": { "goodwill": "661482000", "inventory": "8394000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "2125616000", "longTermDebt": "112241000", "shortTermDebt": "110342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "169183000", "reportedCurrency": "USD", "retainedEarnings": "41862000", "totalLiabilities": "1176478000", "otherCurrentAssets": "19284000", "totalCurrentAssets": "224407000", "currentLongTermDebt": "52828000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901209000", "currentAccountsPayable": "43239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "582703000", "totalShareholderEquity": "950069000", "capitalLeaseObligations": "417634000", "otherCurrentLiabilities": "190078000", "totalCurrentLiabilities": "453214000", "otherNonCurrentLiabilities": "34151000", "totalNonCurrentLiabilities": "723264000", "cashAndShortTermInvestments": "89392000", "commonStockSharesOutstanding": "158100000", "intangibleAssetsExcludingGoodwill": "169183000", "cashAndCashEquivalentsAtCarryingValue": "89392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41735000", "profitLoss": "None", "dividendPayout": "110160000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16017000", "operatingCashflow": "63361000", "capitalExpenditures": "29697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81675000", "cashflowFromInvestment": "-25681000", "stockBasedCompensation": "2220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110160000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 409433000, "cost_of_revenue": 279419000, "gross_profit": 130014000, "research_and_development": null, "selling_general_admin": 18566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87470000, "depreciation_amortisation": 26780000, "ebitda": 114250000, "interest_expense": 3728000, "interest_income": null, "other_non_operating": null, "pretax_income": 83916000, "tax_provision": 36224000, "effective_tax_rate": null, "net_income": 41862000, "net_income_continuing_ops": 47692000, "net_income_to_common": 41862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89392000, "short_term_investments": null, "net_receivables": 107337000, "inventory": 8394000, "other_current_assets": null, "total_current_assets": 224407000, "net_ppe": null, "goodwill": 661482000, "intangible_assets": 169183000, "goodwill_and_intangibles": 830665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1901209000, "total_assets": 2125616000, "short_term_debt": 110342000, "accounts_payable": 43239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 453214000, "long_term_debt": 112241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723264000, "total_liabilities": 1176478000, "total_debt": 222583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41862000, "total_equity": 950069000, "shares_outstanding": 158100000, "operating_cash_flow": 63361000, "stock_based_compensation": 2220000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25681000, "dividends_paid": 110160000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81675000, "free_cash_flow": 93058000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87470000", "ebitda": "114250000", "netIncome": "41862000", "grossProfit": "130014000", "depreciation": "None", "totalRevenue": "409433000", "costOfRevenue": "279419000", "interestIncome": "2146000", "incomeBeforeTax": "83916000", "interestExpense": "3728000", "operatingIncome": "109995000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36224000", "reportedCurrency": "USD", "netInterestIncome": "-1582000", "nonInterestIncome": "None", "operatingExpenses": "20019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26780000", "sellingGeneralAndAdministrative": "18566000", "netIncomeFromContinuingOperations": "47692000" }, "balance": { "goodwill": "661482000", "inventory": "8394000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "2125616000", "longTermDebt": "112241000", "shortTermDebt": "110342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "169183000", "reportedCurrency": "USD", "retainedEarnings": "41862000", "totalLiabilities": "1176478000", "otherCurrentAssets": "19284000", "totalCurrentAssets": "224407000", "currentLongTermDebt": "52828000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901209000", "currentAccountsPayable": "43239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "582703000", "totalShareholderEquity": "950069000", "capitalLeaseObligations": "417634000", "otherCurrentLiabilities": "190078000", "totalCurrentLiabilities": "453214000", "otherNonCurrentLiabilities": "34151000", "totalNonCurrentLiabilities": "723264000", "cashAndShortTermInvestments": "89392000", "commonStockSharesOutstanding": "158100000", "intangibleAssetsExcludingGoodwill": "169183000", "cashAndCashEquivalentsAtCarryingValue": "89392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41735000", "profitLoss": "None", "dividendPayout": "110160000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16017000", "operatingCashflow": "63361000", "capitalExpenditures": "29697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81675000", "cashflowFromInvestment": "-25681000", "stockBasedCompensation": "2220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110160000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26780000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 361533000, "cost_of_revenue": 291052000, "gross_profit": 70481000, "ebit": 74620000, "ebitda": 101464000, "pretax_income": 69451000, "tax_provision": 33716000, "net_income": 36158000, "net_income_to_common": 36158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130900000, "total_current_assets": 279300000, "total_assets": 2097300000, "short_term_debt": 105318000, "long_term_debt": 132100000, "total_debt": 237418000, "total_liabilities": 1132300000, "total_equity": 963600000, "shares_outstanding": 157804000, "goodwill_and_intangibles": 804413000 }, "cash_flow": { "operating_cash_flow": 108630000, "capital_expenditure": 11889000, "free_cash_flow": 120519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108681, "ticker_id": 6879, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74620000", "ebitda": "101464000", "netIncome": "36158000", "grossProfit": "70481000", "depreciation": "None", "totalRevenue": "361533000", "costOfRevenue": "291052000", "interestIncome": "2800000", "incomeBeforeTax": "69451000", "interestExpense": "5169000", "operatingIncome": "58709000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33716000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "11772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26844000", "sellingGeneralAndAdministrative": "11772000", "netIncomeFromContinuingOperations": "35800000" }, "balance": { "goodwill": "640358000", "inventory": "None", "commonStock": "629000", "currentDebt": "None", "investments": "None", "totalAssets": "2097300000", "longTermDebt": "132100000", "shortTermDebt": "105318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "164055000", "reportedCurrency": "USD", "retainedEarnings": "104972000", "totalLiabilities": "1132300000", "otherCurrentAssets": "34047000", "totalCurrentAssets": "279300000", "currentLongTermDebt": "49053000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1818100000", "currentAccountsPayable": "33325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "525300000", "totalShareholderEquity": "963600000", "capitalLeaseObligations": "393200000", "otherCurrentLiabilities": "195478000", "totalCurrentLiabilities": "431548000", "otherNonCurrentLiabilities": "318400000", "totalNonCurrentLiabilities": "700686000", "cashAndShortTermInvestments": "130900000", "commonStockSharesOutstanding": "157804000", "intangibleAssetsExcludingGoodwill": "164055000", "cashAndCashEquivalentsAtCarryingValue": "130900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12160000", "operatingCashflow": "108630000", "capitalExpenditures": "11889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74530000", "cashflowFromInvestment": "-11752000", "stockBasedCompensation": "1794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361533000, "cost_of_revenue": 291052000, "gross_profit": 70481000, "research_and_development": null, "selling_general_admin": 11772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74620000, "depreciation_amortisation": 26844000, "ebitda": 101464000, "interest_expense": 5169000, "interest_income": null, "other_non_operating": null, "pretax_income": 69451000, "tax_provision": 33716000, "effective_tax_rate": null, "net_income": 36158000, "net_income_continuing_ops": 35800000, "net_income_to_common": 36158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130900000, "short_term_investments": null, "net_receivables": 114353000, "inventory": null, "other_current_assets": null, "total_current_assets": 279300000, "net_ppe": null, "goodwill": 640358000, "intangible_assets": 164055000, "goodwill_and_intangibles": 804413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1818100000, "total_assets": 2097300000, "short_term_debt": 105318000, "accounts_payable": 33325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431548000, "long_term_debt": 132100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 700686000, "total_liabilities": 1132300000, "total_debt": 237418000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 104972000, "total_equity": 963600000, "shares_outstanding": 157804000, "operating_cash_flow": 108630000, "stock_based_compensation": 1794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11889000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74530000, "free_cash_flow": 120519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74620000", "ebitda": "101464000", "netIncome": "36158000", "grossProfit": "70481000", "depreciation": "None", "totalRevenue": "361533000", "costOfRevenue": "291052000", "interestIncome": "2800000", "incomeBeforeTax": "69451000", "interestExpense": "5169000", "operatingIncome": "58709000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33716000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "11772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26844000", "sellingGeneralAndAdministrative": "11772000", "netIncomeFromContinuingOperations": "35800000" }, "balance": { "goodwill": "640358000", "inventory": "None", "commonStock": "629000", "currentDebt": "None", "investments": "None", "totalAssets": "2097300000", "longTermDebt": "132100000", "shortTermDebt": "105318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "164055000", "reportedCurrency": "USD", "retainedEarnings": "104972000", "totalLiabilities": "1132300000", "otherCurrentAssets": "34047000", "totalCurrentAssets": "279300000", "currentLongTermDebt": "49053000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1818100000", "currentAccountsPayable": "33325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "525300000", "totalShareholderEquity": "963600000", "capitalLeaseObligations": "393200000", "otherCurrentLiabilities": "195478000", "totalCurrentLiabilities": "431548000", "otherNonCurrentLiabilities": "318400000", "totalNonCurrentLiabilities": "700686000", "cashAndShortTermInvestments": "130900000", "commonStockSharesOutstanding": "157804000", "intangibleAssetsExcludingGoodwill": "164055000", "cashAndCashEquivalentsAtCarryingValue": "130900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12160000", "operatingCashflow": "108630000", "capitalExpenditures": "11889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74530000", "cashflowFromInvestment": "-11752000", "stockBasedCompensation": "1794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26844000", "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": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "income_statement": { "revenue": 462067000, "cost_of_revenue": 293998000, "gross_profit": 168069000, "ebit": 123955000, "ebitda": 149274000, "pretax_income": 117818000, "tax_provision": 57468000, "net_income": 56177000, "net_income_to_common": 56177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111700000, "total_current_assets": 292500000, "total_assets": 2170900000, "short_term_debt": 114995000, "long_term_debt": 146112000, "total_debt": 261107000, "total_liabilities": 1198300000, "total_equity": 971200000, "shares_outstanding": 157584000, "goodwill_and_intangibles": 827626000 }, "cash_flow": { "operating_cash_flow": 52320000, "capital_expenditure": 9018000, "free_cash_flow": 61338000, "dividends_paid": 102000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108682, "ticker_id": 6879, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:46:00.857059+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123955000", "ebitda": "149274000", "netIncome": "56177000", "grossProfit": "168069000", "depreciation": "None", "totalRevenue": "462067000", "costOfRevenue": "293998000", "interestIncome": "2000000", "incomeBeforeTax": "117818000", "interestExpense": "6137000", "operatingIncome": "154489000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57468000", "reportedCurrency": "USD", "netInterestIncome": "-4100000", "nonInterestIncome": "None", "operatingExpenses": "13580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-30534000", "costofGoodsAndServicesSold": "293998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25319000", "sellingGeneralAndAdministrative": "11960000", "netIncomeFromContinuingOperations": "60350000" }, "balance": { "goodwill": "658723000", "inventory": "8600000", "commonStock": "629000", "currentDebt": "None", "investments": "None", "totalAssets": "2170900000", "longTermDebt": "146112000", "shortTermDebt": "114995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "168903000", "reportedCurrency": "USD", "retainedEarnings": "68814000", "totalLiabilities": "1198300000", "otherCurrentAssets": "39131000", "totalCurrentAssets": "292500000", "currentLongTermDebt": "62702000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1878400000", "currentAccountsPayable": "36955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562461000", "shortLongTermDebtTotal": "619800000", "totalShareholderEquity": "971200000", "capitalLeaseObligations": "411000000", "otherCurrentLiabilities": "184032000", "totalCurrentLiabilities": "413412000", "otherNonCurrentLiabilities": "535488000", "totalNonCurrentLiabilities": "784877000", "cashAndShortTermInvestments": "111700000", "commonStockSharesOutstanding": "157584000", "intangibleAssetsExcludingGoodwill": "168903000", "cashAndCashEquivalentsAtCarryingValue": "111700000", "accumulatedDepreciationAmortizationPPE": "-660932000" }, "cashflow": { "netIncome": "60214000", "profitLoss": "None", "dividendPayout": "102000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30206000", "operatingCashflow": "52320000", "capitalExpenditures": "9018000", "changeInReceivables": "-61319000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66827000", "cashflowFromInvestment": "-8906000", "stockBasedCompensation": "1976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23413000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 462067000, "cost_of_revenue": 293998000, "gross_profit": 168069000, "research_and_development": null, "selling_general_admin": 11960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123955000, "depreciation_amortisation": 25319000, "ebitda": 149274000, "interest_expense": 6137000, "interest_income": null, "other_non_operating": null, "pretax_income": 117818000, "tax_provision": 57468000, "effective_tax_rate": null, "net_income": 56177000, "net_income_continuing_ops": 60350000, "net_income_to_common": 56177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111700000, "short_term_investments": null, "net_receivables": 141669000, "inventory": 8600000, "other_current_assets": null, "total_current_assets": 292500000, "net_ppe": null, "goodwill": 658723000, "intangible_assets": 168903000, "goodwill_and_intangibles": 827626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1878400000, "total_assets": 2170900000, "short_term_debt": 114995000, "accounts_payable": 36955000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413412000, "long_term_debt": 146112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 784877000, "total_liabilities": 1198300000, "total_debt": 261107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 68814000, "total_equity": 971200000, "shares_outstanding": 157584000, "operating_cash_flow": 52320000, "stock_based_compensation": 1976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9018000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8906000, "dividends_paid": 102000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66827000, "free_cash_flow": 61338000, "net_change_in_cash": -23413000 }, "raw_data": { "income": { "ebit": "123955000", "ebitda": "149274000", "netIncome": "56177000", "grossProfit": "168069000", "depreciation": "None", "totalRevenue": "462067000", "costOfRevenue": "293998000", "interestIncome": "2000000", "incomeBeforeTax": "117818000", "interestExpense": "6137000", "operatingIncome": "154489000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57468000", "reportedCurrency": "USD", "netInterestIncome": "-4100000", "nonInterestIncome": "None", "operatingExpenses": "13580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-30534000", "costofGoodsAndServicesSold": "293998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25319000", "sellingGeneralAndAdministrative": "11960000", "netIncomeFromContinuingOperations": "60350000" }, "balance": { "goodwill": "658723000", "inventory": "8600000", "commonStock": "629000", "currentDebt": "None", "investments": "None", "totalAssets": "2170900000", "longTermDebt": "146112000", "shortTermDebt": "114995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "168903000", "reportedCurrency": "USD", "retainedEarnings": "68814000", "totalLiabilities": "1198300000", "otherCurrentAssets": "39131000", "totalCurrentAssets": "292500000", "currentLongTermDebt": "62702000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1878400000", "currentAccountsPayable": "36955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562461000", "shortLongTermDebtTotal": "619800000", "totalShareholderEquity": "971200000", "capitalLeaseObligations": "411000000", "otherCurrentLiabilities": "184032000", "totalCurrentLiabilities": "413412000", "otherNonCurrentLiabilities": "535488000", "totalNonCurrentLiabilities": "784877000", "cashAndShortTermInvestments": "111700000", "commonStockSharesOutstanding": "157584000", "intangibleAssetsExcludingGoodwill": "168903000", "cashAndCashEquivalentsAtCarryingValue": "111700000", "accumulatedDepreciationAmortizationPPE": "-660932000" }, "cashflow": { "netIncome": "60214000", "profitLoss": "None", "dividendPayout": "102000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30206000", "operatingCashflow": "52320000", "capitalExpenditures": "9018000", "changeInReceivables": "-61319000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66827000", "cashflowFromInvestment": "-8906000", "stockBasedCompensation": "1976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23413000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25319000", "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }