{ "ticker": { "uuid": "dde9c2fd-7439-4507-9a30-fa1c1c1e169e", "symbol": "RKT", "name": "Rocket Companies\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/dde9c2fd-7439-4507-9a30-fa1c1c1e169e/", "api_url": "https://sharemaestro.com/factors/api/tickers/dde9c2fd-7439-4507-9a30-fa1c1c1e169e/" }, "ticker_metadata": { "id": 3389, "uuid": "dde9c2fd-7439-4507-9a30-fa1c1c1e169e", "symbol": "RKT", "name": "Rocket Companies\u00a0Inc", "asset_type": "equity", "market_cap": 40616464000, "stock_exchange_id": 3, "industry": "Mortgage Finance", "sector": "Financial Services", "description": "Rocket Companies, Inc. is engaged in the technology-driven real estate, mortgage and e-commerce businesses in the United States and Canada. The company is headquartered in Detroit, Michigan.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "dde9c2fd-7439-4507-9a30-fa1c1c1e169e", "symbol": "RKT", "name": "Rocket Companies\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/dde9c2fd-7439-4507-9a30-fa1c1c1e169e/", "api_url": "https://sharemaestro.com/factors/api/tickers/dde9c2fd-7439-4507-9a30-fa1c1c1e169e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.01, "value": 0.06, "quality": 0.07, "momentum": 0.28, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 12.65, "market_cap": 36014233750, "pe_ratio": 150.4599, "earnings_yield": 0.0066, "ebitda_to_ev": 0.029, "shareholder_yield": 0.0198, "roe": 0.0103, "piotroski_f_score": 2, "momentum_12_1": 0.2287, "volatility_252d": 0.554 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:26.464578+00:00", "batch_id": "" }, "size": { "price_close": 12.65, "market_cap": 36014233750, "market_cap_usd": 36014233750, "enterprise_value": 59639233750, "shares_outstanding": 2846975000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 150.4599, "pb_ratio": 1.5503, "ptbv_ratio": 3.4267, "ps_ratio": 4.2489, "pcf_ratio": null, "pfcf_ratio": -31.2352, "ev_ebitda": 34.4754, "ev_ebit": 45.1457, "ev_sales": 7.0362, "ev_fcf": -51.7253, "earnings_yield": 0.0066, "fcf_yield": -0.0193, "price_to_sales": 4.2489, "price_to_book": 1.5503, "price_to_cashflow": null, "ebitda_to_ev": 0.029, "sales_yield": 0.1421 }, "yield": { "dividend_yield": 0.0198, "buyback_yield": 0, "shareholder_yield": 0.0198, "debt_paydown_yield": null, "total_yield": 0.0198 }, "quality": { "gross_margin": 0.9017, "operating_margin": 0.1559, "net_margin": 0.0282, "ebitda_margin": 0.2041, "fcf_margin": -0.136, "roe": 0.0103, "roa": 0.004, "roic": 0.019, "roc_greenblatt": null, "asset_turnover": 0.1426, "cash_conversion": -4.817, "accruals_ratio": 0.0254, "sbc_to_revenue": 0.0511, "piotroski_f_score": 2, "altman_z_score": 0.9039, "earnings_stability_5y": 3.9998, "revenue_stability_5y": 0.5645, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1286, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5587, "net_debt_to_ebitda": 13.6568, "debt_to_assets": 0.4427, "interest_coverage": 1.2456, "current_ratio": 15.1228, "quick_ratio": 15.1228, "net_debt": 23625000000, "local_beta": 0.0018, "volatility_252d": 0.554, "volatility_60d": 1.257, "max_drawdown_12m": -0.4568, "risk_adjusted_momentum": 0.4128 }, "growth": { "revenue_growth_1y": 0.6726, "revenue_growth_3y_cagr": 0.0464, "revenue_growth_5y_cagr": -0.1542, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.6812, "book_value_growth_1y": -0.7964, "revenue_growth": 0.6726, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1938, "price_return_3m": -0.1538, "price_return_6m": -0.3353, "price_return_9m": -0.3756, "price_return_12m": -0.0094, "price_return_12m_ex1m": 0.2287, "momentum_6m": -0.3353, "momentum_12m": -0.0094, "momentum_12_1": 0.2287, "distance_from_52w_high": -0.4568, "distance_from_52w_low": 0, "relative_strength": -0.1094 }, "raw_ttm": { "revenue_ttm": 8476102000, "gross_profit_ttm": 7643165000, "ebit_ttm": 1321039000, "ebitda_ttm": 1729905000, "net_income_ttm": 239361000, "eps_diluted_ttm": 0.0841, "operating_cash_flow_ttm": -1272995000, "capital_expenditure_ttm": 119995000, "fcf_ttm": -1153000000, "dividends_paid_ttm": 712151000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1060570000, "cash_and_equivalents": 2687000000, "total_current_assets": 4310000000, "total_current_liabilities": 285000000, "net_ppe": null, "total_assets": 59439000000, "total_debt": 26312000000, "total_equity": 23230000000, "net_working_capital": 20618000000, "book_value_per_share": 8.1595, "retained_earnings": 421000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10510000000, "tangible_book_per_share": 3.6916 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 96, "rank_pb": 40, "rank_ptbv": 59, "rank_ps": 75, "rank_pcf": 50, "rank_ev_ebitda": 89, "rank_ev_ebit": 91, "rank_earnings_yield": 96, "rank_fcf_yield": 89, "rank_dividend_yield": 35, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 69, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 6, "rank_fcf_margin": 91, "rank_piotroski": 97, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 63 }, "composites": { "value_composite": 94, "quality_composite": 93, "momentum_composite": 72, "growth_composite": 13, "yield_composite": 24, "svqf_composite": 98, "vc1_composite": 88, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 99, "quality_value_composite": 0.0648, "os_score": 0.01, "value_percentile": 0.06, "quality_percentile": 0.07, "momentum_percentile": 0.28, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4862, "ticker_id": 3389, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:26.464578+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.65, "market_cap": 36014233750, "market_cap_usd": 36014233750, "enterprise_value": 59639233750, "shares_outstanding": 2846975000, "fx_rate_to_usd": null, "pe_ratio": 150.45990679, "pb_ratio": 1.55033292, "ptbv_ratio": 3.42666353, "ps_ratio": 4.24891462, "pcf_ratio": null, "pfcf_ratio": -31.23524176, "ev_ebitda": 34.47543868, "ev_ebit": 45.14570255, "ev_sales": 7.03616282, "ev_fcf": -51.72526778, "earnings_yield": 0.00664629, "fcf_yield": -0.01933291, "dividend_yield": 0.01977415, "buyback_yield": 0, "shareholder_yield": 0.01977415, "debt_paydown_yield": null, "total_yield": 0.01977415, "gross_margin": 0.90173113, "operating_margin": 0.15585454, "net_margin": 0.02823951, "ebitda_margin": 0.20409205, "fcf_margin": -0.13602951, "roe": 0.01030396, "roa": 0.004027, "roic": 0.01898211, "roc_greenblatt": null, "asset_turnover": 0.14260169, "cash_conversion": -4.81699191, "accruals_ratio": 0.02544383, "sbc_to_revenue": 0.05106947, "debt_to_equity": 1.55871718, "net_debt_to_ebitda": 13.65681931, "debt_to_assets": 0.44267232, "interest_coverage": 1.24559341, "current_ratio": 15.12280702, "quick_ratio": 15.12280702, "net_debt": 23625000000, "revenue_growth_1y": 0.67262821, "revenue_growth_3y_cagr": 0.04639264, "revenue_growth_5y_cagr": -0.15421037, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.68121452, "book_value_growth_1y": -0.796381, "piotroski_f_score": 2, "altman_z_score": 0.90389305, "earnings_stability_5y": 3.999785, "revenue_stability_5y": 0.56446, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.19375398, "price_return_3m": -0.15384615, "price_return_6m": -0.33526012, "price_return_9m": -0.37561698, "price_return_12m": -0.00939702, "price_return_12m_ex1m": 0.22866092, "distance_from_52w_high": -0.45684843, "distance_from_52w_low": 0, "relative_strength": -0.1093606, "local_beta": 0.0018, "volatility_252d": 0.553993, "volatility_60d": 1.256973, "max_drawdown_12m": -0.45684843, "revenue_ttm": 8476102000, "gross_profit_ttm": 7643165000, "ebit_ttm": 1321039000, "ebitda_ttm": 1729905000, "net_income_ttm": 239361000, "eps_diluted_ttm": 0.08407555, "operating_cash_flow_ttm": -1272995000, "capital_expenditure_ttm": 119995000, "fcf_ttm": -1153000000, "dividends_paid_ttm": 712151000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1060570000, "cash_and_equivalents": 2687000000, "total_current_assets": 4310000000, "total_current_liabilities": 285000000, "net_ppe": null, "total_assets": 59439000000, "total_debt": 26312000000, "total_equity": 23230000000, "net_working_capital": 20618000000, "book_value_per_share": 8.15953775, "retained_earnings": 421000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10510000000, "tangible_book_per_share": 3.69163762, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 96, "rank_pb": 40, "rank_ptbv": 59, "rank_ps": 75, "rank_pcf": 50, "rank_ev_ebitda": 89, "rank_ev_ebit": 91, "rank_earnings_yield": 96, "rank_fcf_yield": 89, "rank_dividend_yield": 35, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 69, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 6, "rank_fcf_margin": 91, "rank_piotroski": 97, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 63, "value_composite": 94, "quality_composite": 93, "momentum_composite": 72, "growth_composite": 13, "yield_composite": 24, "svqf_composite": 98, "vc1_composite": 88, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.65, "os": 0.01, "value": 0.06, "quality": 0.07, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 150.4599, "earnings_yield": 0.0066, "shareholder_yield": 0.0198, "roe": 0.0103, "momentum_12_1": 0.2287, "complete_fields": { "id": 4862, "ticker_id": 3389, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:26.464578+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.65, "market_cap": 36014233750, "market_cap_usd": 36014233750, "enterprise_value": 59639233750, "shares_outstanding": 2846975000, "fx_rate_to_usd": null, "pe_ratio": 150.45990679, "pb_ratio": 1.55033292, "ptbv_ratio": 3.42666353, "ps_ratio": 4.24891462, "pcf_ratio": null, "pfcf_ratio": -31.23524176, "ev_ebitda": 34.47543868, "ev_ebit": 45.14570255, "ev_sales": 7.03616282, "ev_fcf": -51.72526778, "earnings_yield": 0.00664629, "fcf_yield": -0.01933291, "dividend_yield": 0.01977415, "buyback_yield": 0, "shareholder_yield": 0.01977415, "debt_paydown_yield": null, "total_yield": 0.01977415, "gross_margin": 0.90173113, "operating_margin": 0.15585454, "net_margin": 0.02823951, "ebitda_margin": 0.20409205, "fcf_margin": -0.13602951, "roe": 0.01030396, "roa": 0.004027, "roic": 0.01898211, "roc_greenblatt": null, "asset_turnover": 0.14260169, "cash_conversion": -4.81699191, "accruals_ratio": 0.02544383, "sbc_to_revenue": 0.05106947, "debt_to_equity": 1.55871718, "net_debt_to_ebitda": 13.65681931, "debt_to_assets": 0.44267232, "interest_coverage": 1.24559341, "current_ratio": 15.12280702, "quick_ratio": 15.12280702, "net_debt": 23625000000, "revenue_growth_1y": 0.67262821, "revenue_growth_3y_cagr": 0.04639264, "revenue_growth_5y_cagr": -0.15421037, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.68121452, "book_value_growth_1y": -0.796381, "piotroski_f_score": 2, "altman_z_score": 0.90389305, "earnings_stability_5y": 3.999785, "revenue_stability_5y": 0.56446, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.19375398, "price_return_3m": -0.15384615, "price_return_6m": -0.33526012, "price_return_9m": -0.37561698, "price_return_12m": -0.00939702, "price_return_12m_ex1m": 0.22866092, "distance_from_52w_high": -0.45684843, "distance_from_52w_low": 0, "relative_strength": -0.1093606, "local_beta": 0.0018, "volatility_252d": 0.553993, "volatility_60d": 1.256973, "max_drawdown_12m": -0.45684843, "revenue_ttm": 8476102000, "gross_profit_ttm": 7643165000, "ebit_ttm": 1321039000, "ebitda_ttm": 1729905000, "net_income_ttm": 239361000, "eps_diluted_ttm": 0.08407555, "operating_cash_flow_ttm": -1272995000, "capital_expenditure_ttm": 119995000, "fcf_ttm": -1153000000, "dividends_paid_ttm": 712151000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1060570000, "cash_and_equivalents": 2687000000, "total_current_assets": 4310000000, "total_current_liabilities": 285000000, "net_ppe": null, "total_assets": 59439000000, "total_debt": 26312000000, "total_equity": 23230000000, "net_working_capital": 20618000000, "book_value_per_share": 8.15953775, "retained_earnings": 421000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10510000000, "tangible_book_per_share": 3.69163762, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 96, "rank_pb": 40, "rank_ptbv": 59, "rank_ps": 75, "rank_pcf": 50, "rank_ev_ebitda": 89, "rank_ev_ebit": 91, "rank_earnings_yield": 96, "rank_fcf_yield": 89, "rank_dividend_yield": 35, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 69, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 6, "rank_fcf_margin": 91, "rank_piotroski": 97, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 63, "value_composite": 94, "quality_composite": 93, "momentum_composite": 72, "growth_composite": 13, "yield_composite": 24, "svqf_composite": 98, "vc1_composite": 88, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 6880000000, "cost_of_revenue": 580000000, "gross_profit": 6300000000, "ebit": 600000000, "ebitda": 890000000, "pretax_income": -214000000, "tax_provision": 20000000, "net_income": -68000000, "net_income_to_common": -68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2696000000, "total_current_assets": 4736000000, "total_assets": 60685000000, "short_term_debt": 19280000000, "long_term_debt": 12282000000, "total_debt": 31562000000, "total_liabilities": 37787000000, "total_equity": 22898000000, "shares_outstanding": 2474476484, "goodwill_and_intangibles": 12835000000 }, "cash_flow": { "operating_cash_flow": -3927000000, "capital_expenditure": 91000000, "free_cash_flow": -3836000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322584, "ticker_id": 3389, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "600000000", "ebitda": "890000000", "netIncome": "-68000000", "grossProfit": "6300000000", "depreciation": "None", "totalRevenue": "6880000000", "costOfRevenue": "580000000", "interestIncome": "501000000", "incomeBeforeTax": "-214000000", "interestExpense": "814000000", "operatingIncome": "600000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-313000000", "nonInterestIncome": "None", "operatingExpenses": "5700000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290000000", "sellingGeneralAndAdministrative": "1439000000", "netIncomeFromContinuingOperations": "-234000000" }, "balance": { "goodwill": "10611000000", "inventory": "None", "commonStock": "28190", "currentDebt": "None", "investments": "None", "totalAssets": "60685000000", "longTermDebt": "12282000000", "shortTermDebt": "19280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2224000000", "reportedCurrency": "USD", "retainedEarnings": "124000000", "totalLiabilities": "37787000000", "otherCurrentAssets": "None", "totalCurrentAssets": "4736000000", "currentLongTermDebt": "3279000000", "longTermInvestments": "268000000", "shortTermInvestments": "None", "currentNetReceivables": "2040000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13095000000", "currentAccountsPayable": "285000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "552000000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "22898000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "285000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37502000000", "cashAndShortTermInvestments": "2696000000", "commonStockSharesOutstanding": "2474476484", "intangibleAssetsExcludingGoodwill": "2224000000", "cashAndCashEquivalentsAtCarryingValue": "2696000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3927000000", "capitalExpenditures": "91000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8103000000", "cashflowFromInvestment": "-2532000000", "stockBasedCompensation": "343000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6880000000, "cost_of_revenue": 580000000, "gross_profit": 6300000000, "research_and_development": null, "selling_general_admin": 1439000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 600000000, "depreciation_amortisation": 290000000, "ebitda": 890000000, "interest_expense": 814000000, "interest_income": null, "other_non_operating": null, "pretax_income": -214000000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": -68000000, "net_income_continuing_ops": -234000000, "net_income_to_common": -68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2696000000, "short_term_investments": null, "net_receivables": 2040000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4736000000, "net_ppe": null, "goodwill": 10611000000, "intangible_assets": 2224000000, "goodwill_and_intangibles": 12835000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13095000000, "total_assets": 60685000000, "short_term_debt": 19280000000, "accounts_payable": 285000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285000000, "long_term_debt": 12282000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37502000000, "total_liabilities": 37787000000, "total_debt": 31562000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 124000000, "total_equity": 22898000000, "shares_outstanding": 2474476484, "operating_cash_flow": -3927000000, "stock_based_compensation": 343000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2532000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8103000000, "free_cash_flow": -3836000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "600000000", "ebitda": "890000000", "netIncome": "-68000000", "grossProfit": "6300000000", "depreciation": "None", "totalRevenue": "6880000000", "costOfRevenue": "580000000", "interestIncome": "501000000", "incomeBeforeTax": "-214000000", "interestExpense": "814000000", "operatingIncome": "600000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-313000000", "nonInterestIncome": "None", "operatingExpenses": "5700000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290000000", "sellingGeneralAndAdministrative": "1439000000", "netIncomeFromContinuingOperations": "-234000000" }, "balance": { "goodwill": "10611000000", "inventory": "None", "commonStock": "28190", "currentDebt": "None", "investments": "None", "totalAssets": "60685000000", "longTermDebt": "12282000000", "shortTermDebt": "19280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2224000000", "reportedCurrency": "USD", "retainedEarnings": "124000000", "totalLiabilities": "37787000000", "otherCurrentAssets": "None", "totalCurrentAssets": "4736000000", "currentLongTermDebt": "3279000000", "longTermInvestments": "268000000", "shortTermInvestments": "None", "currentNetReceivables": "2040000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13095000000", "currentAccountsPayable": "285000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "552000000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "22898000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "285000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37502000000", "cashAndShortTermInvestments": "2696000000", "commonStockSharesOutstanding": "2474476484", "intangibleAssetsExcludingGoodwill": "2224000000", "cashAndCashEquivalentsAtCarryingValue": "2696000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3927000000", "capitalExpenditures": "91000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8103000000", "cashflowFromInvestment": "-2532000000", "stockBasedCompensation": "343000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 5401391000, "cost_of_revenue": 469230000, "gross_profit": 4932161000, "ebit": 668052000, "ebitda": 780969000, "pretax_income": 668052000, "tax_provision": 32224000, "net_income": 29370000, "net_income_to_common": 29370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1272853000, "total_current_assets": 2057815000, "total_assets": 24510063000, "short_term_debt": 8893344000, "long_term_debt": 4763143000, "total_debt": 13656487000, "total_liabilities": 15466683000, "total_equity": 9043380000, "shares_outstanding": 198991656, "goodwill_and_intangibles": 8860888000 }, "cash_flow": { "operating_cash_flow": -2629239000, "capital_expenditure": 805112000, "free_cash_flow": -1824127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322589, "ticker_id": 3389, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "668052000", "ebitda": "780969000", "netIncome": "29370000", "grossProfit": "4932161000", "depreciation": "None", "totalRevenue": "5401391000", "costOfRevenue": "469230000", "interestIncome": "413159000", "incomeBeforeTax": "668052000", "interestExpense": "469230000", "operatingIncome": "668052000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32224000", "reportedCurrency": "USD", "netInterestIncome": "-56071000", "nonInterestIncome": "None", "operatingExpenses": "4264109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112917000", "sellingGeneralAndAdministrative": "3154399000", "netIncomeFromContinuingOperations": "635828000" }, "balance": { "goodwill": "1227517000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "24510063000", "longTermDebt": "4763143000", "shortTermDebt": "8893344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7633371000", "reportedCurrency": "USD", "retainedEarnings": "312834000", "totalLiabilities": "15466683000", "otherCurrentAssets": "151944000", "totalCurrentAssets": "2057815000", "currentLongTermDebt": "253349000", "longTermInvestments": "40841000", "shortTermInvestments": "2785146000", "currentNetReceivables": "633018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22452248000", "currentAccountsPayable": "181713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495618000", "shortLongTermDebtTotal": "13975783000", "totalShareholderEquity": "9043380000", "capitalLeaseObligations": "319296000", "otherCurrentLiabilities": "-181713000", "totalCurrentLiabilities": "9075057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6391626000", "cashAndShortTermInvestments": "1272853000", "commonStockSharesOutstanding": "198991656", "intangibleAssetsExcludingGoodwill": "7633371000", "cashAndCashEquivalentsAtCarryingValue": "1272853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "635828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2629239000", "capitalExpenditures": "805112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3278565000", "cashflowFromInvestment": "-495473000", "stockBasedCompensation": "145483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5401391000, "cost_of_revenue": 469230000, "gross_profit": 4932161000, "research_and_development": null, "selling_general_admin": 3154399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 668052000, "depreciation_amortisation": 112917000, "ebitda": 780969000, "interest_expense": 469230000, "interest_income": null, "other_non_operating": null, "pretax_income": 668052000, "tax_provision": 32224000, "effective_tax_rate": null, "net_income": 29370000, "net_income_continuing_ops": 635828000, "net_income_to_common": 29370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1272853000, "short_term_investments": 2785146000, "net_receivables": 633018000, "inventory": null, "other_current_assets": null, "total_current_assets": 2057815000, "net_ppe": null, "goodwill": 1227517000, "intangible_assets": 7633371000, "goodwill_and_intangibles": 8860888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22452248000, "total_assets": 24510063000, "short_term_debt": 8893344000, "accounts_payable": 181713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9075057000, "long_term_debt": 4763143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6391626000, "total_liabilities": 15466683000, "total_debt": 13656487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 312834000, "total_equity": 9043380000, "shares_outstanding": 198991656, "operating_cash_flow": -2629239000, "stock_based_compensation": 145483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 805112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -495473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3278565000, "free_cash_flow": -1824127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "668052000", "ebitda": "780969000", "netIncome": "29370000", "grossProfit": "4932161000", "depreciation": "None", "totalRevenue": "5401391000", "costOfRevenue": "469230000", "interestIncome": "413159000", "incomeBeforeTax": "668052000", "interestExpense": "469230000", "operatingIncome": "668052000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32224000", "reportedCurrency": "USD", "netInterestIncome": "-56071000", "nonInterestIncome": "None", "operatingExpenses": "4264109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112917000", "sellingGeneralAndAdministrative": "3154399000", "netIncomeFromContinuingOperations": "635828000" }, "balance": { "goodwill": "1227517000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "24510063000", "longTermDebt": "4763143000", "shortTermDebt": "8893344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7633371000", "reportedCurrency": "USD", "retainedEarnings": "312834000", "totalLiabilities": "15466683000", "otherCurrentAssets": "151944000", "totalCurrentAssets": "2057815000", "currentLongTermDebt": "253349000", "longTermInvestments": "40841000", "shortTermInvestments": "2785146000", "currentNetReceivables": "633018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22452248000", "currentAccountsPayable": "181713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495618000", "shortLongTermDebtTotal": "13975783000", "totalShareholderEquity": "9043380000", "capitalLeaseObligations": "319296000", "otherCurrentLiabilities": "-181713000", "totalCurrentLiabilities": "9075057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6391626000", "cashAndShortTermInvestments": "1272853000", "commonStockSharesOutstanding": "198991656", "intangibleAssetsExcludingGoodwill": "7633371000", "cashAndCashEquivalentsAtCarryingValue": "1272853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "635828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2629239000", "capitalExpenditures": "805112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3278565000", "cashflowFromInvestment": "-495473000", "stockBasedCompensation": "145483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 4005857000, "cost_of_revenue": 359974000, "gross_profit": 3645883000, "ebit": -402897000, "ebitda": -292626000, "pretax_income": -402897000, "tax_provision": -12817000, "net_income": -15514000, "net_income_to_common": -15514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1108466000, "total_current_assets": 1779344000, "total_assets": 19231740000, "short_term_debt": 4633970000, "long_term_debt": 4534462000, "total_debt": 9168432000, "total_liabilities": 10930030000, "total_equity": 8301710000, "shares_outstanding": 198052369, "goodwill_and_intangibles": 7676552000 }, "cash_flow": { "operating_cash_flow": 110329000, "capital_expenditure": 60336000, "free_cash_flow": 170665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322594, "ticker_id": 3389, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-402897000", "ebitda": "-292626000", "netIncome": "-15514000", "grossProfit": "3645883000", "depreciation": "None", "totalRevenue": "4005857000", "costOfRevenue": "359974000", "interestIncome": "326470000", "incomeBeforeTax": "-402897000", "interestExpense": "359974000", "operatingIncome": "-402897000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-12817000", "reportedCurrency": "USD", "netInterestIncome": "8248000", "nonInterestIncome": "None", "operatingExpenses": "4048780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110271000", "sellingGeneralAndAdministrative": "3060156000", "netIncomeFromContinuingOperations": "-650041000" }, "balance": { "goodwill": "1236765000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "19231740000", "longTermDebt": "4534462000", "shortTermDebt": "4633970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6439787000", "reportedCurrency": "USD", "retainedEarnings": "284296000", "totalLiabilities": "10930030000", "otherCurrentAssets": "91662000", "totalCurrentAssets": "1779344000", "currentLongTermDebt": "203208000", "longTermInvestments": "39518000", "shortTermInvestments": "322502000", "currentNetReceivables": "579216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17452396000", "currentAccountsPayable": "171350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "598552000", "shortLongTermDebtTotal": "9562314000", "totalShareholderEquity": "8301710000", "capitalLeaseObligations": "393882000", "otherCurrentLiabilities": "63444000", "totalCurrentLiabilities": "4805320000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6124710000", "cashAndShortTermInvestments": "1108466000", "commonStockSharesOutstanding": "198052369", "intangibleAssetsExcludingGoodwill": "6439787000", "cashAndCashEquivalentsAtCarryingValue": "1108466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110329000", "capitalExpenditures": "60336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-623558000", "cashflowFromInvestment": "861153000", "stockBasedCompensation": "180134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4005857000, "cost_of_revenue": 359974000, "gross_profit": 3645883000, "research_and_development": null, "selling_general_admin": 3060156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -402897000, "depreciation_amortisation": 110271000, "ebitda": -292626000, "interest_expense": 359974000, "interest_income": null, "other_non_operating": null, "pretax_income": -402897000, "tax_provision": -12817000, "effective_tax_rate": null, "net_income": -15514000, "net_income_continuing_ops": -650041000, "net_income_to_common": -15514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1108466000, "short_term_investments": 322502000, "net_receivables": 579216000, "inventory": null, "other_current_assets": null, "total_current_assets": 1779344000, "net_ppe": null, "goodwill": 1236765000, "intangible_assets": 6439787000, "goodwill_and_intangibles": 7676552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17452396000, "total_assets": 19231740000, "short_term_debt": 4633970000, "accounts_payable": 171350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4805320000, "long_term_debt": 4534462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6124710000, "total_liabilities": 10930030000, "total_debt": 9168432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 284296000, "total_equity": 8301710000, "shares_outstanding": 198052369, "operating_cash_flow": 110329000, "stock_based_compensation": 180134000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 861153000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -623558000, "free_cash_flow": 170665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-402897000", "ebitda": "-292626000", "netIncome": "-15514000", "grossProfit": "3645883000", "depreciation": "None", "totalRevenue": "4005857000", "costOfRevenue": "359974000", "interestIncome": "326470000", "incomeBeforeTax": "-402897000", "interestExpense": "359974000", "operatingIncome": "-402897000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-12817000", "reportedCurrency": "USD", "netInterestIncome": "8248000", "nonInterestIncome": "None", "operatingExpenses": "4048780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110271000", "sellingGeneralAndAdministrative": "3060156000", "netIncomeFromContinuingOperations": "-650041000" }, "balance": { "goodwill": "1236765000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "19231740000", "longTermDebt": "4534462000", "shortTermDebt": "4633970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6439787000", "reportedCurrency": "USD", "retainedEarnings": "284296000", "totalLiabilities": "10930030000", "otherCurrentAssets": "91662000", "totalCurrentAssets": "1779344000", "currentLongTermDebt": "203208000", "longTermInvestments": "39518000", "shortTermInvestments": "322502000", "currentNetReceivables": "579216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17452396000", "currentAccountsPayable": "171350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "598552000", "shortLongTermDebtTotal": "9562314000", "totalShareholderEquity": "8301710000", "capitalLeaseObligations": "393882000", "otherCurrentLiabilities": "63444000", "totalCurrentLiabilities": "4805320000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6124710000", "cashAndShortTermInvestments": "1108466000", "commonStockSharesOutstanding": "198052369", "intangibleAssetsExcludingGoodwill": "6439787000", "cashAndCashEquivalentsAtCarryingValue": "1108466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110329000", "capitalExpenditures": "60336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-623558000", "cashflowFromInvestment": "861153000", "stockBasedCompensation": "180134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 6004881000, "cost_of_revenue": 319984000, "gross_profit": 5684897000, "ebit": 741911000, "ebitda": 835931000, "pretax_income": 741911000, "tax_provision": 41978000, "net_income": 46421000, "net_income_to_common": 46421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 722293000, "total_current_assets": 722293000, "total_assets": 20082212000, "short_term_debt": 456232000, "long_term_debt": 8283014000, "total_debt": 8739246000, "total_liabilities": 11606663000, "total_equity": 8475549000, "shares_outstanding": 197162057, "goodwill_and_intangibles": 8205868000 }, "cash_flow": { "operating_cash_flow": 10823495000, "capital_expenditure": 107764000, "free_cash_flow": 10931259000, "dividends_paid": 2000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322599, "ticker_id": 3389, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "741911000", "ebitda": "835931000", "netIncome": "46421000", "grossProfit": "5684897000", "depreciation": "None", "totalRevenue": "6004881000", "costOfRevenue": "319984000", "interestIncome": "350591000", "incomeBeforeTax": "741911000", "interestExpense": "319984000", "operatingIncome": "741911000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "41978000", "reportedCurrency": "USD", "netInterestIncome": "30607000", "nonInterestIncome": "None", "operatingExpenses": "4942986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94020000", "sellingGeneralAndAdministrative": "3704063000", "netIncomeFromContinuingOperations": "699933000" }, "balance": { "goodwill": "1258928000", "inventory": "1241976000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "20082212000", "longTermDebt": "8283014000", "shortTermDebt": "456232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6946940000", "reportedCurrency": "USD", "retainedEarnings": "300394000", "totalLiabilities": "11606663000", "otherCurrentAssets": "-1252772000", "totalCurrentAssets": "722293000", "currentLongTermDebt": "672882000", "longTermInvestments": "7456554000", "shortTermInvestments": "90635000", "currentNetReceivables": "10796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2437272000", "currentAccountsPayable": "116331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "274192000", "shortLongTermDebtTotal": "8730900000", "totalShareholderEquity": "8475549000", "capitalLeaseObligations": "422769000", "otherCurrentLiabilities": "1405520000", "totalCurrentLiabilities": "572563000", "otherNonCurrentLiabilities": "2568508000", "totalNonCurrentLiabilities": "11034100000", "cashAndShortTermInvestments": "722293000", "commonStockSharesOutstanding": "197162057", "intangibleAssetsExcludingGoodwill": "6946940000", "cashAndCashEquivalentsAtCarryingValue": "722293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "699933000", "profitLoss": "None", "dividendPayout": "2000000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1043000", "operatingCashflow": "10823495000", "capitalExpenditures": "107764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12823786000", "cashflowFromInvestment": "578742000", "stockBasedCompensation": "216001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1421549000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6004881000, "cost_of_revenue": 319984000, "gross_profit": 5684897000, "research_and_development": null, "selling_general_admin": 3704063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 741911000, "depreciation_amortisation": 94020000, "ebitda": 835931000, "interest_expense": 319984000, "interest_income": null, "other_non_operating": null, "pretax_income": 741911000, "tax_provision": 41978000, "effective_tax_rate": null, "net_income": 46421000, "net_income_continuing_ops": 699933000, "net_income_to_common": 46421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 722293000, "short_term_investments": 90635000, "net_receivables": 10796000, "inventory": 1241976000, "other_current_assets": null, "total_current_assets": 722293000, "net_ppe": null, "goodwill": 1258928000, "intangible_assets": 6946940000, "goodwill_and_intangibles": 8205868000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2437272000, "total_assets": 20082212000, "short_term_debt": 456232000, "accounts_payable": 116331000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 572563000, "long_term_debt": 8283014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11034100000, "total_liabilities": 11606663000, "total_debt": 8739246000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 300394000, "total_equity": 8475549000, "shares_outstanding": 197162057, "operating_cash_flow": 10823495000, "stock_based_compensation": 216001000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 578742000, "dividends_paid": 2000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12823786000, "free_cash_flow": 10931259000, "net_change_in_cash": -1421549000 }, "raw_data": { "income": { "ebit": "741911000", "ebitda": "835931000", "netIncome": "46421000", "grossProfit": "5684897000", "depreciation": "None", "totalRevenue": "6004881000", "costOfRevenue": "319984000", "interestIncome": "350591000", "incomeBeforeTax": "741911000", "interestExpense": "319984000", "operatingIncome": "741911000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "41978000", "reportedCurrency": "USD", "netInterestIncome": "30607000", "nonInterestIncome": "None", "operatingExpenses": "4942986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94020000", "sellingGeneralAndAdministrative": "3704063000", "netIncomeFromContinuingOperations": "699933000" }, "balance": { "goodwill": "1258928000", "inventory": "1241976000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "20082212000", "longTermDebt": "8283014000", "shortTermDebt": "456232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6946940000", "reportedCurrency": "USD", "retainedEarnings": "300394000", "totalLiabilities": "11606663000", "otherCurrentAssets": "-1252772000", "totalCurrentAssets": "722293000", "currentLongTermDebt": "672882000", "longTermInvestments": "7456554000", "shortTermInvestments": "90635000", "currentNetReceivables": "10796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2437272000", "currentAccountsPayable": "116331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "274192000", "shortLongTermDebtTotal": "8730900000", "totalShareholderEquity": "8475549000", "capitalLeaseObligations": "422769000", "otherCurrentLiabilities": "1405520000", "totalCurrentLiabilities": "572563000", "otherNonCurrentLiabilities": "2568508000", "totalNonCurrentLiabilities": "11034100000", "cashAndShortTermInvestments": "722293000", "commonStockSharesOutstanding": "197162057", "intangibleAssetsExcludingGoodwill": "6946940000", "cashAndCashEquivalentsAtCarryingValue": "722293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "699933000", "profitLoss": "None", "dividendPayout": "2000000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1043000", "operatingCashflow": "10823495000", "capitalExpenditures": "107764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12823786000", "cashflowFromInvestment": "578742000", "stockBasedCompensation": "216001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1421549000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 13175612000, "cost_of_revenue": 491886000, "gross_profit": 12683726000, "ebit": 6184901000, "ebitda": 6259614000, "pretax_income": 6184901000, "tax_provision": 112738000, "net_income": 308210000, "net_income_to_common": 308210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2131174000, "total_current_assets": 2818002000, "total_assets": 32774895000, "short_term_debt": 11479758000, "long_term_debt": 18704517000, "total_debt": 30184275000, "total_liabilities": 23015363000, "total_equity": 9759532000, "shares_outstanding": 198943356, "goodwill_and_intangibles": 6682539000 }, "cash_flow": { "operating_cash_flow": 7743928000, "capital_expenditure": 302818000, "free_cash_flow": 8046746000, "dividends_paid": 3567239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322604, "ticker_id": 3389, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6184901000", "ebitda": "6259614000", "netIncome": "308210000", "grossProfit": "12683726000", "depreciation": "None", "totalRevenue": "13175612000", "costOfRevenue": "491886000", "interestIncome": "430086000", "incomeBeforeTax": "6184901000", "interestExpense": "491886000", "operatingIncome": "6184901000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "112738000", "reportedCurrency": "USD", "netInterestIncome": "-61800000", "nonInterestIncome": "None", "operatingExpenses": "6498825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74713000", "sellingGeneralAndAdministrative": "4540233000", "netIncomeFromContinuingOperations": "6072163000" }, "balance": { "goodwill": "1296926000", "inventory": "492000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "32774895000", "longTermDebt": "18704517000", "shortTermDebt": "11479758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5385613000", "reportedCurrency": "USD", "retainedEarnings": "378005000", "totalLiabilities": "23015363000", "otherCurrentAssets": "169005000", "totalCurrentAssets": "2818002000", "currentLongTermDebt": "75000000", "longTermInvestments": "19879766000", "shortTermInvestments": "538861000", "currentNetReceivables": "517960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29956893000", "currentAccountsPayable": "271544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "682271000", "shortLongTermDebtTotal": "21179733000", "totalShareholderEquity": "9759532000", "capitalLeaseObligations": "482184000", "otherCurrentLiabilities": "-346544000", "totalCurrentLiabilities": "11751302000", "otherNonCurrentLiabilities": "3255818000", "totalNonCurrentLiabilities": "11264061000", "cashAndShortTermInvestments": "2131174000", "commonStockSharesOutstanding": "198943356", "intangibleAssetsExcludingGoodwill": "5385613000", "cashAndCashEquivalentsAtCarryingValue": "2131174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6072163000", "profitLoss": "None", "dividendPayout": "3567239000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12420000", "operatingCashflow": "7743928000", "capitalExpenditures": "302818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6921467000", "cashflowFromInvestment": "-664852000", "stockBasedCompensation": "163712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3567239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "157609000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-231584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13175612000, "cost_of_revenue": 491886000, "gross_profit": 12683726000, "research_and_development": null, "selling_general_admin": 4540233000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6184901000, "depreciation_amortisation": 74713000, "ebitda": 6259614000, "interest_expense": 491886000, "interest_income": null, "other_non_operating": null, "pretax_income": 6184901000, "tax_provision": 112738000, "effective_tax_rate": null, "net_income": 308210000, "net_income_continuing_ops": 6072163000, "net_income_to_common": 308210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2131174000, "short_term_investments": 538861000, "net_receivables": 517960000, "inventory": 492000, "other_current_assets": null, "total_current_assets": 2818002000, "net_ppe": null, "goodwill": 1296926000, "intangible_assets": 5385613000, "goodwill_and_intangibles": 6682539000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29956893000, "total_assets": 32774895000, "short_term_debt": 11479758000, "accounts_payable": 271544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11751302000, "long_term_debt": 18704517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11264061000, "total_liabilities": 23015363000, "total_debt": 30184275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 378005000, "total_equity": 9759532000, "shares_outstanding": 198943356, "operating_cash_flow": 7743928000, "stock_based_compensation": 163712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 302818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -664852000, "dividends_paid": 3567239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6921467000, "free_cash_flow": 8046746000, "net_change_in_cash": 157609000 }, "raw_data": { "income": { "ebit": "6184901000", "ebitda": "6259614000", "netIncome": "308210000", "grossProfit": "12683726000", "depreciation": "None", "totalRevenue": "13175612000", "costOfRevenue": "491886000", "interestIncome": "430086000", "incomeBeforeTax": "6184901000", "interestExpense": "491886000", "operatingIncome": "6184901000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "112738000", "reportedCurrency": "USD", "netInterestIncome": "-61800000", "nonInterestIncome": "None", "operatingExpenses": "6498825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74713000", "sellingGeneralAndAdministrative": "4540233000", "netIncomeFromContinuingOperations": "6072163000" }, "balance": { "goodwill": "1296926000", "inventory": "492000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "32774895000", "longTermDebt": "18704517000", "shortTermDebt": "11479758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5385613000", "reportedCurrency": "USD", "retainedEarnings": "378005000", "totalLiabilities": "23015363000", "otherCurrentAssets": "169005000", "totalCurrentAssets": "2818002000", "currentLongTermDebt": "75000000", "longTermInvestments": "19879766000", "shortTermInvestments": "538861000", "currentNetReceivables": "517960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29956893000", "currentAccountsPayable": "271544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "682271000", "shortLongTermDebtTotal": "21179733000", "totalShareholderEquity": "9759532000", "capitalLeaseObligations": "482184000", "otherCurrentLiabilities": "-346544000", "totalCurrentLiabilities": "11751302000", "otherNonCurrentLiabilities": "3255818000", "totalNonCurrentLiabilities": "11264061000", "cashAndShortTermInvestments": "2131174000", "commonStockSharesOutstanding": "198943356", "intangibleAssetsExcludingGoodwill": "5385613000", "cashAndCashEquivalentsAtCarryingValue": "2131174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6072163000", "profitLoss": "None", "dividendPayout": "3567239000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12420000", "operatingCashflow": "7743928000", "capitalExpenditures": "302818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6921467000", "cashflowFromInvestment": "-664852000", "stockBasedCompensation": "163712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3567239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "157609000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-231584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 15895590000, "cost_of_revenue": 431824000, "gross_profit": 15463766000, "ebit": 9531657000, "ebitda": 9605973000, "pretax_income": 9531657000, "tax_provision": 132381000, "net_income": 197951000, "net_income_to_common": 197951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1971085000, "total_current_assets": 1993257000, "total_assets": 37534602000, "short_term_debt": 375000000, "long_term_debt": 3421942000, "total_debt": 3796942000, "total_liabilities": 29652446000, "total_equity": 7882156000, "shares_outstanding": 198871527, "goodwill_and_intangibles": 2909915000 }, "cash_flow": { "operating_cash_flow": -1677370000, "capital_expenditure": 106346000, "free_cash_flow": -1571024000, "dividends_paid": 1375181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322609, "ticker_id": 3389, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9531657000", "ebitda": "9605973000", "netIncome": "197951000", "grossProfit": "15463766000", "depreciation": "None", "totalRevenue": "15895590000", "costOfRevenue": "431824000", "interestIncome": "431824000", "incomeBeforeTax": "9531657000", "interestExpense": "431824000", "operatingIncome": "9531657000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "132381000", "reportedCurrency": "USD", "netInterestIncome": "-102231000", "nonInterestIncome": "None", "operatingExpenses": "5932109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74316000", "sellingGeneralAndAdministrative": "4291381000", "netIncomeFromContinuingOperations": "9399276000" }, "balance": { "goodwill": "47230000", "inventory": "1131000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "37534602000", "longTermDebt": "3421942000", "shortTermDebt": "375000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2862685000", "reportedCurrency": "USD", "retainedEarnings": "207422000", "totalLiabilities": "29652446000", "otherCurrentAssets": "-653653000", "totalCurrentAssets": "1993257000", "currentLongTermDebt": "705266000", "longTermInvestments": "205033000", "shortTermInvestments": "1897194000", "currentNetReceivables": "22172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3517425000", "currentAccountsPayable": "251960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "449707000", "shortLongTermDebtTotal": "21954849000", "totalShareholderEquity": "7882156000", "capitalLeaseObligations": "272274000", "otherCurrentLiabilities": "-626960000", "totalCurrentLiabilities": "626960000", "otherNonCurrentLiabilities": "6849352000", "totalNonCurrentLiabilities": "21579849000", "cashAndShortTermInvestments": "1971085000", "commonStockSharesOutstanding": "198871527", "intangibleAssetsExcludingGoodwill": "2862685000", "cashAndCashEquivalentsAtCarryingValue": "1971085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9399276000", "profitLoss": "None", "dividendPayout": "1375181000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7249000", "operatingCashflow": "-1677370000", "capitalExpenditures": "106346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1757660000", "cashflowFromInvestment": "517203000", "stockBasedCompensation": "136187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1375181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "597493000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2023424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15895590000, "cost_of_revenue": 431824000, "gross_profit": 15463766000, "research_and_development": null, "selling_general_admin": 4291381000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9531657000, "depreciation_amortisation": 74316000, "ebitda": 9605973000, "interest_expense": 431824000, "interest_income": null, "other_non_operating": null, "pretax_income": 9531657000, "tax_provision": 132381000, "effective_tax_rate": null, "net_income": 197951000, "net_income_continuing_ops": 9399276000, "net_income_to_common": 197951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1971085000, "short_term_investments": 1897194000, "net_receivables": 22172000, "inventory": 1131000, "other_current_assets": null, "total_current_assets": 1993257000, "net_ppe": null, "goodwill": 47230000, "intangible_assets": 2862685000, "goodwill_and_intangibles": 2909915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3517425000, "total_assets": 37534602000, "short_term_debt": 375000000, "accounts_payable": 251960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 626960000, "long_term_debt": 3421942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21579849000, "total_liabilities": 29652446000, "total_debt": 3796942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 207422000, "total_equity": 7882156000, "shares_outstanding": 198871527, "operating_cash_flow": -1677370000, "stock_based_compensation": 136187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 517203000, "dividends_paid": 1375181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1757660000, "free_cash_flow": -1571024000, "net_change_in_cash": 597493000 }, "raw_data": { "income": { "ebit": "9531657000", "ebitda": "9605973000", "netIncome": "197951000", "grossProfit": "15463766000", "depreciation": "None", "totalRevenue": "15895590000", "costOfRevenue": "431824000", "interestIncome": "431824000", "incomeBeforeTax": "9531657000", "interestExpense": "431824000", "operatingIncome": "9531657000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "132381000", "reportedCurrency": "USD", "netInterestIncome": "-102231000", "nonInterestIncome": "None", "operatingExpenses": "5932109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74316000", "sellingGeneralAndAdministrative": "4291381000", "netIncomeFromContinuingOperations": "9399276000" }, "balance": { "goodwill": "47230000", "inventory": "1131000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "37534602000", "longTermDebt": "3421942000", "shortTermDebt": "375000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2862685000", "reportedCurrency": "USD", "retainedEarnings": "207422000", "totalLiabilities": "29652446000", "otherCurrentAssets": "-653653000", "totalCurrentAssets": "1993257000", "currentLongTermDebt": "705266000", "longTermInvestments": "205033000", "shortTermInvestments": "1897194000", "currentNetReceivables": "22172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3517425000", "currentAccountsPayable": "251960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "449707000", "shortLongTermDebtTotal": "21954849000", "totalShareholderEquity": "7882156000", "capitalLeaseObligations": "272274000", "otherCurrentLiabilities": "-626960000", "totalCurrentLiabilities": "626960000", "otherNonCurrentLiabilities": "6849352000", "totalNonCurrentLiabilities": "21579849000", "cashAndShortTermInvestments": "1971085000", "commonStockSharesOutstanding": "198871527", "intangibleAssetsExcludingGoodwill": "2862685000", "cashAndCashEquivalentsAtCarryingValue": "1971085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9399276000", "profitLoss": "None", "dividendPayout": "1375181000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7249000", "operatingCashflow": "-1677370000", "capitalExpenditures": "106346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1757660000", "cashflowFromInvestment": "517203000", "stockBasedCompensation": "136187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1375181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "597493000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2023424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 5204018000, "cost_of_revenue": 271769000, "gross_profit": 4932249000, "ebit": 904440000, "ebitda": 979392000, "pretax_income": 904440000, "tax_provision": 7310000, "net_income": 893754000, "net_income_to_common": 893754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1350972000, "total_current_assets": 1633724000, "total_assets": 20077327000, "short_term_debt": 165000000, "long_term_debt": 2420291000, "total_debt": 2585291000, "total_liabilities": 16574405000, "total_equity": 3502922000, "shares_outstanding": 108442573, "goodwill_and_intangibles": 2915233000 }, "cash_flow": { "operating_cash_flow": -6978725000, "capital_expenditure": 48842000, "free_cash_flow": -6929883000, "dividends_paid": 1375181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322614, "ticker_id": 3389, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "904440000", "ebitda": "979392000", "netIncome": "893754000", "grossProfit": "4932249000", "depreciation": "None", "totalRevenue": "5204018000", "costOfRevenue": "271769000", "interestIncome": "271769000", "incomeBeforeTax": "904440000", "interestExpense": "271769000", "operatingIncome": "904440000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7310000", "reportedCurrency": "USD", "netInterestIncome": "-21019000", "nonInterestIncome": "None", "operatingExpenses": "4027809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74952000", "sellingGeneralAndAdministrative": "2767825000", "netIncomeFromContinuingOperations": "892387000" }, "balance": { "goodwill": "40261000", "inventory": "1619000", "commonStock": "3498065000", "currentDebt": "None", "investments": "None", "totalAssets": "20077327000", "longTermDebt": "2420291000", "shortTermDebt": "165000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2874972000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "16574405000", "otherCurrentAssets": "14561171000", "totalCurrentAssets": "1633724000", "currentLongTermDebt": "165000000", "longTermInvestments": "205108000", "shortTermInvestments": "508135000", "currentNetReceivables": "282752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3575708000", "currentAccountsPayable": "157295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "455367000", "shortLongTermDebtTotal": "5649686000", "totalShareholderEquity": "3502922000", "capitalLeaseObligations": "314353000", "otherCurrentLiabilities": "-322295000", "totalCurrentLiabilities": "322295000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5484686000", "cashAndShortTermInvestments": "1350972000", "commonStockSharesOutstanding": "108442573.93", "intangibleAssetsExcludingGoodwill": "2874972000", "cashAndCashEquivalentsAtCarryingValue": "1350972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "897130000", "profitLoss": "None", "dividendPayout": "1375181000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-93756000", "operatingCashflow": "-6978725000", "capitalExpenditures": "48842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7225356000", "cashflowFromInvestment": "71894000", "stockBasedCompensation": "39703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1375181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5204018000, "cost_of_revenue": 271769000, "gross_profit": 4932249000, "research_and_development": null, "selling_general_admin": 2767825000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 904440000, "depreciation_amortisation": 74952000, "ebitda": 979392000, "interest_expense": 271769000, "interest_income": null, "other_non_operating": null, "pretax_income": 904440000, "tax_provision": 7310000, "effective_tax_rate": null, "net_income": 893754000, "net_income_continuing_ops": 892387000, "net_income_to_common": 893754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1350972000, "short_term_investments": 508135000, "net_receivables": 282752000, "inventory": 1619000, "other_current_assets": null, "total_current_assets": 1633724000, "net_ppe": null, "goodwill": 40261000, "intangible_assets": 2874972000, "goodwill_and_intangibles": 2915233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3575708000, "total_assets": 20077327000, "short_term_debt": 165000000, "accounts_payable": 157295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322295000, "long_term_debt": 2420291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5484686000, "total_liabilities": 16574405000, "total_debt": 2585291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 3502922000, "shares_outstanding": 108442573, "operating_cash_flow": -6978725000, "stock_based_compensation": 39703000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48842000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 71894000, "dividends_paid": 1375181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7225356000, "free_cash_flow": -6929883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "904440000", "ebitda": "979392000", "netIncome": "893754000", "grossProfit": "4932249000", "depreciation": "None", "totalRevenue": "5204018000", "costOfRevenue": "271769000", "interestIncome": "271769000", "incomeBeforeTax": "904440000", "interestExpense": "271769000", "operatingIncome": "904440000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7310000", "reportedCurrency": "USD", "netInterestIncome": "-21019000", "nonInterestIncome": "None", "operatingExpenses": "4027809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74952000", "sellingGeneralAndAdministrative": "2767825000", "netIncomeFromContinuingOperations": "892387000" }, "balance": { "goodwill": "40261000", "inventory": "1619000", "commonStock": "3498065000", "currentDebt": "None", "investments": "None", "totalAssets": "20077327000", "longTermDebt": "2420291000", "shortTermDebt": "165000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2874972000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "16574405000", "otherCurrentAssets": "14561171000", "totalCurrentAssets": "1633724000", "currentLongTermDebt": "165000000", "longTermInvestments": "205108000", "shortTermInvestments": "508135000", "currentNetReceivables": "282752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3575708000", "currentAccountsPayable": "157295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "455367000", "shortLongTermDebtTotal": "5649686000", "totalShareholderEquity": "3502922000", "capitalLeaseObligations": "314353000", "otherCurrentLiabilities": "-322295000", "totalCurrentLiabilities": "322295000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5484686000", "cashAndShortTermInvestments": "1350972000", "commonStockSharesOutstanding": "108442573.93", "intangibleAssetsExcludingGoodwill": "2874972000", "cashAndCashEquivalentsAtCarryingValue": "1350972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "897130000", "profitLoss": "None", "dividendPayout": "1375181000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-93756000", "operatingCashflow": "-6978725000", "capitalExpenditures": "48842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7225356000", "cashflowFromInvestment": "71894000", "stockBasedCompensation": "39703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1375181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 4308889000, "cost_of_revenue": 229347000, "gross_profit": 4079542000, "ebit": 618104000, "ebitda": 695021000, "pretax_income": 618104000, "tax_provision": 3244000, "net_income": 607115000, "net_income_to_common": 607115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1053884000, "total_current_assets": 8123377000, "total_assets": 11553446000, "short_term_debt": 165000000, "long_term_debt": 2413250000, "total_debt": 2578250000, "total_liabilities": 8772550000, "total_equity": 2780896000, "shares_outstanding": 108442573, "goodwill_and_intangibles": 3227514000 }, "cash_flow": { "operating_cash_flow": 1431181000, "capital_expenditure": 64473000, "free_cash_flow": 1495654000, "dividends_paid": 1375181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322618, "ticker_id": 3389, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "618104000", "ebitda": "695021000", "netIncome": "607115000", "grossProfit": "4079542000", "depreciation": "None", "totalRevenue": "4308889000", "costOfRevenue": "229347000", "interestIncome": "229347000", "incomeBeforeTax": "618104000", "interestExpense": "229347000", "operatingIncome": "618104000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3244000", "reportedCurrency": "USD", "netInterestIncome": "-28420000", "nonInterestIncome": "None", "operatingExpenses": "3461438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76917000", "sellingGeneralAndAdministrative": "2295964000", "netIncomeFromContinuingOperations": "612617000" }, "balance": { "goodwill": "46984000", "inventory": "271524000", "commonStock": "2775594000", "currentDebt": "None", "investments": "None", "totalAssets": "11553446000", "longTermDebt": "2413250000", "shortTermDebt": "165000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3180530000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8772550000", "otherCurrentAssets": "6568939000", "totalCurrentAssets": "8123377000", "currentLongTermDebt": "165000000", "longTermInvestments": "None", "shortTermInvestments": "245663000", "currentNetReceivables": "229030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430069000", "currentAccountsPayable": "92677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "202555000", "shortLongTermDebtTotal": "4038696000", "totalShareholderEquity": "2780896000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146229000", "totalCurrentLiabilities": "257677000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7947291000", "cashAndShortTermInvestments": "1053884000", "commonStockSharesOutstanding": "108442573.93", "intangibleAssetsExcludingGoodwill": "3180530000", "cashAndCashEquivalentsAtCarryingValue": "1053884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "614860000", "profitLoss": "None", "dividendPayout": "1375181000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-68464000", "operatingCashflow": "1431181000", "capitalExpenditures": "64473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1672709000", "cashflowFromInvestment": "-94476000", "stockBasedCompensation": "33636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1375181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-706853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4308889000, "cost_of_revenue": 229347000, "gross_profit": 4079542000, "research_and_development": null, "selling_general_admin": 2295964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 618104000, "depreciation_amortisation": 76917000, "ebitda": 695021000, "interest_expense": 229347000, "interest_income": null, "other_non_operating": null, "pretax_income": 618104000, "tax_provision": 3244000, "effective_tax_rate": null, "net_income": 607115000, "net_income_continuing_ops": 612617000, "net_income_to_common": 607115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1053884000, "short_term_investments": 245663000, "net_receivables": 229030000, "inventory": 271524000, "other_current_assets": null, "total_current_assets": 8123377000, "net_ppe": null, "goodwill": 46984000, "intangible_assets": 3180530000, "goodwill_and_intangibles": 3227514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3430069000, "total_assets": 11553446000, "short_term_debt": 165000000, "accounts_payable": 92677000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257677000, "long_term_debt": 2413250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7947291000, "total_liabilities": 8772550000, "total_debt": 2578250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2780896000, "shares_outstanding": 108442573, "operating_cash_flow": 1431181000, "stock_based_compensation": 33636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94476000, "dividends_paid": 1375181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1672709000, "free_cash_flow": 1495654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "618104000", "ebitda": "695021000", "netIncome": "607115000", "grossProfit": "4079542000", "depreciation": "None", "totalRevenue": "4308889000", "costOfRevenue": "229347000", "interestIncome": "229347000", "incomeBeforeTax": "618104000", "interestExpense": "229347000", "operatingIncome": "618104000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3244000", "reportedCurrency": "USD", "netInterestIncome": "-28420000", "nonInterestIncome": "None", "operatingExpenses": "3461438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76917000", "sellingGeneralAndAdministrative": "2295964000", "netIncomeFromContinuingOperations": "612617000" }, "balance": { "goodwill": "46984000", "inventory": "271524000", "commonStock": "2775594000", "currentDebt": "None", "investments": "None", "totalAssets": "11553446000", "longTermDebt": "2413250000", "shortTermDebt": "165000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3180530000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8772550000", "otherCurrentAssets": "6568939000", "totalCurrentAssets": "8123377000", "currentLongTermDebt": "165000000", "longTermInvestments": "None", "shortTermInvestments": "245663000", "currentNetReceivables": "229030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430069000", "currentAccountsPayable": "92677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "202555000", "shortLongTermDebtTotal": "4038696000", "totalShareholderEquity": "2780896000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146229000", "totalCurrentLiabilities": "257677000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7947291000", "cashAndShortTermInvestments": "1053884000", "commonStockSharesOutstanding": "108442573.93", "intangibleAssetsExcludingGoodwill": "3180530000", "cashAndCashEquivalentsAtCarryingValue": "1053884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "614860000", "profitLoss": "None", "dividendPayout": "1375181000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-68464000", "operatingCashflow": "1431181000", "capitalExpenditures": "64473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1672709000", "cashflowFromInvestment": "-94476000", "stockBasedCompensation": "33636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1375181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-706853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 2738000000, "cost_of_revenue": 292000000, "gross_profit": 2446000000, "ebit": 749000000, "ebitda": 895000000, "pretax_income": 400000000, "tax_provision": 103000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 4310000000, "total_assets": 59439000000, "short_term_debt": null, "long_term_debt": 26312000000, "total_debt": 26312000000, "total_liabilities": 36209000000, "total_equity": 23230000000, "shares_outstanding": 2846975000, "goodwill_and_intangibles": 12720000000 }, "cash_flow": { "operating_cash_flow": 1857000000, "capital_expenditure": 43000000, "free_cash_flow": 1900000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322582, "ticker_id": 3389, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "749000000", "ebitda": "895000000", "netIncome": "297000000", "grossProfit": "2446000000", "depreciation": "None", "totalRevenue": "2738000000", "costOfRevenue": "292000000", "interestIncome": "507000000", "incomeBeforeTax": "400000000", "interestExpense": "349000000", "operatingIncome": "749000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "103000000", "reportedCurrency": "USD", "netInterestIncome": "158000000", "nonInterestIncome": "None", "operatingExpenses": "1697000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "535000000", "netIncomeFromContinuingOperations": "297000000" }, "balance": { "goodwill": "10611000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "59439000000", "longTermDebt": "26312000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2109000000", "reportedCurrency": "USD", "retainedEarnings": "421000000", "totalLiabilities": "36209000000", "otherCurrentAssets": "None", "totalCurrentAssets": "4310000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1623000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55129000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31677000000", "totalShareholderEquity": "23230000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36209000000", "cashAndShortTermInvestments": "2687000000", "commonStockSharesOutstanding": "2846975000", "intangibleAssetsExcludingGoodwill": "2109000000", "cashAndCashEquivalentsAtCarryingValue": "2687000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1857000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2151000000", "cashflowFromInvestment": "335000000", "stockBasedCompensation": "88000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2738000000, "cost_of_revenue": 292000000, "gross_profit": 2446000000, "research_and_development": null, "selling_general_admin": 535000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 749000000, "depreciation_amortisation": 146000000, "ebitda": 895000000, "interest_expense": 349000000, "interest_income": null, "other_non_operating": null, "pretax_income": 400000000, "tax_provision": 103000000, "effective_tax_rate": null, "net_income": 297000000, "net_income_continuing_ops": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2687000000, "short_term_investments": null, "net_receivables": 1623000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4310000000, "net_ppe": null, "goodwill": 10611000000, "intangible_assets": 2109000000, "goodwill_and_intangibles": 12720000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 55129000000, "total_assets": 59439000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 26312000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36209000000, "total_liabilities": 36209000000, "total_debt": 26312000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 421000000, "total_equity": 23230000000, "shares_outstanding": 2846975000, "operating_cash_flow": 1857000000, "stock_based_compensation": 88000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 335000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2151000000, "free_cash_flow": 1900000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "749000000", "ebitda": "895000000", "netIncome": "297000000", "grossProfit": "2446000000", "depreciation": "None", "totalRevenue": "2738000000", "costOfRevenue": "292000000", "interestIncome": "507000000", "incomeBeforeTax": "400000000", "interestExpense": "349000000", "operatingIncome": "749000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "103000000", "reportedCurrency": "USD", "netInterestIncome": "158000000", "nonInterestIncome": "None", "operatingExpenses": "1697000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "535000000", "netIncomeFromContinuingOperations": "297000000" }, "balance": { "goodwill": "10611000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "59439000000", "longTermDebt": "26312000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2109000000", "reportedCurrency": "USD", "retainedEarnings": "421000000", "totalLiabilities": "36209000000", "otherCurrentAssets": "None", "totalCurrentAssets": "4310000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1623000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55129000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31677000000", "totalShareholderEquity": "23230000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36209000000", "cashAndShortTermInvestments": "2687000000", "commonStockSharesOutstanding": "2846975000", "intangibleAssetsExcludingGoodwill": "2109000000", "cashAndCashEquivalentsAtCarryingValue": "2687000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1857000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2151000000", "cashflowFromInvestment": "335000000", "stockBasedCompensation": "88000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 2497000000, "cost_of_revenue": 314000000, "gross_profit": 2183000000, "ebit": 504000000, "ebitda": 661000000, "pretax_income": 169000000, "tax_provision": 100826000, "net_income": 68000000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2696000000, "total_current_assets": 4736000000, "total_assets": 60685000000, "short_term_debt": 19280000000, "long_term_debt": 12282000000, "total_debt": 31562000000, "total_liabilities": 37787000000, "total_equity": 22898000000, "shares_outstanding": 2842725779, "goodwill_and_intangibles": 12835000000 }, "cash_flow": { "operating_cash_flow": -1229600000, "capital_expenditure": 39988000, "free_cash_flow": -1189612000, "dividends_paid": 242114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322583, "ticker_id": 3389, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "504000000", "ebitda": "661000000", "netIncome": "68000000", "grossProfit": "2183000000", "depreciation": "None", "totalRevenue": "2497000000", "costOfRevenue": "314000000", "interestIncome": "158949000", "incomeBeforeTax": "169000000", "interestExpense": "335000000", "operatingIncome": "504000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "100826000", "reportedCurrency": "USD", "netInterestIncome": "-176155000", "nonInterestIncome": "None", "operatingExpenses": "1679000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157000000", "sellingGeneralAndAdministrative": "661859000", "netIncomeFromContinuingOperations": "68211000" }, "balance": { "goodwill": "10611000000", "inventory": "None", "commonStock": "28190", "currentDebt": "None", "investments": "None", "totalAssets": "60685000000", "longTermDebt": "12282000000", "shortTermDebt": "19280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2224000000", "reportedCurrency": "USD", "retainedEarnings": "124000000", "totalLiabilities": "37787000000", "otherCurrentAssets": "None", "totalCurrentAssets": "4736000000", "currentLongTermDebt": "3279000000", "longTermInvestments": "268000000", "shortTermInvestments": "None", "currentNetReceivables": "2040000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13095000000", "currentAccountsPayable": "285000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "552000000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "22898000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "285000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37502000000", "cashAndShortTermInvestments": "2696000000", "commonStockSharesOutstanding": "2842725779", "intangibleAssetsExcludingGoodwill": "2224000000", "cashAndCashEquivalentsAtCarryingValue": "2696000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234000000", "profitLoss": "None", "dividendPayout": "242114000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1229600000", "capitalExpenditures": "39988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "780431000", "cashflowFromInvestment": "-2474359000", "stockBasedCompensation": "313233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "242114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2497000000, "cost_of_revenue": 314000000, "gross_profit": 2183000000, "research_and_development": 77816000, "selling_general_admin": 661859000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 504000000, "depreciation_amortisation": 157000000, "ebitda": 661000000, "interest_expense": 335000000, "interest_income": null, "other_non_operating": null, "pretax_income": 169000000, "tax_provision": 100826000, "effective_tax_rate": null, "net_income": 68000000, "net_income_continuing_ops": 68211000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2696000000, "short_term_investments": null, "net_receivables": 2040000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4736000000, "net_ppe": null, "goodwill": 10611000000, "intangible_assets": 2224000000, "goodwill_and_intangibles": 12835000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13095000000, "total_assets": 60685000000, "short_term_debt": 19280000000, "accounts_payable": 285000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285000000, "long_term_debt": 12282000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37502000000, "total_liabilities": 37787000000, "total_debt": 31562000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 124000000, "total_equity": 22898000000, "shares_outstanding": 2842725779, "operating_cash_flow": -1229600000, "stock_based_compensation": 313233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2474359000, "dividends_paid": 242114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 780431000, "free_cash_flow": -1189612000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "504000000", "ebitda": "661000000", "netIncome": "68000000", "grossProfit": "2183000000", "depreciation": "None", "totalRevenue": "2497000000", "costOfRevenue": "314000000", "interestIncome": "158949000", "incomeBeforeTax": "169000000", "interestExpense": "335000000", "operatingIncome": "504000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "100826000", "reportedCurrency": "USD", "netInterestIncome": "-176155000", "nonInterestIncome": "None", "operatingExpenses": "1679000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157000000", "sellingGeneralAndAdministrative": "661859000", "netIncomeFromContinuingOperations": "68211000" }, "balance": { "goodwill": "10611000000", "inventory": "None", "commonStock": "28190", "currentDebt": "None", "investments": "None", "totalAssets": "60685000000", "longTermDebt": "12282000000", "shortTermDebt": "19280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2224000000", "reportedCurrency": "USD", "retainedEarnings": "124000000", "totalLiabilities": "37787000000", "otherCurrentAssets": "None", "totalCurrentAssets": "4736000000", "currentLongTermDebt": "3279000000", "longTermInvestments": "268000000", "shortTermInvestments": "None", "currentNetReceivables": "2040000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13095000000", "currentAccountsPayable": "285000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "552000000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "22898000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "285000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37502000000", "cashAndShortTermInvestments": "2696000000", "commonStockSharesOutstanding": "2842725779", "intangibleAssetsExcludingGoodwill": "2224000000", "cashAndCashEquivalentsAtCarryingValue": "2696000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234000000", "profitLoss": "None", "dividendPayout": "242114000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1229600000", "capitalExpenditures": "39988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "780431000", "cashflowFromInvestment": "-2474359000", "stockBasedCompensation": "313233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "242114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 1789972000, "cost_of_revenue": 78340000, "gross_profit": 1711632000, "ebit": 43777000, "ebitda": 122117000, "pretax_income": -184196000, "tax_provision": -60342000, "net_income": -123854000, "net_income_to_common": -123854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5836104000, "total_current_assets": 5853537000, "total_assets": 33576128000, "short_term_debt": 12863129000, "long_term_debt": 9097730000, "total_debt": 21960859000, "total_liabilities": 24724665000, "total_equity": 8851463000, "shares_outstanding": 2106227188, "goodwill_and_intangibles": 10646982000 }, "cash_flow": { "operating_cash_flow": -50270000, "capital_expenditure": 21509000, "free_cash_flow": -28761000, "dividends_paid": 236717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322585, "ticker_id": 3389, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43777000", "ebitda": "122117000", "netIncome": "-123854000", "grossProfit": "1711632000", "depreciation": "None", "totalRevenue": "1789972000", "costOfRevenue": "78340000", "interestIncome": "126459000", "incomeBeforeTax": "-184196000", "interestExpense": "227973000", "operatingIncome": "43777000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-60342000", "reportedCurrency": "USD", "netInterestIncome": "-101514000", "nonInterestIncome": "None", "operatingExpenses": "1667855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78340000", "sellingGeneralAndAdministrative": "354554000", "netIncomeFromContinuingOperations": "-123854000" }, "balance": { "goodwill": "3282853000", "inventory": "None", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "33576128000", "longTermDebt": "9097730000", "shortTermDebt": "12863129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7364129000", "reportedCurrency": "USD", "retainedEarnings": "55199000", "totalLiabilities": "24724665000", "otherCurrentAssets": "None", "totalCurrentAssets": "5853537000", "currentLongTermDebt": "368387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27722591000", "currentAccountsPayable": "297536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "461338000", "shortLongTermDebtTotal": "22255521000", "totalShareholderEquity": "8851463000", "capitalLeaseObligations": "294662000", "otherCurrentLiabilities": "-590490000", "totalCurrentLiabilities": "13160665000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11564000000", "cashAndShortTermInvestments": "5836104000", "commonStockSharesOutstanding": "2106227188", "intangibleAssetsExcludingGoodwill": "7364129000", "cashAndCashEquivalentsAtCarryingValue": "5836104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123854000", "profitLoss": "None", "dividendPayout": "236717000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50270000", "capitalExpenditures": "21509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "797661000", "cashflowFromInvestment": "-3066000", "stockBasedCompensation": "71565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1789972000, "cost_of_revenue": 78340000, "gross_profit": 1711632000, "research_and_development": null, "selling_general_admin": 354554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43777000, "depreciation_amortisation": 78340000, "ebitda": 122117000, "interest_expense": 227973000, "interest_income": null, "other_non_operating": null, "pretax_income": -184196000, "tax_provision": -60342000, "effective_tax_rate": null, "net_income": -123854000, "net_income_continuing_ops": -123854000, "net_income_to_common": -123854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5836104000, "short_term_investments": null, "net_receivables": 17433000, "inventory": null, "other_current_assets": null, "total_current_assets": 5853537000, "net_ppe": null, "goodwill": 3282853000, "intangible_assets": 7364129000, "goodwill_and_intangibles": 10646982000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27722591000, "total_assets": 33576128000, "short_term_debt": 12863129000, "accounts_payable": 297536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13160665000, "long_term_debt": 9097730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11564000000, "total_liabilities": 24724665000, "total_debt": 21960859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 55199000, "total_equity": 8851463000, "shares_outstanding": 2106227188, "operating_cash_flow": -50270000, "stock_based_compensation": 71565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21509000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3066000, "dividends_paid": 236717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 797661000, "free_cash_flow": -28761000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43777000", "ebitda": "122117000", "netIncome": "-123854000", "grossProfit": "1711632000", "depreciation": "None", "totalRevenue": "1789972000", "costOfRevenue": "78340000", "interestIncome": "126459000", "incomeBeforeTax": "-184196000", "interestExpense": "227973000", "operatingIncome": "43777000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-60342000", "reportedCurrency": "USD", "netInterestIncome": "-101514000", "nonInterestIncome": "None", "operatingExpenses": "1667855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78340000", "sellingGeneralAndAdministrative": "354554000", "netIncomeFromContinuingOperations": "-123854000" }, "balance": { "goodwill": "3282853000", "inventory": "None", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "33576128000", "longTermDebt": "9097730000", "shortTermDebt": "12863129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7364129000", "reportedCurrency": "USD", "retainedEarnings": "55199000", "totalLiabilities": "24724665000", "otherCurrentAssets": "None", "totalCurrentAssets": "5853537000", "currentLongTermDebt": "368387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27722591000", "currentAccountsPayable": "297536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "461338000", "shortLongTermDebtTotal": "22255521000", "totalShareholderEquity": "8851463000", "capitalLeaseObligations": "294662000", "otherCurrentLiabilities": "-590490000", "totalCurrentLiabilities": "13160665000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11564000000", "cashAndShortTermInvestments": "5836104000", "commonStockSharesOutstanding": "2106227188", "intangibleAssetsExcludingGoodwill": "7364129000", "cashAndCashEquivalentsAtCarryingValue": "5836104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123854000", "profitLoss": "None", "dividendPayout": "236717000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50270000", "capitalExpenditures": "21509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "797661000", "cashflowFromInvestment": "-3066000", "stockBasedCompensation": "71565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 1451130000, "cost_of_revenue": 148597000, "gross_profit": 1302533000, "ebit": 24262000, "ebitda": 51788000, "pretax_income": 24262000, "tax_provision": -9827000, "net_income": -1785000, "net_income_to_common": -1785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5090631000, "total_current_assets": 5105912000, "total_assets": 30360222000, "short_term_debt": 10773078000, "long_term_debt": 8003043000, "total_debt": 18776121000, "total_liabilities": 22911294000, "total_equity": 7448928000, "shares_outstanding": 2054761852, "goodwill_and_intangibles": 8787800000 }, "cash_flow": { "operating_cash_flow": -1850125000, "capital_expenditure": 15498000, "free_cash_flow": -1834627000, "dividends_paid": 231320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322586, "ticker_id": 3389, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24262000", "ebitda": "51788000", "netIncome": "-1785000", "grossProfit": "1302533000", "depreciation": "None", "totalRevenue": "1451130000", "costOfRevenue": "148597000", "interestIncome": "148597000", "incomeBeforeTax": "24262000", "interestExpense": "148597000", "operatingIncome": "24262000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-9827000", "reportedCurrency": "USD", "netInterestIncome": "-25095000", "nonInterestIncome": "None", "operatingExpenses": "1278271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27526000", "sellingGeneralAndAdministrative": "875882000", "netIncomeFromContinuingOperations": "34089000" }, "balance": { "goodwill": "1221168000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "30360222000", "longTermDebt": "8003043000", "shortTermDebt": "10773078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7566632000", "reportedCurrency": "USD", "retainedEarnings": "178507000", "totalLiabilities": "22911294000", "otherCurrentAssets": "None", "totalCurrentAssets": "5105912000", "currentLongTermDebt": "335798000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25254310000", "currentAccountsPayable": "278245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "452872000", "shortLongTermDebtTotal": "20338041000", "totalShareholderEquity": "7448928000", "capitalLeaseObligations": "293671000", "otherCurrentLiabilities": "-588510000", "totalCurrentLiabilities": "11051323000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11859971000", "cashAndShortTermInvestments": "5090631000", "commonStockSharesOutstanding": "2054761852", "intangibleAssetsExcludingGoodwill": "7566632000", "cashAndCashEquivalentsAtCarryingValue": "5090631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212268000", "profitLoss": "None", "dividendPayout": "231320000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1850125000", "capitalExpenditures": "15498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5663900000", "cashflowFromInvestment": "-129848000", "stockBasedCompensation": "-39928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-26826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1451130000, "cost_of_revenue": 148597000, "gross_profit": 1302533000, "research_and_development": null, "selling_general_admin": 875882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24262000, "depreciation_amortisation": 27526000, "ebitda": 51788000, "interest_expense": 148597000, "interest_income": null, "other_non_operating": null, "pretax_income": 24262000, "tax_provision": -9827000, "effective_tax_rate": null, "net_income": -1785000, "net_income_continuing_ops": 34089000, "net_income_to_common": -1785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5090631000, "short_term_investments": null, "net_receivables": 15281000, "inventory": null, "other_current_assets": null, "total_current_assets": 5105912000, "net_ppe": null, "goodwill": 1221168000, "intangible_assets": 7566632000, "goodwill_and_intangibles": 8787800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25254310000, "total_assets": 30360222000, "short_term_debt": 10773078000, "accounts_payable": 278245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11051323000, "long_term_debt": 8003043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11859971000, "total_liabilities": 22911294000, "total_debt": 18776121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 178507000, "total_equity": 7448928000, "shares_outstanding": 2054761852, "operating_cash_flow": -1850125000, "stock_based_compensation": -39928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129848000, "dividends_paid": 231320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5663900000, "free_cash_flow": -1834627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24262000", "ebitda": "51788000", "netIncome": "-1785000", "grossProfit": "1302533000", "depreciation": "None", "totalRevenue": "1451130000", "costOfRevenue": "148597000", "interestIncome": "148597000", "incomeBeforeTax": "24262000", "interestExpense": "148597000", "operatingIncome": "24262000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-9827000", "reportedCurrency": "USD", "netInterestIncome": "-25095000", "nonInterestIncome": "None", "operatingExpenses": "1278271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27526000", "sellingGeneralAndAdministrative": "875882000", "netIncomeFromContinuingOperations": "34089000" }, "balance": { "goodwill": "1221168000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "30360222000", "longTermDebt": "8003043000", "shortTermDebt": "10773078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7566632000", "reportedCurrency": "USD", "retainedEarnings": "178507000", "totalLiabilities": "22911294000", "otherCurrentAssets": "None", "totalCurrentAssets": "5105912000", "currentLongTermDebt": "335798000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25254310000", "currentAccountsPayable": "278245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "452872000", "shortLongTermDebtTotal": "20338041000", "totalShareholderEquity": "7448928000", "capitalLeaseObligations": "293671000", "otherCurrentLiabilities": "-588510000", "totalCurrentLiabilities": "11051323000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11859971000", "cashAndShortTermInvestments": "5090631000", "commonStockSharesOutstanding": "2054761852", "intangibleAssetsExcludingGoodwill": "7566632000", "cashAndCashEquivalentsAtCarryingValue": "5090631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212268000", "profitLoss": "None", "dividendPayout": "231320000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1850125000", "capitalExpenditures": "15498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5663900000", "cashflowFromInvestment": "-129848000", "stockBasedCompensation": "-39928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-26826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 1101303000, "cost_of_revenue": 102326000, "gross_profit": 998977000, "ebit": -223103000, "ebitda": -196193000, "pretax_income": -223103000, "tax_provision": -10657000, "net_income": -10383000, "net_income_to_common": -10383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1408800000, "total_current_assets": 1423603000, "total_assets": 25250877000, "short_term_debt": 9443031000, "long_term_debt": 5049242000, "total_debt": 14492273000, "total_liabilities": 16667240000, "total_equity": 583970000, "shares_outstanding": 2054761852, "goodwill_and_intangibles": 8574343000 }, "cash_flow": { "operating_cash_flow": -797005000, "capital_expenditure": 69830000, "free_cash_flow": -727175000, "dividends_paid": 5397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322587, "ticker_id": 3389, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-223103000", "ebitda": "-196193000", "netIncome": "-10383000", "grossProfit": "998977000", "depreciation": "None", "totalRevenue": "1101303000", "costOfRevenue": "102326000", "interestIncome": "92090000", "incomeBeforeTax": "-223103000", "interestExpense": "102326000", "operatingIncome": "-223103000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-10657000", "reportedCurrency": "USD", "netInterestIncome": "-10236000", "nonInterestIncome": "None", "operatingExpenses": "1222080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26910000", "sellingGeneralAndAdministrative": "870423000", "netIncomeFromContinuingOperations": "-212446000" }, "balance": { "goodwill": "1224365000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "25250877000", "longTermDebt": "5049242000", "shortTermDebt": "9443031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "7349978000", "reportedCurrency": "USD", "retainedEarnings": "180223000", "totalLiabilities": "16667240000", "otherCurrentAssets": "151944000", "totalCurrentAssets": "1423603000", "currentLongTermDebt": "239991000", "longTermInvestments": "None", "shortTermInvestments": "2758634000", "currentNetReceivables": "14803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23827274000", "currentAccountsPayable": "291507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "476904000", "shortLongTermDebtTotal": "14802693000", "totalShareholderEquity": "583970000", "capitalLeaseObligations": "310420000", "otherCurrentLiabilities": "-291507000", "totalCurrentLiabilities": "9734538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6932702000", "cashAndShortTermInvestments": "1408800000", "commonStockSharesOutstanding": "2054761852", "intangibleAssetsExcludingGoodwill": "7349978000", "cashAndCashEquivalentsAtCarryingValue": "1408800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212446000", "profitLoss": "None", "dividendPayout": "5397000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-797005000", "capitalExpenditures": "69830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "861008000", "cashflowFromInvestment": "75273000", "stockBasedCompensation": "40020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1101303000, "cost_of_revenue": 102326000, "gross_profit": 998977000, "research_and_development": null, "selling_general_admin": 870423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -223103000, "depreciation_amortisation": 26910000, "ebitda": -196193000, "interest_expense": 102326000, "interest_income": null, "other_non_operating": null, "pretax_income": -223103000, "tax_provision": -10657000, "effective_tax_rate": null, "net_income": -10383000, "net_income_continuing_ops": -212446000, "net_income_to_common": -10383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1408800000, "short_term_investments": 2758634000, "net_receivables": 14803000, "inventory": null, "other_current_assets": null, "total_current_assets": 1423603000, "net_ppe": null, "goodwill": 1224365000, "intangible_assets": 7349978000, "goodwill_and_intangibles": 8574343000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23827274000, "total_assets": 25250877000, "short_term_debt": 9443031000, "accounts_payable": 291507000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9734538000, "long_term_debt": 5049242000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6932702000, "total_liabilities": 16667240000, "total_debt": 14492273000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180223000, "total_equity": 583970000, "shares_outstanding": 2054761852, "operating_cash_flow": -797005000, "stock_based_compensation": 40020000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 75273000, "dividends_paid": 5397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 861008000, "free_cash_flow": -727175000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-223103000", "ebitda": "-196193000", "netIncome": "-10383000", "grossProfit": "998977000", "depreciation": "None", "totalRevenue": "1101303000", "costOfRevenue": "102326000", "interestIncome": "92090000", "incomeBeforeTax": "-223103000", "interestExpense": "102326000", "operatingIncome": "-223103000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-10657000", "reportedCurrency": "USD", "netInterestIncome": "-10236000", "nonInterestIncome": "None", "operatingExpenses": "1222080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26910000", "sellingGeneralAndAdministrative": "870423000", "netIncomeFromContinuingOperations": "-212446000" }, "balance": { "goodwill": "1224365000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "25250877000", "longTermDebt": "5049242000", "shortTermDebt": "9443031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "7349978000", "reportedCurrency": "USD", "retainedEarnings": "180223000", "totalLiabilities": "16667240000", "otherCurrentAssets": "151944000", "totalCurrentAssets": "1423603000", "currentLongTermDebt": "239991000", "longTermInvestments": "None", "shortTermInvestments": "2758634000", "currentNetReceivables": "14803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23827274000", "currentAccountsPayable": "291507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "476904000", "shortLongTermDebtTotal": "14802693000", "totalShareholderEquity": "583970000", "capitalLeaseObligations": "310420000", "otherCurrentLiabilities": "-291507000", "totalCurrentLiabilities": "9734538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6932702000", "cashAndShortTermInvestments": "1408800000", "commonStockSharesOutstanding": "2054761852", "intangibleAssetsExcludingGoodwill": "7349978000", "cashAndCashEquivalentsAtCarryingValue": "1408800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212446000", "profitLoss": "None", "dividendPayout": "5397000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-797005000", "capitalExpenditures": "69830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "861008000", "cashflowFromInvestment": "75273000", "stockBasedCompensation": "40020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 1835449000, "cost_of_revenue": 119325000, "gross_profit": 1716124000, "ebit": 674959000, "ebitda": 704243000, "pretax_income": 674959000, "tax_provision": 26346000, "net_income": 33871000, "net_income_to_common": 33871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1272853000, "total_current_assets": 2057815000, "total_assets": 24510063000, "short_term_debt": 8893344000, "long_term_debt": 4763143000, "total_debt": 13656487000, "total_liabilities": 15466683000, "total_equity": 702501000, "shares_outstanding": 2054761852, "goodwill_and_intangibles": 8860888000 }, "cash_flow": { "operating_cash_flow": 1843169000, "capital_expenditure": 114350000, "free_cash_flow": 1957519000, "dividends_paid": 3853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322588, "ticker_id": 3389, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "674959000", "ebitda": "704243000", "netIncome": "33871000", "grossProfit": "1716124000", "depreciation": "None", "totalRevenue": "1835449000", "costOfRevenue": "119325000", "interestIncome": "103198000", "incomeBeforeTax": "674959000", "interestExpense": "119325000", "operatingIncome": "674959000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "26346000", "reportedCurrency": "USD", "netInterestIncome": "-16127000", "nonInterestIncome": "None", "operatingExpenses": "1041165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29284000", "sellingGeneralAndAdministrative": "761666000", "netIncomeFromContinuingOperations": "648613000" }, "balance": { "goodwill": "1227517000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "24510063000", "longTermDebt": "4763143000", "shortTermDebt": "8893344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7633371000", "reportedCurrency": "USD", "retainedEarnings": "312834000", "totalLiabilities": "15466683000", "otherCurrentAssets": "151944000", "totalCurrentAssets": "2057815000", "currentLongTermDebt": "253349000", "longTermInvestments": "40841000", "shortTermInvestments": "2785146000", "currentNetReceivables": "633018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22452248000", "currentAccountsPayable": "181713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495618000", "shortLongTermDebtTotal": "13975783000", "totalShareholderEquity": "702501000", "capitalLeaseObligations": "319296000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "9075057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6391626000", "cashAndShortTermInvestments": "1272853000", "commonStockSharesOutstanding": "2054761852", "intangibleAssetsExcludingGoodwill": "7633371000", "cashAndCashEquivalentsAtCarryingValue": "1272853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "648613000", "profitLoss": "None", "dividendPayout": "3853000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1843169000", "capitalExpenditures": "114350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1765272000", "cashflowFromInvestment": "-35648000", "stockBasedCompensation": "35558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1835449000, "cost_of_revenue": 119325000, "gross_profit": 1716124000, "research_and_development": null, "selling_general_admin": 761666000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 674959000, "depreciation_amortisation": 29284000, "ebitda": 704243000, "interest_expense": 119325000, "interest_income": null, "other_non_operating": null, "pretax_income": 674959000, "tax_provision": 26346000, "effective_tax_rate": null, "net_income": 33871000, "net_income_continuing_ops": 648613000, "net_income_to_common": 33871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1272853000, "short_term_investments": 2785146000, "net_receivables": 633018000, "inventory": null, "other_current_assets": null, "total_current_assets": 2057815000, "net_ppe": null, "goodwill": 1227517000, "intangible_assets": 7633371000, "goodwill_and_intangibles": 8860888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22452248000, "total_assets": 24510063000, "short_term_debt": 8893344000, "accounts_payable": 181713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9075057000, "long_term_debt": 4763143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6391626000, "total_liabilities": 15466683000, "total_debt": 13656487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 312834000, "total_equity": 702501000, "shares_outstanding": 2054761852, "operating_cash_flow": 1843169000, "stock_based_compensation": 35558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35648000, "dividends_paid": 3853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1765272000, "free_cash_flow": 1957519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "674959000", "ebitda": "704243000", "netIncome": "33871000", "grossProfit": "1716124000", "depreciation": "None", "totalRevenue": "1835449000", "costOfRevenue": "119325000", "interestIncome": "103198000", "incomeBeforeTax": "674959000", "interestExpense": "119325000", "operatingIncome": "674959000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "26346000", "reportedCurrency": "USD", "netInterestIncome": "-16127000", "nonInterestIncome": "None", "operatingExpenses": "1041165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29284000", "sellingGeneralAndAdministrative": "761666000", "netIncomeFromContinuingOperations": "648613000" }, "balance": { "goodwill": "1227517000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "24510063000", "longTermDebt": "4763143000", "shortTermDebt": "8893344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7633371000", "reportedCurrency": "USD", "retainedEarnings": "312834000", "totalLiabilities": "15466683000", "otherCurrentAssets": "151944000", "totalCurrentAssets": "2057815000", "currentLongTermDebt": "253349000", "longTermInvestments": "40841000", "shortTermInvestments": "2785146000", "currentNetReceivables": "633018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22452248000", "currentAccountsPayable": "181713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495618000", "shortLongTermDebtTotal": "13975783000", "totalShareholderEquity": "702501000", "capitalLeaseObligations": "319296000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "9075057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6391626000", "cashAndShortTermInvestments": "1272853000", "commonStockSharesOutstanding": "2054761852", "intangibleAssetsExcludingGoodwill": "7633371000", "cashAndCashEquivalentsAtCarryingValue": "1272853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "648613000", "profitLoss": "None", "dividendPayout": "3853000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1843169000", "capitalExpenditures": "114350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1765272000", "cashflowFromInvestment": "-35648000", "stockBasedCompensation": "35558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 748768000, "cost_of_revenue": 140440000, "gross_profit": 608328000, "ebit": -497319000, "ebitda": -468712000, "pretax_income": -497319000, "tax_provision": -15895000, "net_income": -22011000, "net_income_to_common": -22011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1228234000, "total_current_assets": 1243460000, "total_assets": 25118134000, "short_term_debt": 8861361000, "long_term_debt": 5988767000, "total_debt": 14850128000, "total_liabilities": 16765750000, "total_equity": 652397000, "shares_outstanding": 2003296515, "goodwill_and_intangibles": 8044621000 }, "cash_flow": { "operating_cash_flow": -1337357000, "capital_expenditure": 329173000, "free_cash_flow": -1008184000, "dividends_paid": 1938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322590, "ticker_id": 3389, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-497319000", "ebitda": "-468712000", "netIncome": "-22011000", "grossProfit": "608328000", "depreciation": "None", "totalRevenue": "748768000", "costOfRevenue": "140440000", "interestIncome": "108566000", "incomeBeforeTax": "-497319000", "interestExpense": "140440000", "operatingIncome": "-497319000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-15895000", "reportedCurrency": "USD", "netInterestIncome": "-31874000", "nonInterestIncome": "None", "operatingExpenses": "1105647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28607000", "sellingGeneralAndAdministrative": "828600000", "netIncomeFromContinuingOperations": "-481424000" }, "balance": { "goodwill": "1233954000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "25118134000", "longTermDebt": "5988767000", "shortTermDebt": "8861361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6810667000", "reportedCurrency": "USD", "retainedEarnings": "278955000", "totalLiabilities": "16765750000", "otherCurrentAssets": "None", "totalCurrentAssets": "1243460000", "currentLongTermDebt": "272263000", "longTermInvestments": "None", "shortTermInvestments": "2283017000", "currentNetReceivables": "15226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23874674000", "currentAccountsPayable": "175925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "526008000", "shortLongTermDebtTotal": "15292941000", "totalShareholderEquity": "652397000", "capitalLeaseObligations": "335950000", "otherCurrentLiabilities": "94198000", "totalCurrentLiabilities": "9037286000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7728464000", "cashAndShortTermInvestments": "1228234000", "commonStockSharesOutstanding": "2003296515", "intangibleAssetsExcludingGoodwill": "6810667000", "cashAndCashEquivalentsAtCarryingValue": "1228234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-481424000", "profitLoss": "None", "dividendPayout": "1938000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1337357000", "capitalExpenditures": "329173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1482854000", "cashflowFromInvestment": "-233800000", "stockBasedCompensation": "39928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 748768000, "cost_of_revenue": 140440000, "gross_profit": 608328000, "research_and_development": null, "selling_general_admin": 828600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -497319000, "depreciation_amortisation": 28607000, "ebitda": -468712000, "interest_expense": 140440000, "interest_income": null, "other_non_operating": null, "pretax_income": -497319000, "tax_provision": -15895000, "effective_tax_rate": null, "net_income": -22011000, "net_income_continuing_ops": -481424000, "net_income_to_common": -22011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1228234000, "short_term_investments": 2283017000, "net_receivables": 15226000, "inventory": null, "other_current_assets": null, "total_current_assets": 1243460000, "net_ppe": null, "goodwill": 1233954000, "intangible_assets": 6810667000, "goodwill_and_intangibles": 8044621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23874674000, "total_assets": 25118134000, "short_term_debt": 8861361000, "accounts_payable": 175925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9037286000, "long_term_debt": 5988767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7728464000, "total_liabilities": 16765750000, "total_debt": 14850128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 278955000, "total_equity": 652397000, "shares_outstanding": 2003296515, "operating_cash_flow": -1337357000, "stock_based_compensation": 39928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233800000, "dividends_paid": 1938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1482854000, "free_cash_flow": -1008184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-497319000", "ebitda": "-468712000", "netIncome": "-22011000", "grossProfit": "608328000", "depreciation": "None", "totalRevenue": "748768000", "costOfRevenue": "140440000", "interestIncome": "108566000", "incomeBeforeTax": "-497319000", "interestExpense": "140440000", "operatingIncome": "-497319000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-15895000", "reportedCurrency": "USD", "netInterestIncome": "-31874000", "nonInterestIncome": "None", "operatingExpenses": "1105647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28607000", "sellingGeneralAndAdministrative": "828600000", "netIncomeFromContinuingOperations": "-481424000" }, "balance": { "goodwill": "1233954000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "25118134000", "longTermDebt": "5988767000", "shortTermDebt": "8861361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6810667000", "reportedCurrency": "USD", "retainedEarnings": "278955000", "totalLiabilities": "16765750000", "otherCurrentAssets": "None", "totalCurrentAssets": "1243460000", "currentLongTermDebt": "272263000", "longTermInvestments": "None", "shortTermInvestments": "2283017000", "currentNetReceivables": "15226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23874674000", "currentAccountsPayable": "175925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "526008000", "shortLongTermDebtTotal": "15292941000", "totalShareholderEquity": "652397000", "capitalLeaseObligations": "335950000", "otherCurrentLiabilities": "94198000", "totalCurrentLiabilities": "9037286000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7728464000", "cashAndShortTermInvestments": "1228234000", "commonStockSharesOutstanding": "2003296515", "intangibleAssetsExcludingGoodwill": "6810667000", "cashAndCashEquivalentsAtCarryingValue": "1228234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-481424000", "profitLoss": "None", "dividendPayout": "1938000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1337357000", "capitalExpenditures": "329173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1482854000", "cashflowFromInvestment": "-233800000", "stockBasedCompensation": "39928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 1382015000, "cost_of_revenue": 119657000, "gross_profit": 1262358000, "ebit": 192042000, "ebitda": 220051000, "pretax_income": 192042000, "tax_provision": 14117000, "net_income": 1295000, "net_income_to_common": 1295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1309494000, "total_current_assets": 1323819000, "total_assets": 23648714000, "short_term_debt": 7714969000, "long_term_debt": 5320422000, "total_debt": 13035391000, "total_liabilities": 14834793000, "total_equity": 658673000, "shares_outstanding": 1997639598, "goodwill_and_intangibles": 8402509000 }, "cash_flow": { "operating_cash_flow": -122329000, "capital_expenditure": 330198000, "free_cash_flow": 207869000, "dividends_paid": 14698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322591, "ticker_id": 3389, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192042000", "ebitda": "220051000", "netIncome": "1295000", "grossProfit": "1262358000", "depreciation": "None", "totalRevenue": "1382015000", "costOfRevenue": "119657000", "interestIncome": "112415000", "incomeBeforeTax": "192042000", "interestExpense": "119657000", "operatingIncome": "192042000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14117000", "reportedCurrency": "USD", "netInterestIncome": "-7242000", "nonInterestIncome": "None", "operatingExpenses": "1070316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28009000", "sellingGeneralAndAdministrative": "786372000", "netIncomeFromContinuingOperations": "177925000" }, "balance": { "goodwill": "1239819000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "23648714000", "longTermDebt": "5320422000", "shortTermDebt": "7714969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "7162690000", "reportedCurrency": "USD", "retainedEarnings": "300958000", "totalLiabilities": "14834793000", "otherCurrentAssets": "-1351583000", "totalCurrentAssets": "1323819000", "currentLongTermDebt": "317015000", "longTermInvestments": "None", "shortTermInvestments": "170381000", "currentNetReceivables": "14325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22324895000", "currentAccountsPayable": "205949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13526056000", "totalShareholderEquity": "658673000", "capitalLeaseObligations": "356050000", "otherCurrentLiabilities": "8508000", "totalCurrentLiabilities": "7920918000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6913875000", "cashAndShortTermInvestments": "1309494000", "commonStockSharesOutstanding": "1997639598", "intangibleAssetsExcludingGoodwill": "7162690000", "cashAndCashEquivalentsAtCarryingValue": "1309494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177925000", "profitLoss": "None", "dividendPayout": "14698000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-122329000", "capitalExpenditures": "330198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "827482000", "cashflowFromInvestment": "-261485000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28009000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1382015000, "cost_of_revenue": 119657000, "gross_profit": 1262358000, "research_and_development": null, "selling_general_admin": 786372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192042000, "depreciation_amortisation": 28009000, "ebitda": 220051000, "interest_expense": 119657000, "interest_income": null, "other_non_operating": null, "pretax_income": 192042000, "tax_provision": 14117000, "effective_tax_rate": null, "net_income": 1295000, "net_income_continuing_ops": 177925000, "net_income_to_common": 1295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1309494000, "short_term_investments": 170381000, "net_receivables": 14325000, "inventory": null, "other_current_assets": null, "total_current_assets": 1323819000, "net_ppe": null, "goodwill": 1239819000, "intangible_assets": 7162690000, "goodwill_and_intangibles": 8402509000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22324895000, "total_assets": 23648714000, "short_term_debt": 7714969000, "accounts_payable": 205949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7920918000, "long_term_debt": 5320422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6913875000, "total_liabilities": 14834793000, "total_debt": 13035391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 300958000, "total_equity": 658673000, "shares_outstanding": 1997639598, "operating_cash_flow": -122329000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330198000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261485000, "dividends_paid": 14698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 827482000, "free_cash_flow": 207869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192042000", "ebitda": "220051000", "netIncome": "1295000", "grossProfit": "1262358000", "depreciation": "None", "totalRevenue": "1382015000", "costOfRevenue": "119657000", "interestIncome": "112415000", "incomeBeforeTax": "192042000", "interestExpense": "119657000", "operatingIncome": "192042000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14117000", "reportedCurrency": "USD", "netInterestIncome": "-7242000", "nonInterestIncome": "None", "operatingExpenses": "1070316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28009000", "sellingGeneralAndAdministrative": "786372000", "netIncomeFromContinuingOperations": "177925000" }, "balance": { "goodwill": "1239819000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "23648714000", "longTermDebt": "5320422000", "shortTermDebt": "7714969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "7162690000", "reportedCurrency": "USD", "retainedEarnings": "300958000", "totalLiabilities": "14834793000", "otherCurrentAssets": "-1351583000", "totalCurrentAssets": "1323819000", "currentLongTermDebt": "317015000", "longTermInvestments": "None", "shortTermInvestments": "170381000", "currentNetReceivables": "14325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22324895000", "currentAccountsPayable": "205949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13526056000", "totalShareholderEquity": "658673000", "capitalLeaseObligations": "356050000", "otherCurrentLiabilities": "8508000", "totalCurrentLiabilities": "7920918000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6913875000", "cashAndShortTermInvestments": "1309494000", "commonStockSharesOutstanding": "1997639598", "intangibleAssetsExcludingGoodwill": "7162690000", "cashAndCashEquivalentsAtCarryingValue": "1309494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177925000", "profitLoss": "None", "dividendPayout": "14698000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-122329000", "capitalExpenditures": "330198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "827482000", "cashflowFromInvestment": "-261485000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28009000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 1435159000, "cost_of_revenue": 89808000, "gross_profit": 1345351000, "ebit": 298370000, "ebitda": 325387000, "pretax_income": 298370000, "tax_provision": 7656000, "net_income": 16215000, "net_income_to_common": 16215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 861410000, "total_current_assets": 879984000, "total_assets": 22219175000, "short_term_debt": 6253254000, "long_term_debt": 5731737000, "total_debt": 11984991000, "total_liabilities": 13609724000, "total_equity": 651397000, "shares_outstanding": 1991982680, "goodwill_and_intangibles": 7937248000 }, "cash_flow": { "operating_cash_flow": -3012722000, "capital_expenditure": 31391000, "free_cash_flow": -2981331000, "dividends_paid": 1944000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322592, "ticker_id": 3389, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298370000", "ebitda": "325387000", "netIncome": "16215000", "grossProfit": "1345351000", "depreciation": "None", "totalRevenue": "1435159000", "costOfRevenue": "89808000", "interestIncome": "88980000", "incomeBeforeTax": "298370000", "interestExpense": "89808000", "operatingIncome": "298370000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7656000", "reportedCurrency": "USD", "netInterestIncome": "-828000", "nonInterestIncome": "None", "operatingExpenses": "1046981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27017000", "sellingGeneralAndAdministrative": "777761000", "netIncomeFromContinuingOperations": "290714000" }, "balance": { "goodwill": "1245907000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "22219175000", "longTermDebt": "5731737000", "shortTermDebt": "6253254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6691341000", "reportedCurrency": "USD", "retainedEarnings": "300494000", "totalLiabilities": "13609724000", "otherCurrentAssets": "-911959000", "totalCurrentAssets": "879984000", "currentLongTermDebt": "314848000", "longTermInvestments": "None", "shortTermInvestments": "1601648000", "currentNetReceivables": "18574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21339191000", "currentAccountsPayable": "189038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12342515000", "totalShareholderEquity": "651397000", "capitalLeaseObligations": "357524000", "otherCurrentLiabilities": "-3486024000", "totalCurrentLiabilities": "6442292000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7167432000", "cashAndShortTermInvestments": "861410000", "commonStockSharesOutstanding": "1991982680", "intangibleAssetsExcludingGoodwill": "6691341000", "cashAndCashEquivalentsAtCarryingValue": "861410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290714000", "profitLoss": "None", "dividendPayout": "1944000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3012722000", "capitalExpenditures": "31391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2733501000", "cashflowFromInvestment": "35460000", "stockBasedCompensation": "30997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1944000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16562000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1435159000, "cost_of_revenue": 89808000, "gross_profit": 1345351000, "research_and_development": null, "selling_general_admin": 777761000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298370000, "depreciation_amortisation": 27017000, "ebitda": 325387000, "interest_expense": 89808000, "interest_income": null, "other_non_operating": null, "pretax_income": 298370000, "tax_provision": 7656000, "effective_tax_rate": null, "net_income": 16215000, "net_income_continuing_ops": 290714000, "net_income_to_common": 16215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 861410000, "short_term_investments": 1601648000, "net_receivables": 18574000, "inventory": null, "other_current_assets": null, "total_current_assets": 879984000, "net_ppe": null, "goodwill": 1245907000, "intangible_assets": 6691341000, "goodwill_and_intangibles": 7937248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21339191000, "total_assets": 22219175000, "short_term_debt": 6253254000, "accounts_payable": 189038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6442292000, "long_term_debt": 5731737000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7167432000, "total_liabilities": 13609724000, "total_debt": 11984991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 300494000, "total_equity": 651397000, "shares_outstanding": 1991982680, "operating_cash_flow": -3012722000, "stock_based_compensation": 30997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35460000, "dividends_paid": 1944000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2733501000, "free_cash_flow": -2981331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "298370000", "ebitda": "325387000", "netIncome": "16215000", "grossProfit": "1345351000", "depreciation": "None", "totalRevenue": "1435159000", "costOfRevenue": "89808000", "interestIncome": "88980000", "incomeBeforeTax": "298370000", "interestExpense": "89808000", "operatingIncome": "298370000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7656000", "reportedCurrency": "USD", "netInterestIncome": "-828000", "nonInterestIncome": "None", "operatingExpenses": "1046981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27017000", "sellingGeneralAndAdministrative": "777761000", "netIncomeFromContinuingOperations": "290714000" }, "balance": { "goodwill": "1245907000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "22219175000", "longTermDebt": "5731737000", "shortTermDebt": "6253254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6691341000", "reportedCurrency": "USD", "retainedEarnings": "300494000", "totalLiabilities": "13609724000", "otherCurrentAssets": "-911959000", "totalCurrentAssets": "879984000", "currentLongTermDebt": "314848000", "longTermInvestments": "None", "shortTermInvestments": "1601648000", "currentNetReceivables": "18574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21339191000", "currentAccountsPayable": "189038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12342515000", "totalShareholderEquity": "651397000", "capitalLeaseObligations": "357524000", "otherCurrentLiabilities": "-3486024000", "totalCurrentLiabilities": "6442292000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7167432000", "cashAndShortTermInvestments": "861410000", "commonStockSharesOutstanding": "1991982680", "intangibleAssetsExcludingGoodwill": "6691341000", "cashAndCashEquivalentsAtCarryingValue": "861410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290714000", "profitLoss": "None", "dividendPayout": "1944000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3012722000", "capitalExpenditures": "31391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2733501000", "cashflowFromInvestment": "35460000", "stockBasedCompensation": "30997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1944000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16562000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 771338000, "cost_of_revenue": 115897000, "gross_profit": 655441000, "ebit": -242905000, "ebitda": -216312000, "pretax_income": -242905000, "tax_provision": -10211000, "net_income": -10635000, "net_income_to_common": -10635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1108466000, "total_current_assets": 1779344000, "total_assets": 19231740000, "short_term_debt": 4633970000, "long_term_debt": 4534462000, "total_debt": 9168432000, "total_liabilities": 10930030000, "total_equity": 624900000, "shares_outstanding": 1987457044, "goodwill_and_intangibles": 7676552000 }, "cash_flow": { "operating_cash_flow": 1393888000, "capital_expenditure": 540000, "free_cash_flow": 1394428000, "dividends_paid": 4828000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322593, "ticker_id": 3389, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-242905000", "ebitda": "-216312000", "netIncome": "-10635000", "grossProfit": "655441000", "depreciation": "None", "totalRevenue": "771338000", "costOfRevenue": "115897000", "interestIncome": "86079000", "incomeBeforeTax": "-242905000", "interestExpense": "115897000", "operatingIncome": "-242905000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10211000", "reportedCurrency": "USD", "netInterestIncome": "-29818000", "nonInterestIncome": "None", "operatingExpenses": "898346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26593000", "sellingGeneralAndAdministrative": "692444000", "netIncomeFromContinuingOperations": "-232694000" }, "balance": { "goodwill": "1236765000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "19231740000", "longTermDebt": "4534462000", "shortTermDebt": "4633970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6439787000", "reportedCurrency": "USD", "retainedEarnings": "284296000", "totalLiabilities": "10930030000", "otherCurrentAssets": "91662000", "totalCurrentAssets": "1779344000", "currentLongTermDebt": "203208000", "longTermInvestments": "39518000", "shortTermInvestments": "132870000", "currentNetReceivables": "579216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17452396000", "currentAccountsPayable": "171350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9562314000", "totalShareholderEquity": "624900000", "capitalLeaseObligations": "393882000", "otherCurrentLiabilities": "-490658000", "totalCurrentLiabilities": "4805320000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6124710000", "cashAndShortTermInvestments": "1108466000", "commonStockSharesOutstanding": "1987457044", "intangibleAssetsExcludingGoodwill": "6439787000", "cashAndCashEquivalentsAtCarryingValue": "1108466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10635000", "profitLoss": "None", "dividendPayout": "4828000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "74981000", "operatingCashflow": "1393888000", "capitalExpenditures": "540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1370967000", "cashflowFromInvestment": "122192000", "stockBasedCompensation": "35386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4828000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 771338000, "cost_of_revenue": 115897000, "gross_profit": 655441000, "research_and_development": null, "selling_general_admin": 692444000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -242905000, "depreciation_amortisation": 26593000, "ebitda": -216312000, "interest_expense": 115897000, "interest_income": null, "other_non_operating": null, "pretax_income": -242905000, "tax_provision": -10211000, "effective_tax_rate": null, "net_income": -10635000, "net_income_continuing_ops": -232694000, "net_income_to_common": -10635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1108466000, "short_term_investments": 132870000, "net_receivables": 579216000, "inventory": null, "other_current_assets": null, "total_current_assets": 1779344000, "net_ppe": null, "goodwill": 1236765000, "intangible_assets": 6439787000, "goodwill_and_intangibles": 7676552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17452396000, "total_assets": 19231740000, "short_term_debt": 4633970000, "accounts_payable": 171350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4805320000, "long_term_debt": 4534462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6124710000, "total_liabilities": 10930030000, "total_debt": 9168432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 284296000, "total_equity": 624900000, "shares_outstanding": 1987457044, "operating_cash_flow": 1393888000, "stock_based_compensation": 35386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 122192000, "dividends_paid": 4828000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1370967000, "free_cash_flow": 1394428000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-242905000", "ebitda": "-216312000", "netIncome": "-10635000", "grossProfit": "655441000", "depreciation": "None", "totalRevenue": "771338000", "costOfRevenue": "115897000", "interestIncome": "86079000", "incomeBeforeTax": "-242905000", "interestExpense": "115897000", "operatingIncome": "-242905000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10211000", "reportedCurrency": "USD", "netInterestIncome": "-29818000", "nonInterestIncome": "None", "operatingExpenses": "898346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26593000", "sellingGeneralAndAdministrative": "692444000", "netIncomeFromContinuingOperations": "-232694000" }, "balance": { "goodwill": "1236765000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "19231740000", "longTermDebt": "4534462000", "shortTermDebt": "4633970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6439787000", "reportedCurrency": "USD", "retainedEarnings": "284296000", "totalLiabilities": "10930030000", "otherCurrentAssets": "91662000", "totalCurrentAssets": "1779344000", "currentLongTermDebt": "203208000", "longTermInvestments": "39518000", "shortTermInvestments": "132870000", "currentNetReceivables": "579216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17452396000", "currentAccountsPayable": "171350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9562314000", "totalShareholderEquity": "624900000", "capitalLeaseObligations": "393882000", "otherCurrentLiabilities": "-490658000", "totalCurrentLiabilities": "4805320000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6124710000", "cashAndShortTermInvestments": "1108466000", "commonStockSharesOutstanding": "1987457044", "intangibleAssetsExcludingGoodwill": "6439787000", "cashAndCashEquivalentsAtCarryingValue": "1108466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10635000", "profitLoss": "None", "dividendPayout": "4828000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "74981000", "operatingCashflow": "1393888000", "capitalExpenditures": "540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1370967000", "cashflowFromInvestment": "122192000", "stockBasedCompensation": "35386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4828000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 1270227000, "cost_of_revenue": 105413000, "gross_profit": 1164814000, "ebit": 117625000, "ebitda": 145261000, "pretax_income": 117625000, "tax_provision": 2680000, "net_income": 6206000, "net_income_to_common": 6206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 957254000, "total_current_assets": 2349140000, "total_assets": 20648739000, "short_term_debt": 4528793000, "long_term_debt": 8989979000, "total_debt": 13518772000, "total_liabilities": 12142366000, "total_equity": 611862000, "shares_outstanding": 1983992350, "goodwill_and_intangibles": 7920383000 }, "cash_flow": { "operating_cash_flow": 328379000, "capital_expenditure": 127134000, "free_cash_flow": 455513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322595, "ticker_id": 3389, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117625000", "ebitda": "145261000", "netIncome": "6206000", "grossProfit": "1164814000", "depreciation": "None", "totalRevenue": "1270227000", "costOfRevenue": "105413000", "interestIncome": "93868000", "incomeBeforeTax": "117625000", "interestExpense": "105413000", "operatingIncome": "117625000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2680000", "reportedCurrency": "USD", "netInterestIncome": "-410000", "nonInterestIncome": "None", "operatingExpenses": "1047189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27636000", "sellingGeneralAndAdministrative": "788983000", "netIncomeFromContinuingOperations": "114945000" }, "balance": { "goodwill": "1242218000", "inventory": "1002681000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "20648739000", "longTermDebt": "8989979000", "shortTermDebt": "4528793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6678165000", "reportedCurrency": "USD", "retainedEarnings": "294770000", "totalLiabilities": "12142366000", "otherCurrentAssets": "-1002681000", "totalCurrentAssets": "2349140000", "currentLongTermDebt": "86300000", "longTermInvestments": "None", "shortTermInvestments": "1381127000", "currentNetReceivables": "10759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18299599000", "currentAccountsPayable": "199917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "611823000", "shortLongTermDebtTotal": "10779115000", "totalShareholderEquity": "611862000", "capitalLeaseObligations": "408009000", "otherCurrentLiabilities": "-286217000", "totalCurrentLiabilities": "4728710000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7413656000", "cashAndShortTermInvestments": "957254000", "commonStockSharesOutstanding": "1983992350", "intangibleAssetsExcludingGoodwill": "6678165000", "cashAndCashEquivalentsAtCarryingValue": "957254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-61032000", "operatingCashflow": "328379000", "capitalExpenditures": "127134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351628000", "cashflowFromInvestment": "97221000", "stockBasedCompensation": "42092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1270227000, "cost_of_revenue": 105413000, "gross_profit": 1164814000, "research_and_development": null, "selling_general_admin": 788983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117625000, "depreciation_amortisation": 27636000, "ebitda": 145261000, "interest_expense": 105413000, "interest_income": null, "other_non_operating": null, "pretax_income": 117625000, "tax_provision": 2680000, "effective_tax_rate": null, "net_income": 6206000, "net_income_continuing_ops": 114945000, "net_income_to_common": 6206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 957254000, "short_term_investments": 1381127000, "net_receivables": 10759000, "inventory": 1002681000, "other_current_assets": null, "total_current_assets": 2349140000, "net_ppe": null, "goodwill": 1242218000, "intangible_assets": 6678165000, "goodwill_and_intangibles": 7920383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18299599000, "total_assets": 20648739000, "short_term_debt": 4528793000, "accounts_payable": 199917000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4728710000, "long_term_debt": 8989979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7413656000, "total_liabilities": 12142366000, "total_debt": 13518772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 294770000, "total_equity": 611862000, "shares_outstanding": 1983992350, "operating_cash_flow": 328379000, "stock_based_compensation": 42092000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 97221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -351628000, "free_cash_flow": 455513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117625000", "ebitda": "145261000", "netIncome": "6206000", "grossProfit": "1164814000", "depreciation": "None", "totalRevenue": "1270227000", "costOfRevenue": "105413000", "interestIncome": "93868000", "incomeBeforeTax": "117625000", "interestExpense": "105413000", "operatingIncome": "117625000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2680000", "reportedCurrency": "USD", "netInterestIncome": "-410000", "nonInterestIncome": "None", "operatingExpenses": "1047189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27636000", "sellingGeneralAndAdministrative": "788983000", "netIncomeFromContinuingOperations": "114945000" }, "balance": { "goodwill": "1242218000", "inventory": "1002681000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "20648739000", "longTermDebt": "8989979000", "shortTermDebt": "4528793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6678165000", "reportedCurrency": "USD", "retainedEarnings": "294770000", "totalLiabilities": "12142366000", "otherCurrentAssets": "-1002681000", "totalCurrentAssets": "2349140000", "currentLongTermDebt": "86300000", "longTermInvestments": "None", "shortTermInvestments": "1381127000", "currentNetReceivables": "10759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18299599000", "currentAccountsPayable": "199917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "611823000", "shortLongTermDebtTotal": "10779115000", "totalShareholderEquity": "611862000", "capitalLeaseObligations": "408009000", "otherCurrentLiabilities": "-286217000", "totalCurrentLiabilities": "4728710000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7413656000", "cashAndShortTermInvestments": "957254000", "commonStockSharesOutstanding": "1983992350", "intangibleAssetsExcludingGoodwill": "6678165000", "cashAndCashEquivalentsAtCarryingValue": "957254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-61032000", "operatingCashflow": "328379000", "capitalExpenditures": "127134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351628000", "cashflowFromInvestment": "97221000", "stockBasedCompensation": "42092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "income_statement": { "revenue": 1295739000, "cost_of_revenue": 97846000, "gross_profit": 1197893000, "ebit": 138370000, "ebitda": 163727000, "pretax_income": 138370000, "tax_provision": -782000, "net_income": 7438000, "net_income_to_common": 7438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 882783000, "total_current_assets": 2431135000, "total_assets": 20855677000, "short_term_debt": 5203302000, "long_term_debt": 9317213000, "total_debt": 14520515000, "total_liabilities": 12490823000, "total_equity": 590737000, "shares_outstanding": 1979450651, "goodwill_and_intangibles": 7691638000 }, "cash_flow": { "operating_cash_flow": -280633000, "capital_expenditure": 18636000, "free_cash_flow": -261997000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322596, "ticker_id": 3389, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:13.486647+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138370000", "ebitda": "163727000", "netIncome": "7438000", "grossProfit": "1197893000", "depreciation": "None", "totalRevenue": "1295739000", "costOfRevenue": "97846000", "interestIncome": "80757000", "incomeBeforeTax": "138370000", "interestExpense": "97846000", "operatingIncome": "138370000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-782000", "reportedCurrency": "USD", "netInterestIncome": "-1649000", "nonInterestIncome": "None", "operatingExpenses": "1059523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25357000", "sellingGeneralAndAdministrative": "779564000", "netIncomeFromContinuingOperations": "139152000" }, "balance": { "goodwill": "1248006000", "inventory": "989579000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "20855677000", "longTermDebt": "9317213000", "shortTermDebt": "5203302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6443632000", "reportedCurrency": "USD", "retainedEarnings": "288517000", "totalLiabilities": "12490823000", "otherCurrentAssets": "-989579000", "totalCurrentAssets": "2431135000", "currentLongTermDebt": "50000000", "longTermInvestments": "8679129000", "shortTermInvestments": "1476560000", "currentNetReceivables": "71792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18424542000", "currentAccountsPayable": "156941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263251000", "shortLongTermDebtTotal": "11219579000", "totalShareholderEquity": "590737000", "capitalLeaseObligations": "425806000", "otherCurrentLiabilities": "-156941000", "totalCurrentLiabilities": "5360243000", "otherNonCurrentLiabilities": "2461968000", "totalNonCurrentLiabilities": "7130580000", "cashAndShortTermInvestments": "882783000", "commonStockSharesOutstanding": "1979450651", "intangibleAssetsExcludingGoodwill": "6443632000", "cashAndCashEquivalentsAtCarryingValue": "882783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139152000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "63718000", "operatingCashflow": "-280633000", "capitalExpenditures": "18636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-336611000", "cashflowFromInvestment": "577499000", "stockBasedCompensation": "50696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39745000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1295739000, "cost_of_revenue": 97846000, "gross_profit": 1197893000, "research_and_development": null, "selling_general_admin": 779564000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138370000, "depreciation_amortisation": 25357000, "ebitda": 163727000, "interest_expense": 97846000, "interest_income": null, "other_non_operating": null, "pretax_income": 138370000, "tax_provision": -782000, "effective_tax_rate": null, "net_income": 7438000, "net_income_continuing_ops": 139152000, "net_income_to_common": 7438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 882783000, "short_term_investments": 1476560000, "net_receivables": 71792000, "inventory": 989579000, "other_current_assets": null, "total_current_assets": 2431135000, "net_ppe": null, "goodwill": 1248006000, "intangible_assets": 6443632000, "goodwill_and_intangibles": 7691638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18424542000, "total_assets": 20855677000, "short_term_debt": 5203302000, "accounts_payable": 156941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5360243000, "long_term_debt": 9317213000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7130580000, "total_liabilities": 12490823000, "total_debt": 14520515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 288517000, "total_equity": 590737000, "shares_outstanding": 1979450651, "operating_cash_flow": -280633000, "stock_based_compensation": 50696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 577499000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -336611000, "free_cash_flow": -261997000, "net_change_in_cash": -39745000 }, "raw_data": { "income": { "ebit": "138370000", "ebitda": "163727000", "netIncome": "7438000", "grossProfit": "1197893000", "depreciation": "None", "totalRevenue": "1295739000", "costOfRevenue": "97846000", "interestIncome": "80757000", "incomeBeforeTax": "138370000", "interestExpense": "97846000", "operatingIncome": "138370000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-782000", "reportedCurrency": "USD", "netInterestIncome": "-1649000", "nonInterestIncome": "None", "operatingExpenses": "1059523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25357000", "sellingGeneralAndAdministrative": "779564000", "netIncomeFromContinuingOperations": "139152000" }, "balance": { "goodwill": "1248006000", "inventory": "989579000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "20855677000", "longTermDebt": "9317213000", "shortTermDebt": "5203302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6443632000", "reportedCurrency": "USD", "retainedEarnings": "288517000", "totalLiabilities": "12490823000", "otherCurrentAssets": "-989579000", "totalCurrentAssets": "2431135000", "currentLongTermDebt": "50000000", "longTermInvestments": "8679129000", "shortTermInvestments": "1476560000", "currentNetReceivables": "71792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18424542000", "currentAccountsPayable": "156941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263251000", "shortLongTermDebtTotal": "11219579000", "totalShareholderEquity": "590737000", "capitalLeaseObligations": "425806000", "otherCurrentLiabilities": "-156941000", "totalCurrentLiabilities": "5360243000", "otherNonCurrentLiabilities": "2461968000", "totalNonCurrentLiabilities": "7130580000", "cashAndShortTermInvestments": "882783000", "commonStockSharesOutstanding": "1979450651", "intangibleAssetsExcludingGoodwill": "6443632000", "cashAndCashEquivalentsAtCarryingValue": "882783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139152000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "63718000", "operatingCashflow": "-280633000", "capitalExpenditures": "18636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-336611000", "cashflowFromInvestment": "577499000", "stockBasedCompensation": "50696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39745000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }