{ "ticker": { "uuid": "e3329b5d-5148-4cb0-a736-e22a6dc32f54", "symbol": "NNI", "name": "Nelnet Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/e3329b5d-5148-4cb0-a736-e22a6dc32f54/", "api_url": "https://sharemaestro.com/factors/api/tickers/e3329b5d-5148-4cb0-a736-e22a6dc32f54/" }, "ticker_metadata": { "id": 2872, "uuid": "e3329b5d-5148-4cb0-a736-e22a6dc32f54", "symbol": "NNI", "name": "Nelnet Inc", "asset_type": "equity", "market_cap": 4691906000, "stock_exchange_id": 3, "industry": "Credit Services", "sector": "Financial Services", "description": "Nelnet, Inc. is engaged in the loan management, communications and educational technology, services and payment processing businesses globally. The company is headquartered in Lincoln, Nebraska.", "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": "e3329b5d-5148-4cb0-a736-e22a6dc32f54", "symbol": "NNI", "name": "Nelnet Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/e3329b5d-5148-4cb0-a736-e22a6dc32f54/", "api_url": "https://sharemaestro.com/factors/api/tickers/e3329b5d-5148-4cb0-a736-e22a6dc32f54/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.73, "quality": 0.79, "momentum": 0.31, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 129.03, "market_cap": 4655003955.36, "pe_ratio": 11.162, "earnings_yield": 0.0896, "ebitda_to_ev": 0.0716, "shareholder_yield": 0.0096, "roe": 0.1118, "piotroski_f_score": 8, "momentum_12_1": 0.0732, "volatility_252d": 0.244 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:55.930199+00:00", "batch_id": "" }, "size": { "price_close": 129.03, "market_cap": 4655003955.36, "market_cap_usd": 4655003955.36, "enterprise_value": 10998062955.36, "shares_outstanding": 36076912, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.162, "pb_ratio": 1.2476, "ptbv_ratio": 1.3572, "ps_ratio": 2.1785, "pcf_ratio": 11.4958, "pfcf_ratio": 10.5954, "ev_ebitda": 13.9679, "ev_ebit": 15.1968, "ev_sales": 5.1469, "ev_fcf": 25.0331, "earnings_yield": 0.0896, "fcf_yield": 0.0399, "price_to_sales": 2.1785, "price_to_book": 1.2476, "price_to_cashflow": 11.4958, "ebitda_to_ev": 0.0716, "sales_yield": 0.1943 }, "yield": { "dividend_yield": 0.0096, "buyback_yield": 0, "shareholder_yield": 0.0096, "debt_paydown_yield": null, "total_yield": 0.0096 }, "quality": { "gross_margin": 0.8081, "operating_margin": 0.3387, "net_margin": 0.1952, "ebitda_margin": 0.3685, "fcf_margin": 0.2056, "roe": 0.1118, "roa": 0.0294, "roic": 0.054, "roc_greenblatt": null, "asset_turnover": 0.1507, "cash_conversion": 1.0535, "accruals_ratio": 0.0009, "sbc_to_revenue": 0.0062, "piotroski_f_score": 8, "altman_z_score": 1.0869, "earnings_stability_5y": 0.683, "revenue_stability_5y": 0.1719, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1218, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.8333, "net_debt_to_ebitda": 8.0559, "debt_to_assets": 0.4558, "interest_coverage": 1.5033, "current_ratio": 337.117, "quick_ratio": 337.117, "net_debt": 6343059000, "local_beta": 0.0019, "volatility_252d": 0.244, "volatility_60d": 0.5681, "max_drawdown_12m": -0.1361, "risk_adjusted_momentum": 0.3 }, "growth": { "revenue_growth_1y": 0.1939, "revenue_growth_3y_cagr": 0.076, "revenue_growth_5y_cagr": 0.1052, "eps_growth_1y": 1.1586, "eps_growth_3y_cagr": 0.0174, "eps_growth_5y_cagr": 0.0398, "fcf_growth_1y": -0.2398, "book_value_growth_1y": 0.1098, "revenue_growth": 0.1939, "earnings_growth": 1.1586 }, "momentum": { "price_return_1m": 0.057, "price_return_3m": -0.0134, "price_return_6m": -0.0086, "price_return_9m": 0.0068, "price_return_12m": 0.1344, "price_return_12m_ex1m": 0.0732, "momentum_6m": -0.0086, "momentum_12m": 0.1344, "momentum_12_1": 0.0732, "distance_from_52w_high": -0.0868, "distance_from_52w_low": 0.156, "relative_strength": 0.0345 }, "raw_ttm": { "revenue_ttm": 2136838000, "gross_profit_ttm": 1726766000, "ebit_ttm": 723708000, "ebitda_ttm": 787381000, "net_income_ttm": 417040000, "eps_diluted_ttm": 11.5597, "operating_cash_flow_ttm": 404931000, "capital_expenditure_ttm": 34410000, "fcf_ttm": 439341000, "dividends_paid_ttm": 44666000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 481419000, "cash_and_equivalents": 118660000, "total_current_assets": 1599283000, "total_current_liabilities": 4744000, "net_ppe": null, "total_assets": 14177917000, "total_debt": 6461719000, "total_equity": 3731291000, "net_working_capital": 1480623000, "book_value_per_share": 103.426, "retained_earnings": 3732931000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3429785000, "tangible_book_per_share": 95.0687 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 24, "rank_pb": 30, "rank_ptbv": 27, "rank_ps": 51, "rank_pcf": 51, "rank_ev_ebitda": 60, "rank_ev_ebit": 58, "rank_earnings_yield": 24, "rank_fcf_yield": 73, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 47, "rank_roe": 40, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 11, "rank_fcf_margin": 46, "rank_piotroski": 9, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 49 }, "composites": { "value_composite": 27, "quality_composite": 21, "momentum_composite": 69, "growth_composite": 12, "yield_composite": 32, "svqf_composite": 12, "vc1_composite": 27, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.7594, "os_score": 0.79, "value_percentile": 0.73, "quality_percentile": 0.79, "momentum_percentile": 0.31, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 33, "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": 4609, "ticker_id": 2872, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:55.930199+00:00", "batch_id": "", "os_score_delta": null, "price_close": 129.03, "market_cap": 4655003955.36, "market_cap_usd": 4655003955.36, "enterprise_value": 10998062955.36, "shares_outstanding": 36076912, "fx_rate_to_usd": null, "pe_ratio": 11.16200833, "pb_ratio": 1.24755854, "ptbv_ratio": 1.35722908, "ps_ratio": 2.17845431, "pcf_ratio": 11.49579547, "pfcf_ratio": 10.5954235, "ev_ebitda": 13.96790493, "ev_ebit": 15.1968238, "ev_sales": 5.14688664, "ev_fcf": 25.03309037, "earnings_yield": 0.08958961, "fcf_yield": 0.03994713, "dividend_yield": 0.00959527, "buyback_yield": 0, "shareholder_yield": 0.00959527, "debt_paydown_yield": null, "total_yield": 0.00959527, "gross_margin": 0.80809402, "operating_margin": 0.33868173, "net_margin": 0.19516688, "ebitda_margin": 0.3684795, "fcf_margin": 0.20560333, "roe": 0.11176829, "roa": 0.02941476, "roic": 0.05401182, "roc_greenblatt": null, "asset_turnover": 0.15071593, "cash_conversion": 1.05347449, "accruals_ratio": 0.00085407, "sbc_to_revenue": 0.00621198, "debt_to_equity": 2.83331024, "net_debt_to_ebitda": 8.05589543, "debt_to_assets": 0.4557594, "interest_coverage": 1.50328093, "current_ratio": 337.11698988, "quick_ratio": 337.11698988, "net_debt": 6343059000, "revenue_growth_1y": 0.19390898, "revenue_growth_3y_cagr": 0.07598448, "revenue_growth_5y_cagr": 0.10519761, "eps_growth_1y": 1.15861448, "eps_growth_3y_cagr": 0.01737084, "eps_growth_5y_cagr": 0.03984143, "fcf_growth_1y": -0.23983397, "book_value_growth_1y": 0.10983232, "piotroski_f_score": 8, "altman_z_score": 1.08692292, "earnings_stability_5y": 0.683006, "revenue_stability_5y": 0.171874, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05703292, "price_return_3m": -0.01338125, "price_return_6m": -0.00859174, "price_return_9m": 0.00681196, "price_return_12m": 0.13441843, "price_return_12m_ex1m": 0.07321012, "distance_from_52w_high": -0.08683006, "distance_from_52w_low": 0.1560067, "relative_strength": 0.03445485, "local_beta": 0.0019, "volatility_252d": 0.24405, "volatility_60d": 0.568095, "max_drawdown_12m": -0.13610075, "revenue_ttm": 2136838000, "gross_profit_ttm": 1726766000, "ebit_ttm": 723708000, "ebitda_ttm": 787381000, "net_income_ttm": 417040000, "eps_diluted_ttm": 11.55974769, "operating_cash_flow_ttm": 404931000, "capital_expenditure_ttm": 34410000, "fcf_ttm": 439341000, "dividends_paid_ttm": 44666000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 481419000, "cash_and_equivalents": 118660000, "total_current_assets": 1599283000, "total_current_liabilities": 4744000, "net_ppe": null, "total_assets": 14177917000, "total_debt": 6461719000, "total_equity": 3731291000, "net_working_capital": 1480623000, "book_value_per_share": 103.4260083, "retained_earnings": 3732931000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3429785000, "tangible_book_per_share": 95.06869657, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 24, "rank_pb": 30, "rank_ptbv": 27, "rank_ps": 51, "rank_pcf": 51, "rank_ev_ebitda": 60, "rank_ev_ebit": 58, "rank_earnings_yield": 24, "rank_fcf_yield": 73, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 47, "rank_roe": 40, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 11, "rank_fcf_margin": 46, "rank_piotroski": 9, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 49, "value_composite": 27, "quality_composite": 21, "momentum_composite": 69, "growth_composite": 12, "yield_composite": 32, "svqf_composite": 12, "vc1_composite": 27, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 33, "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": 129.03, "os": 0.79, "value": 0.73, "quality": 0.79, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 11.162, "earnings_yield": 0.0896, "shareholder_yield": 0.0096, "roe": 0.1118, "momentum_12_1": 0.0732, "complete_fields": { "id": 4609, "ticker_id": 2872, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:55.930199+00:00", "batch_id": "", "os_score_delta": null, "price_close": 129.03, "market_cap": 4655003955.36, "market_cap_usd": 4655003955.36, "enterprise_value": 10998062955.36, "shares_outstanding": 36076912, "fx_rate_to_usd": null, "pe_ratio": 11.16200833, "pb_ratio": 1.24755854, "ptbv_ratio": 1.35722908, "ps_ratio": 2.17845431, "pcf_ratio": 11.49579547, "pfcf_ratio": 10.5954235, "ev_ebitda": 13.96790493, "ev_ebit": 15.1968238, "ev_sales": 5.14688664, "ev_fcf": 25.03309037, "earnings_yield": 0.08958961, "fcf_yield": 0.03994713, "dividend_yield": 0.00959527, "buyback_yield": 0, "shareholder_yield": 0.00959527, "debt_paydown_yield": null, "total_yield": 0.00959527, "gross_margin": 0.80809402, "operating_margin": 0.33868173, "net_margin": 0.19516688, "ebitda_margin": 0.3684795, "fcf_margin": 0.20560333, "roe": 0.11176829, "roa": 0.02941476, "roic": 0.05401182, "roc_greenblatt": null, "asset_turnover": 0.15071593, "cash_conversion": 1.05347449, "accruals_ratio": 0.00085407, "sbc_to_revenue": 0.00621198, "debt_to_equity": 2.83331024, "net_debt_to_ebitda": 8.05589543, "debt_to_assets": 0.4557594, "interest_coverage": 1.50328093, "current_ratio": 337.11698988, "quick_ratio": 337.11698988, "net_debt": 6343059000, "revenue_growth_1y": 0.19390898, "revenue_growth_3y_cagr": 0.07598448, "revenue_growth_5y_cagr": 0.10519761, "eps_growth_1y": 1.15861448, "eps_growth_3y_cagr": 0.01737084, "eps_growth_5y_cagr": 0.03984143, "fcf_growth_1y": -0.23983397, "book_value_growth_1y": 0.10983232, "piotroski_f_score": 8, "altman_z_score": 1.08692292, "earnings_stability_5y": 0.683006, "revenue_stability_5y": 0.171874, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05703292, "price_return_3m": -0.01338125, "price_return_6m": -0.00859174, "price_return_9m": 0.00681196, "price_return_12m": 0.13441843, "price_return_12m_ex1m": 0.07321012, "distance_from_52w_high": -0.08683006, "distance_from_52w_low": 0.1560067, "relative_strength": 0.03445485, "local_beta": 0.0019, "volatility_252d": 0.24405, "volatility_60d": 0.568095, "max_drawdown_12m": -0.13610075, "revenue_ttm": 2136838000, "gross_profit_ttm": 1726766000, "ebit_ttm": 723708000, "ebitda_ttm": 787381000, "net_income_ttm": 417040000, "eps_diluted_ttm": 11.55974769, "operating_cash_flow_ttm": 404931000, "capital_expenditure_ttm": 34410000, "fcf_ttm": 439341000, "dividends_paid_ttm": 44666000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 481419000, "cash_and_equivalents": 118660000, "total_current_assets": 1599283000, "total_current_liabilities": 4744000, "net_ppe": null, "total_assets": 14177917000, "total_debt": 6461719000, "total_equity": 3731291000, "net_working_capital": 1480623000, "book_value_per_share": 103.4260083, "retained_earnings": 3732931000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3429785000, "tangible_book_per_share": 95.06869657, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 24, "rank_pb": 30, "rank_ptbv": 27, "rank_ps": 51, "rank_pcf": 51, "rank_ev_ebitda": 60, "rank_ev_ebit": 58, "rank_earnings_yield": 24, "rank_fcf_yield": 73, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 47, "rank_roe": 40, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 11, "rank_fcf_margin": 46, "rank_piotroski": 9, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 49, "value_composite": 27, "quality_composite": 21, "momentum_composite": 69, "growth_composite": 12, "yield_composite": 32, "svqf_composite": 12, "vc1_composite": 27, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 2263351000, "cost_of_revenue": 293414000, "gross_profit": 1969937000, "ebit": 1023282000, "ebitda": 1056853000, "pretax_income": 526332000, "tax_provision": 127986000, "net_income": 428474000, "net_income_to_common": 428474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 973546000, "total_current_assets": 1812920000, "total_assets": 14063783000, "short_term_debt": 4744000, "long_term_debt": 6798994000, "total_debt": 6803738000, "total_liabilities": 10486554000, "total_equity": 3685792000, "shares_outstanding": 36328756, "goodwill_and_intangibles": 374624000 }, "cash_flow": { "operating_cash_flow": 422985000, "capital_expenditure": 26238000, "free_cash_flow": 449223000, "dividends_paid": 42993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304028, "ticker_id": 2872, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1023282000", "ebitda": "1056853000", "netIncome": "428474000", "grossProfit": "1969937000", "depreciation": "None", "totalRevenue": "2263351000", "costOfRevenue": "293414000", "interestIncome": "851459000", "incomeBeforeTax": "526332000", "interestExpense": "496950000", "operatingIncome": "1144894000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "127986000", "reportedCurrency": "USD", "netInterestIncome": "354509000", "nonInterestIncome": "None", "operatingExpenses": "821706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33571000", "sellingGeneralAndAdministrative": "652337000", "netIncomeFromContinuingOperations": "398346000" }, "balance": { "goodwill": "187312000", "inventory": "None", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "14063783000", "longTermDebt": "6798994000", "shortTermDebt": "4744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "187312000", "reportedCurrency": "USD", "retainedEarnings": "3681333000", "totalLiabilities": "10486554000", "otherCurrentAssets": "None", "totalCurrentAssets": "1812920000", "currentLongTermDebt": "981933000", "longTermInvestments": "1906919000", "shortTermInvestments": "1129188000", "currentNetReceivables": "839374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12250863000", "currentAccountsPayable": "20426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85209000", "shortLongTermDebtTotal": "7793965000", "totalShareholderEquity": "3685792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10481810000", "cashAndShortTermInvestments": "973546000", "commonStockSharesOutstanding": "36328756", "intangibleAssetsExcludingGoodwill": "187312000", "cashAndCashEquivalentsAtCarryingValue": "973546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420681000", "profitLoss": "None", "dividendPayout": "42993000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "422985000", "capitalExpenditures": "26238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-890163000", "cashflowFromInvestment": "509429000", "stockBasedCompensation": "13274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2263351000, "cost_of_revenue": 293414000, "gross_profit": 1969937000, "research_and_development": null, "selling_general_admin": 652337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1023282000, "depreciation_amortisation": 33571000, "ebitda": 1056853000, "interest_expense": 496950000, "interest_income": null, "other_non_operating": null, "pretax_income": 526332000, "tax_provision": 127986000, "effective_tax_rate": null, "net_income": 428474000, "net_income_continuing_ops": 398346000, "net_income_to_common": 428474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 973546000, "short_term_investments": 1129188000, "net_receivables": 839374000, "inventory": null, "other_current_assets": null, "total_current_assets": 1812920000, "net_ppe": null, "goodwill": 187312000, "intangible_assets": 187312000, "goodwill_and_intangibles": 374624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12250863000, "total_assets": 14063783000, "short_term_debt": 4744000, "accounts_payable": 20426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4744000, "long_term_debt": 6798994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10481810000, "total_liabilities": 10486554000, "total_debt": 6803738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3681333000, "total_equity": 3685792000, "shares_outstanding": 36328756, "operating_cash_flow": 422985000, "stock_based_compensation": 13274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 509429000, "dividends_paid": 42993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -890163000, "free_cash_flow": 449223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1023282000", "ebitda": "1056853000", "netIncome": "428474000", "grossProfit": "1969937000", "depreciation": "None", "totalRevenue": "2263351000", "costOfRevenue": "293414000", "interestIncome": "851459000", "incomeBeforeTax": "526332000", "interestExpense": "496950000", "operatingIncome": "1144894000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "127986000", "reportedCurrency": "USD", "netInterestIncome": "354509000", "nonInterestIncome": "None", "operatingExpenses": "821706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33571000", "sellingGeneralAndAdministrative": "652337000", "netIncomeFromContinuingOperations": "398346000" }, "balance": { "goodwill": "187312000", "inventory": "None", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "14063783000", "longTermDebt": "6798994000", "shortTermDebt": "4744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "187312000", "reportedCurrency": "USD", "retainedEarnings": "3681333000", "totalLiabilities": "10486554000", "otherCurrentAssets": "None", "totalCurrentAssets": "1812920000", "currentLongTermDebt": "981933000", "longTermInvestments": "1906919000", "shortTermInvestments": "1129188000", "currentNetReceivables": "839374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12250863000", "currentAccountsPayable": "20426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85209000", "shortLongTermDebtTotal": "7793965000", "totalShareholderEquity": "3685792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10481810000", "cashAndShortTermInvestments": "973546000", "commonStockSharesOutstanding": "36328756", "intangibleAssetsExcludingGoodwill": "187312000", "cashAndCashEquivalentsAtCarryingValue": "973546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420681000", "profitLoss": "None", "dividendPayout": "42993000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "422985000", "capitalExpenditures": "26238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-890163000", "cashflowFromInvestment": "509429000", "stockBasedCompensation": "13274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 1846662000, "cost_of_revenue": 735144000, "gross_profit": 1111518000, "ebit": 228584000, "ebitda": 361111000, "pretax_income": 228584000, "tax_provision": 52669000, "net_income": 184045000, "net_income_to_common": 184045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194518000, "total_current_assets": 1370549000, "total_assets": 13777753000, "short_term_debt": 943165000, "long_term_debt": 7366632000, "total_debt": 8309797000, "total_liabilities": 10478636000, "total_equity": 3349762000, "shares_outstanding": 36643000, "goodwill_and_intangibles": 194357000 }, "cash_flow": { "operating_cash_flow": 662890000, "capital_expenditure": 20903000, "free_cash_flow": 683793000, "dividends_paid": 40836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304033, "ticker_id": 2872, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228584000", "ebitda": "361111000", "netIncome": "184045000", "grossProfit": "1111518000", "depreciation": "None", "totalRevenue": "1846662000", "costOfRevenue": "735144000", "interestIncome": "973399000", "incomeBeforeTax": "228584000", "interestExpense": "680537000", "operatingIncome": "228584000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52669000", "reportedCurrency": "USD", "netInterestIncome": "292862000", "nonInterestIncome": "None", "operatingExpenses": "882934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "735144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132527000", "sellingGeneralAndAdministrative": "632177000", "netIncomeFromContinuingOperations": "175915000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "13777753000", "longTermDebt": "7366632000", "shortTermDebt": "943165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36328000", "reportedCurrency": "USD", "retainedEarnings": "3340540000", "totalLiabilities": "10478636000", "otherCurrentAssets": "-192192000", "totalCurrentAssets": "1370549000", "currentLongTermDebt": "943165000", "longTermInvestments": "1934706000", "shortTermInvestments": "983839000", "currentNetReceivables": "192192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12407204000", "currentAccountsPayable": "21046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106201000", "shortLongTermDebtTotal": "8309797000", "totalShareholderEquity": "3349762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1186131000", "totalCurrentLiabilities": "2150342000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8328294000", "cashAndShortTermInvestments": "194518000", "commonStockSharesOutstanding": "36643000", "intangibleAssetsExcludingGoodwill": "36328000", "cashAndCashEquivalentsAtCarryingValue": "194518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175915000", "profitLoss": "None", "dividendPayout": "40836000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "662890000", "capitalExpenditures": "20903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3169657000", "cashflowFromInvestment": "2412733000", "stockBasedCompensation": "12045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1846662000, "cost_of_revenue": 735144000, "gross_profit": 1111518000, "research_and_development": null, "selling_general_admin": 632177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228584000, "depreciation_amortisation": 132527000, "ebitda": 361111000, "interest_expense": 680537000, "interest_income": null, "other_non_operating": null, "pretax_income": 228584000, "tax_provision": 52669000, "effective_tax_rate": null, "net_income": 184045000, "net_income_continuing_ops": 175915000, "net_income_to_common": 184045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194518000, "short_term_investments": 983839000, "net_receivables": 192192000, "inventory": null, "other_current_assets": null, "total_current_assets": 1370549000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 36328000, "goodwill_and_intangibles": 194357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12407204000, "total_assets": 13777753000, "short_term_debt": 943165000, "accounts_payable": 21046000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2150342000, "long_term_debt": 7366632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8328294000, "total_liabilities": 10478636000, "total_debt": 8309797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3340540000, "total_equity": 3349762000, "shares_outstanding": 36643000, "operating_cash_flow": 662890000, "stock_based_compensation": 12045000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2412733000, "dividends_paid": 40836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3169657000, "free_cash_flow": 683793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228584000", "ebitda": "361111000", "netIncome": "184045000", "grossProfit": "1111518000", "depreciation": "None", "totalRevenue": "1846662000", "costOfRevenue": "735144000", "interestIncome": "973399000", "incomeBeforeTax": "228584000", "interestExpense": "680537000", "operatingIncome": "228584000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52669000", "reportedCurrency": "USD", "netInterestIncome": "292862000", "nonInterestIncome": "None", "operatingExpenses": "882934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "735144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132527000", "sellingGeneralAndAdministrative": "632177000", "netIncomeFromContinuingOperations": "175915000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "13777753000", "longTermDebt": "7366632000", "shortTermDebt": "943165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36328000", "reportedCurrency": "USD", "retainedEarnings": "3340540000", "totalLiabilities": "10478636000", "otherCurrentAssets": "-192192000", "totalCurrentAssets": "1370549000", "currentLongTermDebt": "943165000", "longTermInvestments": "1934706000", "shortTermInvestments": "983839000", "currentNetReceivables": "192192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12407204000", "currentAccountsPayable": "21046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106201000", "shortLongTermDebtTotal": "8309797000", "totalShareholderEquity": "3349762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1186131000", "totalCurrentLiabilities": "2150342000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8328294000", "cashAndShortTermInvestments": "194518000", "commonStockSharesOutstanding": "36643000", "intangibleAssetsExcludingGoodwill": "36328000", "cashAndCashEquivalentsAtCarryingValue": "194518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175915000", "profitLoss": "None", "dividendPayout": "40836000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "662890000", "capitalExpenditures": "20903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3169657000", "cashflowFromInvestment": "2412733000", "stockBasedCompensation": "12045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 1814352000, "cost_of_revenue": 853206000, "gross_profit": 961146000, "ebit": 68715000, "ebitda": 214108000, "pretax_income": 68715000, "tax_provision": 19385000, "net_income": 89826000, "net_income_to_common": 89826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168112000, "total_current_assets": 1355993000, "total_assets": 16712384000, "short_term_debt": 1630340000, "long_term_debt": 10198053000, "total_debt": 11828393000, "total_liabilities": 13512277000, "total_equity": 3253751000, "shares_outstanding": 37417000, "goodwill_and_intangibles": 202848000 }, "cash_flow": { "operating_cash_flow": 432027000, "capital_expenditure": 74052000, "free_cash_flow": 506079000, "dividends_paid": 39419000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304038, "ticker_id": 2872, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68715000", "ebitda": "214108000", "netIncome": "89826000", "grossProfit": "961146000", "depreciation": "None", "totalRevenue": "1814352000", "costOfRevenue": "853206000", "interestIncome": "1097437000", "incomeBeforeTax": "68715000", "interestExpense": "845091000", "operatingIncome": "68715000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19385000", "reportedCurrency": "USD", "netInterestIncome": "275891000", "nonInterestIncome": "None", "operatingExpenses": "892431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "853206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145393000", "sellingGeneralAndAdministrative": "608318000", "netIncomeFromContinuingOperations": "112331000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "371000", "currentDebt": "None", "investments": "None", "totalAssets": "16712384000", "longTermDebt": "10198053000", "shortTermDebt": "1630340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "44819000", "reportedCurrency": "USD", "retainedEarnings": "3270403000", "totalLiabilities": "13512277000", "otherCurrentAssets": "-2107223000", "totalCurrentAssets": "1355993000", "currentLongTermDebt": "1422176000", "longTermInvestments": "1713410000", "shortTermInvestments": "937934000", "currentNetReceivables": "249947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15356391000", "currentAccountsPayable": "35391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140573000", "shortLongTermDebtTotal": "11828393000", "totalShareholderEquity": "3253751000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "743599000", "totalCurrentLiabilities": "2409330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11102947000", "cashAndShortTermInvestments": "168112000", "commonStockSharesOutstanding": "37417000", "intangibleAssetsExcludingGoodwill": "44819000", "cashAndCashEquivalentsAtCarryingValue": "168112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54435000", "profitLoss": "None", "dividendPayout": "39419000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "657999", "operatingCashflow": "432027000", "capitalExpenditures": "74052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2703198000", "cashflowFromInvestment": "1938082000", "stockBasedCompensation": "17900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39419000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1814352000, "cost_of_revenue": 853206000, "gross_profit": 961146000, "research_and_development": 0.03, "selling_general_admin": 608318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68715000, "depreciation_amortisation": 145393000, "ebitda": 214108000, "interest_expense": 845091000, "interest_income": null, "other_non_operating": null, "pretax_income": 68715000, "tax_provision": 19385000, "effective_tax_rate": null, "net_income": 89826000, "net_income_continuing_ops": 112331000, "net_income_to_common": 89826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168112000, "short_term_investments": 937934000, "net_receivables": 249947000, "inventory": null, "other_current_assets": null, "total_current_assets": 1355993000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 44819000, "goodwill_and_intangibles": 202848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15356391000, "total_assets": 16712384000, "short_term_debt": 1630340000, "accounts_payable": 35391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2409330000, "long_term_debt": 10198053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11102947000, "total_liabilities": 13512277000, "total_debt": 11828393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3270403000, "total_equity": 3253751000, "shares_outstanding": 37417000, "operating_cash_flow": 432027000, "stock_based_compensation": 17900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74052000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1938082000, "dividends_paid": 39419000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2703198000, "free_cash_flow": 506079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68715000", "ebitda": "214108000", "netIncome": "89826000", "grossProfit": "961146000", "depreciation": "None", "totalRevenue": "1814352000", "costOfRevenue": "853206000", "interestIncome": "1097437000", "incomeBeforeTax": "68715000", "interestExpense": "845091000", "operatingIncome": "68715000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19385000", "reportedCurrency": "USD", "netInterestIncome": "275891000", "nonInterestIncome": "None", "operatingExpenses": "892431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "853206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145393000", "sellingGeneralAndAdministrative": "608318000", "netIncomeFromContinuingOperations": "112331000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "371000", "currentDebt": "None", "investments": "None", "totalAssets": "16712384000", "longTermDebt": "10198053000", "shortTermDebt": "1630340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "44819000", "reportedCurrency": "USD", "retainedEarnings": "3270403000", "totalLiabilities": "13512277000", "otherCurrentAssets": "-2107223000", "totalCurrentAssets": "1355993000", "currentLongTermDebt": "1422176000", "longTermInvestments": "1713410000", "shortTermInvestments": "937934000", "currentNetReceivables": "249947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15356391000", "currentAccountsPayable": "35391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140573000", "shortLongTermDebtTotal": "11828393000", "totalShareholderEquity": "3253751000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "743599000", "totalCurrentLiabilities": "2409330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11102947000", "cashAndShortTermInvestments": "168112000", "commonStockSharesOutstanding": "37417000", "intangibleAssetsExcludingGoodwill": "44819000", "cashAndCashEquivalentsAtCarryingValue": "168112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54435000", "profitLoss": "None", "dividendPayout": "39419000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "657999", "operatingCashflow": "432027000", "capitalExpenditures": "74052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2703198000", "cashflowFromInvestment": "1938082000", "stockBasedCompensation": "17900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39419000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 1816912000, "cost_of_revenue": 465110000, "gross_profit": 1351802000, "ebit": 501845000, "ebitda": 678093000, "pretax_income": 501845000, "tax_provision": 113100000, "net_income": 406899000, "net_income_to_common": 406899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2230063000, "total_current_assets": 17380390000, "total_assets": 19374044000, "short_term_debt": 14637195000, "long_term_debt": 14637195000, "total_debt": 29274390000, "total_liabilities": 16174142000, "total_equity": 3199902000, "shares_outstanding": 37603033, "goodwill_and_intangibles": 240403000 }, "cash_flow": { "operating_cash_flow": 684059000, "capital_expenditure": 59421000, "free_cash_flow": 743480000, "dividends_paid": 36608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304043, "ticker_id": 2872, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "501845000", "ebitda": "678093000", "netIncome": "406899000", "grossProfit": "1351802000", "depreciation": "None", "totalRevenue": "1816912000", "costOfRevenue": "465110000", "interestIncome": "742806000", "incomeBeforeTax": "501845000", "interestExpense": "430137000", "operatingIncome": "501845000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "113100000", "reportedCurrency": "USD", "netInterestIncome": "312669000", "nonInterestIncome": "None", "operatingExpenses": "849957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176248000", "sellingGeneralAndAdministrative": "589733000", "netIncomeFromContinuingOperations": "396241000" }, "balance": { "goodwill": "176902000", "inventory": "2400437000", "commonStock": "372000", "currentDebt": "None", "investments": "None", "totalAssets": "19374044000", "longTermDebt": "14637195000", "shortTermDebt": "14637195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "63501000", "reportedCurrency": "USD", "retainedEarnings": "3234844000", "totalLiabilities": "16174142000", "otherCurrentAssets": "-2400437000", "totalCurrentAssets": "17380390000", "currentLongTermDebt": "1043312000", "longTermInvestments": "2000447000", "shortTermInvestments": "2111917000", "currentNetReceivables": "15243889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362929000", "currentAccountsPayable": "36049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137378000", "shortLongTermDebtTotal": "14637195000", "totalShareholderEquity": "3199902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36049000", "totalCurrentLiabilities": "14637195000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1536947000", "cashAndShortTermInvestments": "2230063000", "commonStockSharesOutstanding": "37603033", "intangibleAssetsExcludingGoodwill": "63501000", "cashAndCashEquivalentsAtCarryingValue": "2230063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396241000", "profitLoss": "None", "dividendPayout": "36608000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "684059000", "capitalExpenditures": "59421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2792499000", "cashflowFromInvestment": "2272027000", "stockBasedCompensation": "14176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97685000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1816912000, "cost_of_revenue": 465110000, "gross_profit": 1351802000, "research_and_development": 3700000, "selling_general_admin": 589733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 501845000, "depreciation_amortisation": 176248000, "ebitda": 678093000, "interest_expense": 430137000, "interest_income": null, "other_non_operating": null, "pretax_income": 501845000, "tax_provision": 113100000, "effective_tax_rate": null, "net_income": 406899000, "net_income_continuing_ops": 396241000, "net_income_to_common": 406899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2230063000, "short_term_investments": 2111917000, "net_receivables": 15243889000, "inventory": 2400437000, "other_current_assets": null, "total_current_assets": 17380390000, "net_ppe": null, "goodwill": 176902000, "intangible_assets": 63501000, "goodwill_and_intangibles": 240403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362929000, "total_assets": 19374044000, "short_term_debt": 14637195000, "accounts_payable": 36049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14637195000, "long_term_debt": 14637195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1536947000, "total_liabilities": 16174142000, "total_debt": 29274390000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3234844000, "total_equity": 3199902000, "shares_outstanding": 37603033, "operating_cash_flow": 684059000, "stock_based_compensation": 14176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2272027000, "dividends_paid": 36608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2792499000, "free_cash_flow": 743480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "501845000", "ebitda": "678093000", "netIncome": "406899000", "grossProfit": "1351802000", "depreciation": "None", "totalRevenue": "1816912000", "costOfRevenue": "465110000", "interestIncome": "742806000", "incomeBeforeTax": "501845000", "interestExpense": "430137000", "operatingIncome": "501845000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "113100000", "reportedCurrency": "USD", "netInterestIncome": "312669000", "nonInterestIncome": "None", "operatingExpenses": "849957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176248000", "sellingGeneralAndAdministrative": "589733000", "netIncomeFromContinuingOperations": "396241000" }, "balance": { "goodwill": "176902000", "inventory": "2400437000", "commonStock": "372000", "currentDebt": "None", "investments": "None", "totalAssets": "19374044000", "longTermDebt": "14637195000", "shortTermDebt": "14637195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "63501000", "reportedCurrency": "USD", "retainedEarnings": "3234844000", "totalLiabilities": "16174142000", "otherCurrentAssets": "-2400437000", "totalCurrentAssets": "17380390000", "currentLongTermDebt": "1043312000", "longTermInvestments": "2000447000", "shortTermInvestments": "2111917000", "currentNetReceivables": "15243889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362929000", "currentAccountsPayable": "36049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137378000", "shortLongTermDebtTotal": "14637195000", "totalShareholderEquity": "3199902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36049000", "totalCurrentLiabilities": "14637195000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1536947000", "cashAndShortTermInvestments": "2230063000", "commonStockSharesOutstanding": "37603033", "intangibleAssetsExcludingGoodwill": "63501000", "cashAndCashEquivalentsAtCarryingValue": "2230063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396241000", "profitLoss": "None", "dividendPayout": "36608000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "684059000", "capitalExpenditures": "59421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2792499000", "cashflowFromInvestment": "2272027000", "stockBasedCompensation": "14176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97685000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 1417825000, "cost_of_revenue": 163807000, "gross_profit": 1254018000, "ebit": 502105000, "ebitda": 634430000, "pretax_income": 502105000, "tax_provision": 115822000, "net_income": 393286000, "net_income_to_common": 393286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1714482000, "total_current_assets": 2815566000, "total_assets": 21678041000, "short_term_debt": 117059000, "long_term_debt": 17137193000, "total_debt": 17254252000, "total_liabilities": 18725203000, "total_equity": 2952838000, "shares_outstanding": 37943032, "goodwill_and_intangibles": 194121000 }, "cash_flow": { "operating_cash_flow": 544867000, "capital_expenditure": 58952000, "free_cash_flow": 603819000, "dividends_paid": 34457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304048, "ticker_id": 2872, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "502105000", "ebitda": "634430000", "netIncome": "393286000", "grossProfit": "1254018000", "depreciation": "None", "totalRevenue": "1417825000", "costOfRevenue": "163807000", "interestIncome": "523835000", "incomeBeforeTax": "502105000", "interestExpense": "176233000", "operatingIncome": "502105000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "115822000", "reportedCurrency": "USD", "netInterestIncome": "347602000", "nonInterestIncome": "None", "operatingExpenses": "751913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132325000", "sellingGeneralAndAdministrative": "507132000", "netIncomeFromContinuingOperations": "386283000" }, "balance": { "goodwill": "142092000", "inventory": "2154156000", "commonStock": "379000", "currentDebt": "None", "investments": "None", "totalAssets": "21678041000", "longTermDebt": "17137193000", "shortTermDebt": "117059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52029000", "reportedCurrency": "USD", "retainedEarnings": "2940523000", "totalLiabilities": "18725203000", "otherCurrentAssets": "-2154156000", "totalCurrentAssets": "2815566000", "currentLongTermDebt": "10048000", "longTermInvestments": "1541693000", "shortTermInvestments": "929669000", "currentNetReceivables": "171415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1869541000", "currentAccountsPayable": "9666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119413000", "shortLongTermDebtTotal": "17748148000", "totalShareholderEquity": "2952838000", "capitalLeaseObligations": "15899000", "otherCurrentLiabilities": "-126725000", "totalCurrentLiabilities": "126725000", "otherNonCurrentLiabilities": "379231000", "totalNonCurrentLiabilities": "17631089000", "cashAndShortTermInvestments": "1714482000", "commonStockSharesOutstanding": "37943032", "intangibleAssetsExcludingGoodwill": "52029000", "cashAndCashEquivalentsAtCarryingValue": "1714482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386283000", "profitLoss": "None", "dividendPayout": "34457000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "544867000", "capitalExpenditures": "58952000", "changeInReceivables": "-85604000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1494887000", "cashflowFromInvestment": "1185935000", "stockBasedCompensation": "-69929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "235915000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1417825000, "cost_of_revenue": 163807000, "gross_profit": 1254018000, "research_and_development": 0.35, "selling_general_admin": 507132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 502105000, "depreciation_amortisation": 132325000, "ebitda": 634430000, "interest_expense": 176233000, "interest_income": null, "other_non_operating": null, "pretax_income": 502105000, "tax_provision": 115822000, "effective_tax_rate": null, "net_income": 393286000, "net_income_continuing_ops": 386283000, "net_income_to_common": 393286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1714482000, "short_term_investments": 929669000, "net_receivables": 171415000, "inventory": 2154156000, "other_current_assets": null, "total_current_assets": 2815566000, "net_ppe": null, "goodwill": 142092000, "intangible_assets": 52029000, "goodwill_and_intangibles": 194121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1869541000, "total_assets": 21678041000, "short_term_debt": 117059000, "accounts_payable": 9666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126725000, "long_term_debt": 17137193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17631089000, "total_liabilities": 18725203000, "total_debt": 17254252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2940523000, "total_equity": 2952838000, "shares_outstanding": 37943032, "operating_cash_flow": 544867000, "stock_based_compensation": -69929000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1185935000, "dividends_paid": 34457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1494887000, "free_cash_flow": 603819000, "net_change_in_cash": 235915000 }, "raw_data": { "income": { "ebit": "502105000", "ebitda": "634430000", "netIncome": "393286000", "grossProfit": "1254018000", "depreciation": "None", "totalRevenue": "1417825000", "costOfRevenue": "163807000", "interestIncome": "523835000", "incomeBeforeTax": "502105000", "interestExpense": "176233000", "operatingIncome": "502105000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "115822000", "reportedCurrency": "USD", "netInterestIncome": "347602000", "nonInterestIncome": "None", "operatingExpenses": "751913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132325000", "sellingGeneralAndAdministrative": "507132000", "netIncomeFromContinuingOperations": "386283000" }, "balance": { "goodwill": "142092000", "inventory": "2154156000", "commonStock": "379000", "currentDebt": "None", "investments": "None", "totalAssets": "21678041000", "longTermDebt": "17137193000", "shortTermDebt": "117059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52029000", "reportedCurrency": "USD", "retainedEarnings": "2940523000", "totalLiabilities": "18725203000", "otherCurrentAssets": "-2154156000", "totalCurrentAssets": "2815566000", "currentLongTermDebt": "10048000", "longTermInvestments": "1541693000", "shortTermInvestments": "929669000", "currentNetReceivables": "171415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1869541000", "currentAccountsPayable": "9666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119413000", "shortLongTermDebtTotal": "17748148000", "totalShareholderEquity": "2952838000", "capitalLeaseObligations": "15899000", "otherCurrentLiabilities": "-126725000", "totalCurrentLiabilities": "126725000", "otherNonCurrentLiabilities": "379231000", "totalNonCurrentLiabilities": "17631089000", "cashAndShortTermInvestments": "1714482000", "commonStockSharesOutstanding": "37943032", "intangibleAssetsExcludingGoodwill": "52029000", "cashAndCashEquivalentsAtCarryingValue": "1714482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386283000", "profitLoss": "None", "dividendPayout": "34457000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "544867000", "capitalExpenditures": "58952000", "changeInReceivables": "-85604000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1494887000", "cashflowFromInvestment": "1185935000", "stockBasedCompensation": "-69929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "235915000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 1372626000, "cost_of_revenue": 393431000, "gross_profit": 979195000, "ebit": 450486000, "ebitda": 648959000, "pretax_income": 450486000, "tax_provision": 100860000, "net_income": 352443000, "net_income_to_common": 352443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1114189000, "total_current_assets": 1560756000, "total_assets": 22646160000, "short_term_debt": 548371000, "long_term_debt": 19320726000, "total_debt": 19869097000, "total_liabilities": 20017811000, "total_equity": 2628349000, "shares_outstanding": 38506351, "goodwill_and_intangibles": 217162000 }, "cash_flow": { "operating_cash_flow": 212815000, "capital_expenditure": 113312000, "free_cash_flow": 326127000, "dividends_paid": 31778000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304053, "ticker_id": 2872, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "450486000", "ebitda": "648959000", "netIncome": "352443000", "grossProfit": "979195000", "depreciation": "None", "totalRevenue": "1372626000", "costOfRevenue": "393431000", "interestIncome": "619656000", "incomeBeforeTax": "450486000", "interestExpense": "330071000", "operatingIncome": "450486000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "100860000", "reportedCurrency": "USD", "netInterestIncome": "289585000", "nonInterestIncome": "None", "operatingExpenses": "528709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198473000", "sellingGeneralAndAdministrative": "501832000", "netIncomeFromContinuingOperations": "349626000" }, "balance": { "goodwill": "142092000", "inventory": "1881343000", "commonStock": "384000", "currentDebt": "None", "investments": "None", "totalAssets": "22646160000", "longTermDebt": "19320726000", "shortTermDebt": "548371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "75070000", "reportedCurrency": "USD", "retainedEarnings": "2621762000", "totalLiabilities": "20017811000", "otherCurrentAssets": "-1881343000", "totalCurrentAssets": "1560756000", "currentLongTermDebt": "37251000", "longTermInvestments": "283971000", "shortTermInvestments": "348607000", "currentNetReceivables": "97960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1300792000", "currentAccountsPayable": "28701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "123527000", "shortLongTermDebtTotal": "19869097000", "totalShareholderEquity": "2628349000", "capitalLeaseObligations": "18733000", "otherCurrentLiabilities": "-577072000", "totalCurrentLiabilities": "577072000", "otherNonCurrentLiabilities": "-312280000", "totalNonCurrentLiabilities": "19320726000", "cashAndShortTermInvestments": "1114189000", "commonStockSharesOutstanding": "38506351", "intangibleAssetsExcludingGoodwill": "75070000", "cashAndCashEquivalentsAtCarryingValue": "1114189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "349626000", "profitLoss": "None", "dividendPayout": "31778000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "33999000", "operatingCashflow": "212815000", "capitalExpenditures": "113312000", "changeInReceivables": "-20210000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1098240000", "cashflowFromInvestment": "621219000", "stockBasedCompensation": "16739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31778000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-264206000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1372626000, "cost_of_revenue": 393431000, "gross_profit": 979195000, "research_and_development": 0.25, "selling_general_admin": 501832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 450486000, "depreciation_amortisation": 198473000, "ebitda": 648959000, "interest_expense": 330071000, "interest_income": null, "other_non_operating": null, "pretax_income": 450486000, "tax_provision": 100860000, "effective_tax_rate": null, "net_income": 352443000, "net_income_continuing_ops": 349626000, "net_income_to_common": 352443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1114189000, "short_term_investments": 348607000, "net_receivables": 97960000, "inventory": 1881343000, "other_current_assets": null, "total_current_assets": 1560756000, "net_ppe": null, "goodwill": 142092000, "intangible_assets": 75070000, "goodwill_and_intangibles": 217162000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1300792000, "total_assets": 22646160000, "short_term_debt": 548371000, "accounts_payable": 28701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577072000, "long_term_debt": 19320726000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19320726000, "total_liabilities": 20017811000, "total_debt": 19869097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2621762000, "total_equity": 2628349000, "shares_outstanding": 38506351, "operating_cash_flow": 212815000, "stock_based_compensation": 16739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 621219000, "dividends_paid": 31778000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1098240000, "free_cash_flow": 326127000, "net_change_in_cash": -264206000 }, "raw_data": { "income": { "ebit": "450486000", "ebitda": "648959000", "netIncome": "352443000", "grossProfit": "979195000", "depreciation": "None", "totalRevenue": "1372626000", "costOfRevenue": "393431000", "interestIncome": "619656000", "incomeBeforeTax": "450486000", "interestExpense": "330071000", "operatingIncome": "450486000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "100860000", "reportedCurrency": "USD", "netInterestIncome": "289585000", "nonInterestIncome": "None", "operatingExpenses": "528709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198473000", "sellingGeneralAndAdministrative": "501832000", "netIncomeFromContinuingOperations": "349626000" }, "balance": { "goodwill": "142092000", "inventory": "1881343000", "commonStock": "384000", "currentDebt": "None", "investments": "None", "totalAssets": "22646160000", "longTermDebt": "19320726000", "shortTermDebt": "548371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "75070000", "reportedCurrency": "USD", "retainedEarnings": "2621762000", "totalLiabilities": "20017811000", "otherCurrentAssets": "-1881343000", "totalCurrentAssets": "1560756000", "currentLongTermDebt": "37251000", "longTermInvestments": "283971000", "shortTermInvestments": "348607000", "currentNetReceivables": "97960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1300792000", "currentAccountsPayable": "28701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "123527000", "shortLongTermDebtTotal": "19869097000", "totalShareholderEquity": "2628349000", "capitalLeaseObligations": "18733000", "otherCurrentLiabilities": "-577072000", "totalCurrentLiabilities": "577072000", "otherNonCurrentLiabilities": "-312280000", "totalNonCurrentLiabilities": "19320726000", "cashAndShortTermInvestments": "1114189000", "commonStockSharesOutstanding": "38506351", "intangibleAssetsExcludingGoodwill": "75070000", "cashAndCashEquivalentsAtCarryingValue": "1114189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "349626000", "profitLoss": "None", "dividendPayout": "31778000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "33999000", "operatingCashflow": "212815000", "capitalExpenditures": "113312000", "changeInReceivables": "-20210000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1098240000", "cashflowFromInvestment": "621219000", "stockBasedCompensation": "16739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31778000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-264206000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 1677760000, "cost_of_revenue": 738327000, "gross_profit": 939433000, "ebit": 176745000, "ebitda": 369407000, "pretax_income": 176745000, "tax_provision": 35451000, "net_income": 141803000, "net_income_to_common": 141803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380879000, "total_current_assets": 1309894000, "total_assets": 23708970000, "short_term_debt": 944664000, "long_term_debt": 20479054000, "total_debt": 21423718000, "total_liabilities": 21317876000, "total_equity": 2391094000, "shares_outstanding": 39523082, "goodwill_and_intangibles": 238444000 }, "cash_flow": { "operating_cash_flow": 298915000, "capital_expenditure": 92499000, "free_cash_flow": 391414000, "dividends_paid": 29485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304058, "ticker_id": 2872, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176745000", "ebitda": "369407000", "netIncome": "141803000", "grossProfit": "939433000", "depreciation": "None", "totalRevenue": "1677760000", "costOfRevenue": "738327000", "interestIncome": "948677000", "incomeBeforeTax": "176745000", "interestExpense": "699327000", "operatingIncome": "176745000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "35451000", "reportedCurrency": "USD", "netInterestIncome": "249350000", "nonInterestIncome": "None", "operatingExpenses": "762688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "738327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192662000", "sellingGeneralAndAdministrative": "463503000", "netIncomeFromContinuingOperations": "141294000" }, "balance": { "goodwill": "156912000", "inventory": "2098915000", "commonStock": "398000", "currentDebt": "None", "investments": "None", "totalAssets": "23708970000", "longTermDebt": "20479054000", "shortTermDebt": "944664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "81532000", "reportedCurrency": "USD", "retainedEarnings": "2377627000", "totalLiabilities": "21317876000", "otherCurrentAssets": "-2098915000", "totalCurrentAssets": "1309894000", "currentLongTermDebt": "50000000", "longTermInvestments": "437756000", "shortTermInvestments": "52701000", "currentNetReceivables": "876314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "821420000", "currentAccountsPayable": "47285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348259000", "shortLongTermDebtTotal": "21473718000", "totalShareholderEquity": "2391094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-991949000", "totalCurrentLiabilities": "991949000", "otherNonCurrentLiabilities": "303781000", "totalNonCurrentLiabilities": "20529054000", "cashAndShortTermInvestments": "380879000", "commonStockSharesOutstanding": "39523082", "intangibleAssetsExcludingGoodwill": "81532000", "cashAndCashEquivalentsAtCarryingValue": "380879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141294000", "profitLoss": "None", "dividendPayout": "29485000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "298915000", "capitalExpenditures": "92499000", "changeInReceivables": "-110535000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1793271000", "cashflowFromInvestment": "1524566000", "stockBasedCompensation": "6781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30210000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1677760000, "cost_of_revenue": 738327000, "gross_profit": 939433000, "research_and_development": 0.1, "selling_general_admin": 463503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176745000, "depreciation_amortisation": 192662000, "ebitda": 369407000, "interest_expense": 699327000, "interest_income": null, "other_non_operating": null, "pretax_income": 176745000, "tax_provision": 35451000, "effective_tax_rate": null, "net_income": 141803000, "net_income_continuing_ops": 141294000, "net_income_to_common": 141803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 380879000, "short_term_investments": 52701000, "net_receivables": 876314000, "inventory": 2098915000, "other_current_assets": null, "total_current_assets": 1309894000, "net_ppe": null, "goodwill": 156912000, "intangible_assets": 81532000, "goodwill_and_intangibles": 238444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 821420000, "total_assets": 23708970000, "short_term_debt": 944664000, "accounts_payable": 47285000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 991949000, "long_term_debt": 20479054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20529054000, "total_liabilities": 21317876000, "total_debt": 21423718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2377627000, "total_equity": 2391094000, "shares_outstanding": 39523082, "operating_cash_flow": 298915000, "stock_based_compensation": 6781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1524566000, "dividends_paid": 29485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1793271000, "free_cash_flow": 391414000, "net_change_in_cash": 30210000 }, "raw_data": { "income": { "ebit": "176745000", "ebitda": "369407000", "netIncome": "141803000", "grossProfit": "939433000", "depreciation": "None", "totalRevenue": "1677760000", "costOfRevenue": "738327000", "interestIncome": "948677000", "incomeBeforeTax": "176745000", "interestExpense": "699327000", "operatingIncome": "176745000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "35451000", "reportedCurrency": "USD", "netInterestIncome": "249350000", "nonInterestIncome": "None", "operatingExpenses": "762688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "738327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192662000", "sellingGeneralAndAdministrative": "463503000", "netIncomeFromContinuingOperations": "141294000" }, "balance": { "goodwill": "156912000", "inventory": "2098915000", "commonStock": "398000", "currentDebt": "None", "investments": "None", "totalAssets": "23708970000", "longTermDebt": "20479054000", "shortTermDebt": "944664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "81532000", "reportedCurrency": "USD", "retainedEarnings": "2377627000", "totalLiabilities": "21317876000", "otherCurrentAssets": "-2098915000", "totalCurrentAssets": "1309894000", "currentLongTermDebt": "50000000", "longTermInvestments": "437756000", "shortTermInvestments": "52701000", "currentNetReceivables": "876314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "821420000", "currentAccountsPayable": "47285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348259000", "shortLongTermDebtTotal": "21473718000", "totalShareholderEquity": "2391094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-991949000", "totalCurrentLiabilities": "991949000", "otherNonCurrentLiabilities": "303781000", "totalNonCurrentLiabilities": "20529054000", "cashAndShortTermInvestments": "380879000", "commonStockSharesOutstanding": "39523082", "intangibleAssetsExcludingGoodwill": "81532000", "cashAndCashEquivalentsAtCarryingValue": "380879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141294000", "profitLoss": "None", "dividendPayout": "29485000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "298915000", "capitalExpenditures": "92499000", "changeInReceivables": "-110535000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1793271000", "cashflowFromInvestment": "1524566000", "stockBasedCompensation": "6781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30210000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 1680306000, "cost_of_revenue": 692906000, "gross_profit": 987400000, "ebit": 286294000, "ebitda": 470976000, "pretax_income": 286294000, "tax_provision": 58770000, "net_income": 227913000, "net_income_to_common": 227913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370717000, "total_current_assets": 180878000, "total_assets": 25220968000, "short_term_debt": 1296886000, "long_term_debt": 21908740000, "total_debt": 23205626000, "total_liabilities": 22906189000, "total_equity": 2314779000, "shares_outstanding": 40909022, "goodwill_and_intangibles": 271202000 }, "cash_flow": { "operating_cash_flow": 270892000, "capital_expenditure": 125023000, "free_cash_flow": 395915000, "dividends_paid": 26839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304063, "ticker_id": 2872, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286294000", "ebitda": "470976000", "netIncome": "227913000", "grossProfit": "987400000", "depreciation": "None", "totalRevenue": "1680306000", "costOfRevenue": "692906000", "interestIncome": "924266000", "incomeBeforeTax": "286294000", "interestExpense": "669906000", "operatingIncome": "286294000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "58770000", "reportedCurrency": "USD", "netInterestIncome": "254360000", "nonInterestIncome": "None", "operatingExpenses": "701106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "692906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184682000", "sellingGeneralAndAdministrative": "436179000", "netIncomeFromContinuingOperations": "227524000" }, "balance": { "goodwill": "156912000", "inventory": "None", "commonStock": "403000", "currentDebt": "None", "investments": "None", "totalAssets": "25220968000", "longTermDebt": "21908740000", "shortTermDebt": "1296886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "114290000", "reportedCurrency": "USD", "retainedEarnings": "2299556000", "totalLiabilities": "22906189000", "otherCurrentAssets": "-766257000", "totalCurrentAssets": "180878000", "currentLongTermDebt": "310000000", "longTermInvestments": "371496000", "shortTermInvestments": "53040000", "currentNetReceivables": "755101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651792000", "currentAccountsPayable": "61679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "344784000", "shortLongTermDebtTotal": "23515626000", "totalShareholderEquity": "2314779000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "326085000", "totalCurrentLiabilities": "697764000", "otherNonCurrentLiabilities": "256092000", "totalNonCurrentLiabilities": "22218740000", "cashAndShortTermInvestments": "370717000", "commonStockSharesOutstanding": "40909022", "intangibleAssetsExcludingGoodwill": "114290000", "cashAndCashEquivalentsAtCarryingValue": "370717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227524000", "profitLoss": "None", "dividendPayout": "26839000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "562758000", "operatingCashflow": "270892000", "capitalExpenditures": "125023000", "changeInReceivables": "-245810000", "changeInExchangeRate": "None", "cashflowFromFinancing": "711784000", "cashflowFromInvestment": "-732351000", "stockBasedCompensation": "6539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "250325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1680306000, "cost_of_revenue": 692906000, "gross_profit": 987400000, "research_and_development": 3900000, "selling_general_admin": 436179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286294000, "depreciation_amortisation": 184682000, "ebitda": 470976000, "interest_expense": 669906000, "interest_income": null, "other_non_operating": null, "pretax_income": 286294000, "tax_provision": 58770000, "effective_tax_rate": null, "net_income": 227913000, "net_income_continuing_ops": 227524000, "net_income_to_common": 227913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370717000, "short_term_investments": 53040000, "net_receivables": 755101000, "inventory": null, "other_current_assets": null, "total_current_assets": 180878000, "net_ppe": null, "goodwill": 156912000, "intangible_assets": 114290000, "goodwill_and_intangibles": 271202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2651792000, "total_assets": 25220968000, "short_term_debt": 1296886000, "accounts_payable": 61679000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697764000, "long_term_debt": 21908740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22218740000, "total_liabilities": 22906189000, "total_debt": 23205626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2299556000, "total_equity": 2314779000, "shares_outstanding": 40909022, "operating_cash_flow": 270892000, "stock_based_compensation": 6539000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -732351000, "dividends_paid": 26839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 711784000, "free_cash_flow": 395915000, "net_change_in_cash": 250325000 }, "raw_data": { "income": { "ebit": "286294000", "ebitda": "470976000", "netIncome": "227913000", "grossProfit": "987400000", "depreciation": "None", "totalRevenue": "1680306000", "costOfRevenue": "692906000", "interestIncome": "924266000", "incomeBeforeTax": "286294000", "interestExpense": "669906000", "operatingIncome": "286294000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "58770000", "reportedCurrency": "USD", "netInterestIncome": "254360000", "nonInterestIncome": "None", "operatingExpenses": "701106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "692906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184682000", "sellingGeneralAndAdministrative": "436179000", "netIncomeFromContinuingOperations": "227524000" }, "balance": { "goodwill": "156912000", "inventory": "None", "commonStock": "403000", "currentDebt": "None", "investments": "None", "totalAssets": "25220968000", "longTermDebt": "21908740000", "shortTermDebt": "1296886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "114290000", "reportedCurrency": "USD", "retainedEarnings": "2299556000", "totalLiabilities": "22906189000", "otherCurrentAssets": "-766257000", "totalCurrentAssets": "180878000", "currentLongTermDebt": "310000000", "longTermInvestments": "371496000", "shortTermInvestments": "53040000", "currentNetReceivables": "755101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651792000", "currentAccountsPayable": "61679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "344784000", "shortLongTermDebtTotal": "23515626000", "totalShareholderEquity": "2314779000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "326085000", "totalCurrentLiabilities": "697764000", "otherNonCurrentLiabilities": "256092000", "totalNonCurrentLiabilities": "22218740000", "cashAndShortTermInvestments": "370717000", "commonStockSharesOutstanding": "40909022", "intangibleAssetsExcludingGoodwill": "114290000", "cashAndCashEquivalentsAtCarryingValue": "370717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227524000", "profitLoss": "None", "dividendPayout": "26839000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "562758000", "operatingCashflow": "270892000", "capitalExpenditures": "125023000", "changeInReceivables": "-245810000", "changeInExchangeRate": "None", "cashflowFromFinancing": "711784000", "cashflowFromInvestment": "-732351000", "stockBasedCompensation": "6539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "250325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 525508000, "cost_of_revenue": 70380000, "gross_profit": 455128000, "ebit": 185244000, "ebitda": 194414000, "pretax_income": 75661000, "tax_provision": 20061000, "net_income": 71126000, "net_income_to_common": 71126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118660000, "total_current_assets": 1599283000, "total_assets": 14177917000, "short_term_debt": null, "long_term_debt": 6461719000, "total_debt": 6461719000, "total_liabilities": 10571905000, "total_equity": 3731291000, "shares_outstanding": 36076912, "goodwill_and_intangibles": 301506000 }, "cash_flow": { "operating_cash_flow": 73115000, "capital_expenditure": 11550000, "free_cash_flow": 84665000, "dividends_paid": 11834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304026, "ticker_id": 2872, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185244000", "ebitda": "194414000", "netIncome": "71126000", "grossProfit": "455128000", "depreciation": "None", "totalRevenue": "525508000", "costOfRevenue": "70380000", "interestIncome": "211226000", "incomeBeforeTax": "75661000", "interestExpense": "109583000", "operatingIncome": "207300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "20061000", "reportedCurrency": "USD", "netInterestIncome": "101643000", "nonInterestIncome": "None", "operatingExpenses": "247828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9170000", "sellingGeneralAndAdministrative": "162976000", "netIncomeFromContinuingOperations": "55600000" }, "balance": { "goodwill": "203930000", "inventory": "None", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "14177917000", "longTermDebt": "6461719000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97576000", "reportedCurrency": "USD", "retainedEarnings": "3732931000", "totalLiabilities": "10571905000", "otherCurrentAssets": "-17176029000", "totalCurrentAssets": "1599283000", "currentLongTermDebt": "1237681000", "longTermInvestments": "1994391000", "shortTermInvestments": "1218041000", "currentNetReceivables": "18656652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12578634000", "currentAccountsPayable": "16916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7699400000", "totalShareholderEquity": "3731291000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10571905000", "cashAndShortTermInvestments": "118660000", "commonStockSharesOutstanding": "36076912", "intangibleAssetsExcludingGoodwill": "97576000", "cashAndCashEquivalentsAtCarryingValue": "118660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71126000", "profitLoss": "None", "dividendPayout": "11834000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73115000", "capitalExpenditures": "11550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251833000", "cashflowFromInvestment": "38745000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525508000, "cost_of_revenue": 70380000, "gross_profit": 455128000, "research_and_development": null, "selling_general_admin": 162976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185244000, "depreciation_amortisation": 9170000, "ebitda": 194414000, "interest_expense": 109583000, "interest_income": null, "other_non_operating": null, "pretax_income": 75661000, "tax_provision": 20061000, "effective_tax_rate": null, "net_income": 71126000, "net_income_continuing_ops": 55600000, "net_income_to_common": 71126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118660000, "short_term_investments": 1218041000, "net_receivables": 18656652000, "inventory": null, "other_current_assets": null, "total_current_assets": 1599283000, "net_ppe": null, "goodwill": 203930000, "intangible_assets": 97576000, "goodwill_and_intangibles": 301506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12578634000, "total_assets": 14177917000, "short_term_debt": null, "accounts_payable": 16916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 6461719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10571905000, "total_liabilities": 10571905000, "total_debt": 6461719000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3732931000, "total_equity": 3731291000, "shares_outstanding": 36076912, "operating_cash_flow": 73115000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11550000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 38745000, "dividends_paid": 11834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251833000, "free_cash_flow": 84665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185244000", "ebitda": "194414000", "netIncome": "71126000", "grossProfit": "455128000", "depreciation": "None", "totalRevenue": "525508000", "costOfRevenue": "70380000", "interestIncome": "211226000", "incomeBeforeTax": "75661000", "interestExpense": "109583000", "operatingIncome": "207300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "20061000", "reportedCurrency": "USD", "netInterestIncome": "101643000", "nonInterestIncome": "None", "operatingExpenses": "247828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9170000", "sellingGeneralAndAdministrative": "162976000", "netIncomeFromContinuingOperations": "55600000" }, "balance": { "goodwill": "203930000", "inventory": "None", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "14177917000", "longTermDebt": "6461719000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97576000", "reportedCurrency": "USD", "retainedEarnings": "3732931000", "totalLiabilities": "10571905000", "otherCurrentAssets": "-17176029000", "totalCurrentAssets": "1599283000", "currentLongTermDebt": "1237681000", "longTermInvestments": "1994391000", "shortTermInvestments": "1218041000", "currentNetReceivables": "18656652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12578634000", "currentAccountsPayable": "16916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7699400000", "totalShareholderEquity": "3731291000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10571905000", "cashAndShortTermInvestments": "118660000", "commonStockSharesOutstanding": "36076912", "intangibleAssetsExcludingGoodwill": "97576000", "cashAndCashEquivalentsAtCarryingValue": "118660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71126000", "profitLoss": "None", "dividendPayout": "11834000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73115000", "capitalExpenditures": "11550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251833000", "cashflowFromInvestment": "38745000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 503947000, "cost_of_revenue": 71763000, "gross_profit": 432184000, "ebit": 164652000, "ebitda": 174017000, "pretax_income": 46379000, "tax_provision": 7692000, "net_income": 57771000, "net_income_to_common": 57771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 973546000, "total_current_assets": 1812920000, "total_assets": 14063783000, "short_term_debt": 4744000, "long_term_debt": 6798994000, "total_debt": 6803738000, "total_liabilities": 10486554000, "total_equity": 3685792000, "shares_outstanding": 36341197, "goodwill_and_intangibles": 374624000 }, "cash_flow": { "operating_cash_flow": 137615000, "capital_expenditure": 7494000, "free_cash_flow": 145109000, "dividends_paid": 11836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304027, "ticker_id": 2872, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164652000", "ebitda": "174017000", "netIncome": "57771000", "grossProfit": "432184000", "depreciation": "None", "totalRevenue": "503947000", "costOfRevenue": "71763000", "interestIncome": "225384000", "incomeBeforeTax": "46379000", "interestExpense": "118274000", "operatingIncome": "194517000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7692000", "reportedCurrency": "USD", "netInterestIncome": "107111000", "nonInterestIncome": "None", "operatingExpenses": "237667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9365000", "sellingGeneralAndAdministrative": "166801000", "netIncomeFromContinuingOperations": "38687000" }, "balance": { "goodwill": "187312000", "inventory": "None", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "14063783000", "longTermDebt": "6798994000", "shortTermDebt": "4744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "187312000", "reportedCurrency": "USD", "retainedEarnings": "3681333000", "totalLiabilities": "10486554000", "otherCurrentAssets": "None", "totalCurrentAssets": "1812920000", "currentLongTermDebt": "981933000", "longTermInvestments": "1906919000", "shortTermInvestments": "1129188000", "currentNetReceivables": "839374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12250863000", "currentAccountsPayable": "20426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "75532000", "shortLongTermDebtTotal": "7793965000", "totalShareholderEquity": "3685792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10481810000", "cashAndShortTermInvestments": "973546000", "commonStockSharesOutstanding": "36341197", "intangibleAssetsExcludingGoodwill": "187312000", "cashAndCashEquivalentsAtCarryingValue": "973546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56767000", "profitLoss": "None", "dividendPayout": "11836000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137615000", "capitalExpenditures": "7494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133752000", "cashflowFromInvestment": "-64602000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16254999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503947000, "cost_of_revenue": 71763000, "gross_profit": 432184000, "research_and_development": null, "selling_general_admin": 166801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164652000, "depreciation_amortisation": 9365000, "ebitda": 174017000, "interest_expense": 118274000, "interest_income": null, "other_non_operating": null, "pretax_income": 46379000, "tax_provision": 7692000, "effective_tax_rate": null, "net_income": 57771000, "net_income_continuing_ops": 38687000, "net_income_to_common": 57771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 973546000, "short_term_investments": 1129188000, "net_receivables": 839374000, "inventory": null, "other_current_assets": null, "total_current_assets": 1812920000, "net_ppe": null, "goodwill": 187312000, "intangible_assets": 187312000, "goodwill_and_intangibles": 374624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12250863000, "total_assets": 14063783000, "short_term_debt": 4744000, "accounts_payable": 20426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4744000, "long_term_debt": 6798994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10481810000, "total_liabilities": 10486554000, "total_debt": 6803738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3681333000, "total_equity": 3685792000, "shares_outstanding": 36341197, "operating_cash_flow": 137615000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64602000, "dividends_paid": 11836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133752000, "free_cash_flow": 145109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164652000", "ebitda": "174017000", "netIncome": "57771000", "grossProfit": "432184000", "depreciation": "None", "totalRevenue": "503947000", "costOfRevenue": "71763000", "interestIncome": "225384000", "incomeBeforeTax": "46379000", "interestExpense": "118274000", "operatingIncome": "194517000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7692000", "reportedCurrency": "USD", "netInterestIncome": "107111000", "nonInterestIncome": "None", "operatingExpenses": "237667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9365000", "sellingGeneralAndAdministrative": "166801000", "netIncomeFromContinuingOperations": "38687000" }, "balance": { "goodwill": "187312000", "inventory": "None", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "14063783000", "longTermDebt": "6798994000", "shortTermDebt": "4744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "187312000", "reportedCurrency": "USD", "retainedEarnings": "3681333000", "totalLiabilities": "10486554000", "otherCurrentAssets": "None", "totalCurrentAssets": "1812920000", "currentLongTermDebt": "981933000", "longTermInvestments": "1906919000", "shortTermInvestments": "1129188000", "currentNetReceivables": "839374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12250863000", "currentAccountsPayable": "20426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "75532000", "shortLongTermDebtTotal": "7793965000", "totalShareholderEquity": "3685792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10481810000", "cashAndShortTermInvestments": "973546000", "commonStockSharesOutstanding": "36341197", "intangibleAssetsExcludingGoodwill": "187312000", "cashAndCashEquivalentsAtCarryingValue": "973546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56767000", "profitLoss": "None", "dividendPayout": "11836000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137615000", "capitalExpenditures": "7494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133752000", "cashflowFromInvestment": "-64602000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16254999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 494633000, "cost_of_revenue": 117145000, "gross_profit": 377488000, "ebit": 136448000, "ebitda": 152303000, "pretax_income": 136448000, "tax_provision": 35773000, "net_income": 106684000, "net_income_to_common": 106684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216425000, "total_current_assets": 1553705000, "total_assets": 13876682000, "short_term_debt": 1160959000, "long_term_debt": 6661572000, "total_debt": 7822531000, "total_liabilities": 10289987000, "total_equity": 3653290000, "shares_outstanding": 36316315, "goodwill_and_intangibles": 189783000 }, "cash_flow": { "operating_cash_flow": 112441000, "capital_expenditure": 11670000, "free_cash_flow": 124111000, "dividends_paid": 10835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304029, "ticker_id": 2872, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136448000", "ebitda": "152303000", "netIncome": "106684000", "grossProfit": "377488000", "depreciation": "None", "totalRevenue": "494633000", "costOfRevenue": "117145000", "interestIncome": "205958000", "incomeBeforeTax": "136448000", "interestExpense": "120708000", "operatingIncome": "136448000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "35773000", "reportedCurrency": "USD", "netInterestIncome": "85250000", "nonInterestIncome": "None", "operatingExpenses": "241040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15855000", "sellingGeneralAndAdministrative": "164740000", "netIncomeFromContinuingOperations": "100675000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "13876682000", "longTermDebt": "6661572000", "shortTermDebt": "1160959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31754000", "reportedCurrency": "USD", "retainedEarnings": "3648375000", "totalLiabilities": "10289987000", "otherCurrentAssets": "-19027107000", "totalCurrentAssets": "1553705000", "currentLongTermDebt": "1160959000", "longTermInvestments": "1878291000", "shortTermInvestments": "1156082000", "currentNetReceivables": "181198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12322977000", "currentAccountsPayable": "19039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93174000", "shortLongTermDebtTotal": "7822531000", "totalShareholderEquity": "3653290000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1476765000", "totalCurrentLiabilities": "2656763000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7633224000", "cashAndShortTermInvestments": "216425000", "commonStockSharesOutstanding": "36316315", "intangibleAssetsExcludingGoodwill": "31754000", "cashAndCashEquivalentsAtCarryingValue": "216425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100676000", "profitLoss": "None", "dividendPayout": "10835000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112441000", "capitalExpenditures": "11670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43408000", "cashflowFromInvestment": "-190781000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494633000, "cost_of_revenue": 117145000, "gross_profit": 377488000, "research_and_development": null, "selling_general_admin": 164740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136448000, "depreciation_amortisation": 15855000, "ebitda": 152303000, "interest_expense": 120708000, "interest_income": null, "other_non_operating": null, "pretax_income": 136448000, "tax_provision": 35773000, "effective_tax_rate": null, "net_income": 106684000, "net_income_continuing_ops": 100675000, "net_income_to_common": 106684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216425000, "short_term_investments": 1156082000, "net_receivables": 181198000, "inventory": null, "other_current_assets": null, "total_current_assets": 1553705000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 31754000, "goodwill_and_intangibles": 189783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12322977000, "total_assets": 13876682000, "short_term_debt": 1160959000, "accounts_payable": 19039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2656763000, "long_term_debt": 6661572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7633224000, "total_liabilities": 10289987000, "total_debt": 7822531000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3648375000, "total_equity": 3653290000, "shares_outstanding": 36316315, "operating_cash_flow": 112441000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190781000, "dividends_paid": 10835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43408000, "free_cash_flow": 124111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136448000", "ebitda": "152303000", "netIncome": "106684000", "grossProfit": "377488000", "depreciation": "None", "totalRevenue": "494633000", "costOfRevenue": "117145000", "interestIncome": "205958000", "incomeBeforeTax": "136448000", "interestExpense": "120708000", "operatingIncome": "136448000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "35773000", "reportedCurrency": "USD", "netInterestIncome": "85250000", "nonInterestIncome": "None", "operatingExpenses": "241040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15855000", "sellingGeneralAndAdministrative": "164740000", "netIncomeFromContinuingOperations": "100675000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "13876682000", "longTermDebt": "6661572000", "shortTermDebt": "1160959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31754000", "reportedCurrency": "USD", "retainedEarnings": "3648375000", "totalLiabilities": "10289987000", "otherCurrentAssets": "-19027107000", "totalCurrentAssets": "1553705000", "currentLongTermDebt": "1160959000", "longTermInvestments": "1878291000", "shortTermInvestments": "1156082000", "currentNetReceivables": "181198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12322977000", "currentAccountsPayable": "19039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93174000", "shortLongTermDebtTotal": "7822531000", "totalShareholderEquity": "3653290000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1476765000", "totalCurrentLiabilities": "2656763000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7633224000", "cashAndShortTermInvestments": "216425000", "commonStockSharesOutstanding": "36316315", "intangibleAssetsExcludingGoodwill": "31754000", "cashAndCashEquivalentsAtCarryingValue": "216425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100676000", "profitLoss": "None", "dividendPayout": "10835000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112441000", "capitalExpenditures": "11670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43408000", "cashflowFromInvestment": "-190781000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 612750000, "cost_of_revenue": 150784000, "gross_profit": 461966000, "ebit": 237364000, "ebitda": 266647000, "pretax_income": 237364000, "tax_provision": 59510000, "net_income": 181459000, "net_income_to_common": 181459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225753000, "total_current_assets": 1488912000, "total_assets": 13711088000, "short_term_debt": 621339000, "long_term_debt": 7282222000, "total_debt": 7903561000, "total_liabilities": 10228395000, "total_equity": 3574983000, "shares_outstanding": 36485605, "goodwill_and_intangibles": 191307000 }, "cash_flow": { "operating_cash_flow": 81760000, "capital_expenditure": 3696000, "free_cash_flow": 85456000, "dividends_paid": 10161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304030, "ticker_id": 2872, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "237364000", "ebitda": "266647000", "netIncome": "181459000", "grossProfit": "461966000", "depreciation": "None", "totalRevenue": "612750000", "costOfRevenue": "150784000", "interestIncome": "212289000", "incomeBeforeTax": "237364000", "interestExpense": "132854000", "operatingIncome": "237364000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "59510000", "reportedCurrency": "USD", "netInterestIncome": "79435000", "nonInterestIncome": "None", "operatingExpenses": "224602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29283000", "sellingGeneralAndAdministrative": "160361000", "netIncomeFromContinuingOperations": "177854000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "362000", "currentDebt": "None", "investments": "None", "totalAssets": "13711088000", "longTermDebt": "7282222000", "shortTermDebt": "621339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33278000", "reportedCurrency": "USD", "retainedEarnings": "3576192000", "totalLiabilities": "10228395000", "otherCurrentAssets": "None", "totalCurrentAssets": "1488912000", "currentLongTermDebt": "621339000", "longTermInvestments": "1752011000", "shortTermInvestments": "1081066000", "currentNetReceivables": "182093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12222176000", "currentAccountsPayable": "19296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85040000", "shortLongTermDebtTotal": "7903561000", "totalShareholderEquity": "3574983000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1382042000", "totalCurrentLiabilities": "2022677000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8205718000", "cashAndShortTermInvestments": "225753000", "commonStockSharesOutstanding": "36485605", "intangibleAssetsExcludingGoodwill": "33278000", "cashAndCashEquivalentsAtCarryingValue": "225753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177853000", "profitLoss": "None", "dividendPayout": "10161000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81760000", "capitalExpenditures": "3696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685894000", "cashflowFromInvestment": "573471000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21360000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 612750000, "cost_of_revenue": 150784000, "gross_profit": 461966000, "research_and_development": null, "selling_general_admin": 160361000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 237364000, "depreciation_amortisation": 29283000, "ebitda": 266647000, "interest_expense": 132854000, "interest_income": null, "other_non_operating": null, "pretax_income": 237364000, "tax_provision": 59510000, "effective_tax_rate": null, "net_income": 181459000, "net_income_continuing_ops": 177854000, "net_income_to_common": 181459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225753000, "short_term_investments": 1081066000, "net_receivables": 182093000, "inventory": null, "other_current_assets": null, "total_current_assets": 1488912000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 33278000, "goodwill_and_intangibles": 191307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12222176000, "total_assets": 13711088000, "short_term_debt": 621339000, "accounts_payable": 19296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2022677000, "long_term_debt": 7282222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8205718000, "total_liabilities": 10228395000, "total_debt": 7903561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3576192000, "total_equity": 3574983000, "shares_outstanding": 36485605, "operating_cash_flow": 81760000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 573471000, "dividends_paid": 10161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -685894000, "free_cash_flow": 85456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "237364000", "ebitda": "266647000", "netIncome": "181459000", "grossProfit": "461966000", "depreciation": "None", "totalRevenue": "612750000", "costOfRevenue": "150784000", "interestIncome": "212289000", "incomeBeforeTax": "237364000", "interestExpense": "132854000", "operatingIncome": "237364000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "59510000", "reportedCurrency": "USD", "netInterestIncome": "79435000", "nonInterestIncome": "None", "operatingExpenses": "224602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29283000", "sellingGeneralAndAdministrative": "160361000", "netIncomeFromContinuingOperations": "177854000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "362000", "currentDebt": "None", "investments": "None", "totalAssets": "13711088000", "longTermDebt": "7282222000", "shortTermDebt": "621339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33278000", "reportedCurrency": "USD", "retainedEarnings": "3576192000", "totalLiabilities": "10228395000", "otherCurrentAssets": "None", "totalCurrentAssets": "1488912000", "currentLongTermDebt": "621339000", "longTermInvestments": "1752011000", "shortTermInvestments": "1081066000", "currentNetReceivables": "182093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12222176000", "currentAccountsPayable": "19296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85040000", "shortLongTermDebtTotal": "7903561000", "totalShareholderEquity": "3574983000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1382042000", "totalCurrentLiabilities": "2022677000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8205718000", "cashAndShortTermInvestments": "225753000", "commonStockSharesOutstanding": "36485605", "intangibleAssetsExcludingGoodwill": "33278000", "cashAndCashEquivalentsAtCarryingValue": "225753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177853000", "profitLoss": "None", "dividendPayout": "10161000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81760000", "capitalExpenditures": "3696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685894000", "cashflowFromInvestment": "573471000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21360000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 466098000, "cost_of_revenue": 140451000, "gross_profit": 325647000, "ebit": 106140000, "ebitda": 129263000, "pretax_income": 106140000, "tax_provision": 25010000, "net_income": 82560000, "net_income_to_common": 82560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220517000, "total_current_assets": 1449206000, "total_assets": 14191958000, "short_term_debt": 890680000, "long_term_debt": 7765477000, "total_debt": 8656157000, "total_liabilities": 10828949000, "total_equity": 3419523000, "shares_outstanding": 36478000, "goodwill_and_intangibles": 192832000 }, "cash_flow": { "operating_cash_flow": 91169000, "capital_expenditure": 3378000, "free_cash_flow": 94547000, "dividends_paid": 10161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304031, "ticker_id": 2872, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106140000", "ebitda": "129263000", "netIncome": "82560000", "grossProfit": "325647000", "depreciation": "None", "totalRevenue": "466098000", "costOfRevenue": "140451000", "interestIncome": "207828000", "incomeBeforeTax": "106140000", "interestExpense": "125114000", "operatingIncome": "106140000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25010000", "reportedCurrency": "USD", "netInterestIncome": "82714000", "nonInterestIncome": "None", "operatingExpenses": "219507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23123000", "sellingGeneralAndAdministrative": "160435000", "netIncomeFromContinuingOperations": "81130000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "14191958000", "longTermDebt": "7765477000", "shortTermDebt": "890680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "34803000", "reportedCurrency": "USD", "retainedEarnings": "3412939000", "totalLiabilities": "10828949000", "otherCurrentAssets": "-1592547000", "totalCurrentAssets": "1449206000", "currentLongTermDebt": "890680000", "longTermInvestments": "1976628000", "shortTermInvestments": "1034544000", "currentNetReceivables": "194145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12742752000", "currentAccountsPayable": "22394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "89584000", "shortLongTermDebtTotal": "8656157000", "totalShareholderEquity": "3419523000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1313407000", "totalCurrentLiabilities": "2226481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8602468000", "cashAndShortTermInvestments": "220517000", "commonStockSharesOutstanding": "36478000", "intangibleAssetsExcludingGoodwill": "34803000", "cashAndCashEquivalentsAtCarryingValue": "220517000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81130000", "profitLoss": "None", "dividendPayout": "10161000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91169000", "capitalExpenditures": "3378000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326445000", "cashflowFromInvestment": "136357000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 466098000, "cost_of_revenue": 140451000, "gross_profit": 325647000, "research_and_development": null, "selling_general_admin": 160435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106140000, "depreciation_amortisation": 23123000, "ebitda": 129263000, "interest_expense": 125114000, "interest_income": null, "other_non_operating": null, "pretax_income": 106140000, "tax_provision": 25010000, "effective_tax_rate": null, "net_income": 82560000, "net_income_continuing_ops": 81130000, "net_income_to_common": 82560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220517000, "short_term_investments": 1034544000, "net_receivables": 194145000, "inventory": null, "other_current_assets": null, "total_current_assets": 1449206000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 34803000, "goodwill_and_intangibles": 192832000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12742752000, "total_assets": 14191958000, "short_term_debt": 890680000, "accounts_payable": 22394000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2226481000, "long_term_debt": 7765477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8602468000, "total_liabilities": 10828949000, "total_debt": 8656157000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3412939000, "total_equity": 3419523000, "shares_outstanding": 36478000, "operating_cash_flow": 91169000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3378000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 136357000, "dividends_paid": 10161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326445000, "free_cash_flow": 94547000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106140000", "ebitda": "129263000", "netIncome": "82560000", "grossProfit": "325647000", "depreciation": "None", "totalRevenue": "466098000", "costOfRevenue": "140451000", "interestIncome": "207828000", "incomeBeforeTax": "106140000", "interestExpense": "125114000", "operatingIncome": "106140000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25010000", "reportedCurrency": "USD", "netInterestIncome": "82714000", "nonInterestIncome": "None", "operatingExpenses": "219507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23123000", "sellingGeneralAndAdministrative": "160435000", "netIncomeFromContinuingOperations": "81130000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "14191958000", "longTermDebt": "7765477000", "shortTermDebt": "890680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "34803000", "reportedCurrency": "USD", "retainedEarnings": "3412939000", "totalLiabilities": "10828949000", "otherCurrentAssets": "-1592547000", "totalCurrentAssets": "1449206000", "currentLongTermDebt": "890680000", "longTermInvestments": "1976628000", "shortTermInvestments": "1034544000", "currentNetReceivables": "194145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12742752000", "currentAccountsPayable": "22394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "89584000", "shortLongTermDebtTotal": "8656157000", "totalShareholderEquity": "3419523000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1313407000", "totalCurrentLiabilities": "2226481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8602468000", "cashAndShortTermInvestments": "220517000", "commonStockSharesOutstanding": "36478000", "intangibleAssetsExcludingGoodwill": "34803000", "cashAndCashEquivalentsAtCarryingValue": "220517000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81130000", "profitLoss": "None", "dividendPayout": "10161000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91169000", "capitalExpenditures": "3378000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326445000", "cashflowFromInvestment": "136357000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 434187000, "cost_of_revenue": 163226000, "gross_profit": 270961000, "ebit": 78443000, "ebitda": 104948000, "pretax_income": 78443000, "tax_provision": 15016000, "net_income": 63159000, "net_income_to_common": 63159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194518000, "total_current_assets": 1370549000, "total_assets": 13777753000, "short_term_debt": 943165000, "long_term_debt": 7366632000, "total_debt": 8309797000, "total_liabilities": 10478636000, "total_equity": 3349762000, "shares_outstanding": 36462000, "goodwill_and_intangibles": 194357000 }, "cash_flow": { "operating_cash_flow": 180533000, "capital_expenditure": 17377000, "free_cash_flow": 197910000, "dividends_paid": 10160000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304032, "ticker_id": 2872, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78443000", "ebitda": "104948000", "netIncome": "63159000", "grossProfit": "270961000", "depreciation": "None", "totalRevenue": "434187000", "costOfRevenue": "163226000", "interestIncome": "221249000", "incomeBeforeTax": "78443000", "interestExpense": "141170000", "operatingIncome": "78443000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15016000", "reportedCurrency": "USD", "netInterestIncome": "80079000", "nonInterestIncome": "None", "operatingExpenses": "192518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26505000", "sellingGeneralAndAdministrative": "202476000", "netIncomeFromContinuingOperations": "63427000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "13777753000", "longTermDebt": "7366632000", "shortTermDebt": "943165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36328000", "reportedCurrency": "USD", "retainedEarnings": "3340540000", "totalLiabilities": "10478636000", "otherCurrentAssets": "-192192000", "totalCurrentAssets": "1370549000", "currentLongTermDebt": "943165000", "longTermInvestments": "1934706000", "shortTermInvestments": "983839000", "currentNetReceivables": "192192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12407204000", "currentAccountsPayable": "21046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95185000", "shortLongTermDebtTotal": "8309797000", "totalShareholderEquity": "3349762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1186131000", "totalCurrentLiabilities": "2150342000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8328294000", "cashAndShortTermInvestments": "194518000", "commonStockSharesOutstanding": "36462000", "intangibleAssetsExcludingGoodwill": "36328000", "cashAndCashEquivalentsAtCarryingValue": "194518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63427000", "profitLoss": "None", "dividendPayout": "10160000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180533000", "capitalExpenditures": "17377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-482757000", "cashflowFromInvestment": "334866000", "stockBasedCompensation": "3091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10160000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 434187000, "cost_of_revenue": 163226000, "gross_profit": 270961000, "research_and_development": null, "selling_general_admin": 202476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78443000, "depreciation_amortisation": 26505000, "ebitda": 104948000, "interest_expense": 141170000, "interest_income": null, "other_non_operating": null, "pretax_income": 78443000, "tax_provision": 15016000, "effective_tax_rate": null, "net_income": 63159000, "net_income_continuing_ops": 63427000, "net_income_to_common": 63159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194518000, "short_term_investments": 983839000, "net_receivables": 192192000, "inventory": null, "other_current_assets": null, "total_current_assets": 1370549000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 36328000, "goodwill_and_intangibles": 194357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12407204000, "total_assets": 13777753000, "short_term_debt": 943165000, "accounts_payable": 21046000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2150342000, "long_term_debt": 7366632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8328294000, "total_liabilities": 10478636000, "total_debt": 8309797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3340540000, "total_equity": 3349762000, "shares_outstanding": 36462000, "operating_cash_flow": 180533000, "stock_based_compensation": 3091000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 334866000, "dividends_paid": 10160000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -482757000, "free_cash_flow": 197910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78443000", "ebitda": "104948000", "netIncome": "63159000", "grossProfit": "270961000", "depreciation": "None", "totalRevenue": "434187000", "costOfRevenue": "163226000", "interestIncome": "221249000", "incomeBeforeTax": "78443000", "interestExpense": "141170000", "operatingIncome": "78443000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15016000", "reportedCurrency": "USD", "netInterestIncome": "80079000", "nonInterestIncome": "None", "operatingExpenses": "192518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26505000", "sellingGeneralAndAdministrative": "202476000", "netIncomeFromContinuingOperations": "63427000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "13777753000", "longTermDebt": "7366632000", "shortTermDebt": "943165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36328000", "reportedCurrency": "USD", "retainedEarnings": "3340540000", "totalLiabilities": "10478636000", "otherCurrentAssets": "-192192000", "totalCurrentAssets": "1370549000", "currentLongTermDebt": "943165000", "longTermInvestments": "1934706000", "shortTermInvestments": "983839000", "currentNetReceivables": "192192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12407204000", "currentAccountsPayable": "21046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95185000", "shortLongTermDebtTotal": "8309797000", "totalShareholderEquity": "3349762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1186131000", "totalCurrentLiabilities": "2150342000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8328294000", "cashAndShortTermInvestments": "194518000", "commonStockSharesOutstanding": "36462000", "intangibleAssetsExcludingGoodwill": "36328000", "cashAndCashEquivalentsAtCarryingValue": "194518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63427000", "profitLoss": "None", "dividendPayout": "10160000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180533000", "capitalExpenditures": "17377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-482757000", "cashflowFromInvestment": "334866000", "stockBasedCompensation": "3091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10160000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 434763000, "cost_of_revenue": 186439000, "gross_profit": 248324000, "ebit": -2223000, "ebitda": 34176000, "pretax_income": -2223000, "tax_provision": -282000, "net_income": 2388000, "net_income_to_common": 2388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219684000, "total_current_assets": 1327140000, "total_assets": 14084128000, "short_term_debt": 1087551000, "long_term_debt": 7850895000, "total_debt": 8938446000, "total_liabilities": 10873990000, "total_equity": 3290652000, "shares_outstanding": 36430000, "goodwill_and_intangibles": 196400000 }, "cash_flow": { "operating_cash_flow": 137038000, "capital_expenditure": 4438000, "free_cash_flow": 141476000, "dividends_paid": 10148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304034, "ticker_id": 2872, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2223000", "ebitda": "34176000", "netIncome": "2388000", "grossProfit": "248324000", "depreciation": "None", "totalRevenue": "434763000", "costOfRevenue": "186439000", "interestIncome": "240483000", "incomeBeforeTax": "-2223000", "interestExpense": "168328000", "operatingIncome": "-2223000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-282000", "reportedCurrency": "USD", "netInterestIncome": "72155000", "nonInterestIncome": "None", "operatingExpenses": "250547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36399000", "sellingGeneralAndAdministrative": "146192000", "netIncomeFromContinuingOperations": "-1941000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "14084128000", "longTermDebt": "7850895000", "shortTermDebt": "1087551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "38371000", "reportedCurrency": "USD", "retainedEarnings": "3287541000", "totalLiabilities": "10873990000", "otherCurrentAssets": "None", "totalCurrentAssets": "1327140000", "currentLongTermDebt": "979369000", "longTermInvestments": "1750359000", "shortTermInvestments": "926040000", "currentNetReceivables": "181416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12756988000", "currentAccountsPayable": "25389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124575000", "shortLongTermDebtTotal": "8938446000", "totalShareholderEquity": "3290652000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1070758000", "totalCurrentLiabilities": "2183698000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8690292000", "cashAndShortTermInvestments": "219684000", "commonStockSharesOutstanding": "36430000", "intangibleAssetsExcludingGoodwill": "38371000", "cashAndCashEquivalentsAtCarryingValue": "219684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1941000", "profitLoss": "None", "dividendPayout": "10148000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137038000", "capitalExpenditures": "4438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-435958000", "cashflowFromInvestment": "254245000", "stockBasedCompensation": "2950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10148000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 434763000, "cost_of_revenue": 186439000, "gross_profit": 248324000, "research_and_development": null, "selling_general_admin": 146192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2223000, "depreciation_amortisation": 36399000, "ebitda": 34176000, "interest_expense": 168328000, "interest_income": null, "other_non_operating": null, "pretax_income": -2223000, "tax_provision": -282000, "effective_tax_rate": null, "net_income": 2388000, "net_income_continuing_ops": -1941000, "net_income_to_common": 2388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219684000, "short_term_investments": 926040000, "net_receivables": 181416000, "inventory": null, "other_current_assets": null, "total_current_assets": 1327140000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 38371000, "goodwill_and_intangibles": 196400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12756988000, "total_assets": 14084128000, "short_term_debt": 1087551000, "accounts_payable": 25389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2183698000, "long_term_debt": 7850895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8690292000, "total_liabilities": 10873990000, "total_debt": 8938446000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3287541000, "total_equity": 3290652000, "shares_outstanding": 36430000, "operating_cash_flow": 137038000, "stock_based_compensation": 2950000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4438000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 254245000, "dividends_paid": 10148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -435958000, "free_cash_flow": 141476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2223000", "ebitda": "34176000", "netIncome": "2388000", "grossProfit": "248324000", "depreciation": "None", "totalRevenue": "434763000", "costOfRevenue": "186439000", "interestIncome": "240483000", "incomeBeforeTax": "-2223000", "interestExpense": "168328000", "operatingIncome": "-2223000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-282000", "reportedCurrency": "USD", "netInterestIncome": "72155000", "nonInterestIncome": "None", "operatingExpenses": "250547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36399000", "sellingGeneralAndAdministrative": "146192000", "netIncomeFromContinuingOperations": "-1941000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "14084128000", "longTermDebt": "7850895000", "shortTermDebt": "1087551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "38371000", "reportedCurrency": "USD", "retainedEarnings": "3287541000", "totalLiabilities": "10873990000", "otherCurrentAssets": "None", "totalCurrentAssets": "1327140000", "currentLongTermDebt": "979369000", "longTermInvestments": "1750359000", "shortTermInvestments": "926040000", "currentNetReceivables": "181416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12756988000", "currentAccountsPayable": "25389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124575000", "shortLongTermDebtTotal": "8938446000", "totalShareholderEquity": "3290652000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1070758000", "totalCurrentLiabilities": "2183698000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8690292000", "cashAndShortTermInvestments": "219684000", "commonStockSharesOutstanding": "36430000", "intangibleAssetsExcludingGoodwill": "38371000", "cashAndCashEquivalentsAtCarryingValue": "219684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1941000", "profitLoss": "None", "dividendPayout": "10148000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137038000", "capitalExpenditures": "4438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-435958000", "cashflowFromInvestment": "254245000", "stockBasedCompensation": "2950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10148000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 454735000, "cost_of_revenue": 180070000, "gross_profit": 274665000, "ebit": 58428000, "ebitda": 94094000, "pretax_income": 58428000, "tax_provision": 14753000, "net_income": 45091000, "net_income_to_common": 45091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145478000, "total_current_assets": 1223050000, "total_assets": 14501193000, "short_term_debt": 1082145000, "long_term_debt": 8485563000, "total_debt": 9567708000, "total_liabilities": 11281171000, "total_equity": 3294061000, "shares_outstanding": 36525000, "goodwill_and_intangibles": 198550000 }, "cash_flow": { "operating_cash_flow": 133404000, "capital_expenditure": 10617000, "free_cash_flow": 144021000, "dividends_paid": 10158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304035, "ticker_id": 2872, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58428000", "ebitda": "94094000", "netIncome": "45091000", "grossProfit": "274665000", "depreciation": "None", "totalRevenue": "454735000", "costOfRevenue": "180070000", "interestIncome": "242866000", "incomeBeforeTax": "58428000", "interestExpense": "176459000", "operatingIncome": "58428000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14753000", "reportedCurrency": "USD", "netInterestIncome": "66407000", "nonInterestIncome": "None", "operatingExpenses": "216237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35666000", "sellingGeneralAndAdministrative": "150622000", "netIncomeFromContinuingOperations": "43675000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "14501193000", "longTermDebt": "8485563000", "shortTermDebt": "1082145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "40521000", "reportedCurrency": "USD", "retainedEarnings": "3295301000", "totalLiabilities": "11281171000", "otherCurrentAssets": "-1751276000", "totalCurrentAssets": "1223050000", "currentLongTermDebt": "970956000", "longTermInvestments": "1741879000", "shortTermInvestments": "889171000", "currentNetReceivables": "188401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13278143000", "currentAccountsPayable": "27141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9567708000", "totalShareholderEquity": "3294061000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "890472000", "totalCurrentLiabilities": "1999758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9281413000", "cashAndShortTermInvestments": "145478000", "commonStockSharesOutstanding": "36525000", "intangibleAssetsExcludingGoodwill": "40521000", "cashAndCashEquivalentsAtCarryingValue": "145478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44239000", "profitLoss": "None", "dividendPayout": "10158000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133404000", "capitalExpenditures": "10617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-881741000", "cashflowFromInvestment": "750841000", "stockBasedCompensation": "2838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454735000, "cost_of_revenue": 180070000, "gross_profit": 274665000, "research_and_development": null, "selling_general_admin": 150622000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58428000, "depreciation_amortisation": 35666000, "ebitda": 94094000, "interest_expense": 176459000, "interest_income": null, "other_non_operating": null, "pretax_income": 58428000, "tax_provision": 14753000, "effective_tax_rate": null, "net_income": 45091000, "net_income_continuing_ops": 43675000, "net_income_to_common": 45091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145478000, "short_term_investments": 889171000, "net_receivables": 188401000, "inventory": null, "other_current_assets": null, "total_current_assets": 1223050000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 40521000, "goodwill_and_intangibles": 198550000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13278143000, "total_assets": 14501193000, "short_term_debt": 1082145000, "accounts_payable": 27141000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1999758000, "long_term_debt": 8485563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9281413000, "total_liabilities": 11281171000, "total_debt": 9567708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3295301000, "total_equity": 3294061000, "shares_outstanding": 36525000, "operating_cash_flow": 133404000, "stock_based_compensation": 2838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10617000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 750841000, "dividends_paid": 10158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -881741000, "free_cash_flow": 144021000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58428000", "ebitda": "94094000", "netIncome": "45091000", "grossProfit": "274665000", "depreciation": "None", "totalRevenue": "454735000", "costOfRevenue": "180070000", "interestIncome": "242866000", "incomeBeforeTax": "58428000", "interestExpense": "176459000", "operatingIncome": "58428000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14753000", "reportedCurrency": "USD", "netInterestIncome": "66407000", "nonInterestIncome": "None", "operatingExpenses": "216237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35666000", "sellingGeneralAndAdministrative": "150622000", "netIncomeFromContinuingOperations": "43675000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "14501193000", "longTermDebt": "8485563000", "shortTermDebt": "1082145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "40521000", "reportedCurrency": "USD", "retainedEarnings": "3295301000", "totalLiabilities": "11281171000", "otherCurrentAssets": "-1751276000", "totalCurrentAssets": "1223050000", "currentLongTermDebt": "970956000", "longTermInvestments": "1741879000", "shortTermInvestments": "889171000", "currentNetReceivables": "188401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13278143000", "currentAccountsPayable": "27141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9567708000", "totalShareholderEquity": "3294061000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "890472000", "totalCurrentLiabilities": "1999758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9281413000", "cashAndShortTermInvestments": "145478000", "commonStockSharesOutstanding": "36525000", "intangibleAssetsExcludingGoodwill": "40521000", "cashAndCashEquivalentsAtCarryingValue": "145478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44239000", "profitLoss": "None", "dividendPayout": "10158000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133404000", "capitalExpenditures": "10617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-881741000", "cashflowFromInvestment": "750841000", "stockBasedCompensation": "2838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 516871000, "cost_of_revenue": 205408000, "gross_profit": 311463000, "ebit": 93937000, "ebitda": 127894000, "pretax_income": 93937000, "tax_provision": 23181000, "net_income": 73408000, "net_income_to_common": 73408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179682000, "total_current_assets": 1350080000, "total_assets": 15398662000, "short_term_debt": 1222457000, "long_term_debt": 9360056000, "total_debt": 10582513000, "total_liabilities": 12140882000, "total_equity": 3305862000, "shares_outstanding": 37157000, "goodwill_and_intangibles": 200699000 }, "cash_flow": { "operating_cash_flow": 211559000, "capital_expenditure": 23225000, "free_cash_flow": 234784000, "dividends_paid": 10370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304036, "ticker_id": 2872, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93937000", "ebitda": "127894000", "netIncome": "73408000", "grossProfit": "311463000", "depreciation": "None", "totalRevenue": "516871000", "costOfRevenue": "205408000", "interestIncome": "268802000", "incomeBeforeTax": "93937000", "interestExpense": "194580000", "operatingIncome": "93937000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23181000", "reportedCurrency": "USD", "netInterestIncome": "74222000", "nonInterestIncome": "None", "operatingExpenses": "217526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33957000", "sellingGeneralAndAdministrative": "155192000", "netIncomeFromContinuingOperations": "71008000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "368000", "currentDebt": "None", "investments": "None", "totalAssets": "15398662000", "longTermDebt": "9360056000", "shortTermDebt": "1222457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42670000", "reportedCurrency": "USD", "retainedEarnings": "3312869000", "totalLiabilities": "12140882000", "otherCurrentAssets": "-1812705000", "totalCurrentAssets": "1350080000", "currentLongTermDebt": "1107959000", "longTermInvestments": "1763028000", "shortTermInvestments": "982611000", "currentNetReceivables": "187787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14048582000", "currentAccountsPayable": "31983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10582513000", "totalShareholderEquity": "3305862000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "802061000", "totalCurrentLiabilities": "2056501000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10084381000", "cashAndShortTermInvestments": "179682000", "commonStockSharesOutstanding": "37157000", "intangibleAssetsExcludingGoodwill": "42670000", "cashAndCashEquivalentsAtCarryingValue": "179682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70756000", "profitLoss": "None", "dividendPayout": "10370000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211559000", "capitalExpenditures": "23225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1382499000", "cashflowFromInvestment": "1086435000", "stockBasedCompensation": "3166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 516871000, "cost_of_revenue": 205408000, "gross_profit": 311463000, "research_and_development": null, "selling_general_admin": 155192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93937000, "depreciation_amortisation": 33957000, "ebitda": 127894000, "interest_expense": 194580000, "interest_income": null, "other_non_operating": null, "pretax_income": 93937000, "tax_provision": 23181000, "effective_tax_rate": null, "net_income": 73408000, "net_income_continuing_ops": 71008000, "net_income_to_common": 73408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179682000, "short_term_investments": 982611000, "net_receivables": 187787000, "inventory": null, "other_current_assets": null, "total_current_assets": 1350080000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 42670000, "goodwill_and_intangibles": 200699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14048582000, "total_assets": 15398662000, "short_term_debt": 1222457000, "accounts_payable": 31983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2056501000, "long_term_debt": 9360056000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10084381000, "total_liabilities": 12140882000, "total_debt": 10582513000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3312869000, "total_equity": 3305862000, "shares_outstanding": 37157000, "operating_cash_flow": 211559000, "stock_based_compensation": 3166000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1086435000, "dividends_paid": 10370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1382499000, "free_cash_flow": 234784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93937000", "ebitda": "127894000", "netIncome": "73408000", "grossProfit": "311463000", "depreciation": "None", "totalRevenue": "516871000", "costOfRevenue": "205408000", "interestIncome": "268802000", "incomeBeforeTax": "93937000", "interestExpense": "194580000", "operatingIncome": "93937000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23181000", "reportedCurrency": "USD", "netInterestIncome": "74222000", "nonInterestIncome": "None", "operatingExpenses": "217526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33957000", "sellingGeneralAndAdministrative": "155192000", "netIncomeFromContinuingOperations": "71008000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "368000", "currentDebt": "None", "investments": "None", "totalAssets": "15398662000", "longTermDebt": "9360056000", "shortTermDebt": "1222457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42670000", "reportedCurrency": "USD", "retainedEarnings": "3312869000", "totalLiabilities": "12140882000", "otherCurrentAssets": "-1812705000", "totalCurrentAssets": "1350080000", "currentLongTermDebt": "1107959000", "longTermInvestments": "1763028000", "shortTermInvestments": "982611000", "currentNetReceivables": "187787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14048582000", "currentAccountsPayable": "31983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10582513000", "totalShareholderEquity": "3305862000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "802061000", "totalCurrentLiabilities": "2056501000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10084381000", "cashAndShortTermInvestments": "179682000", "commonStockSharesOutstanding": "37157000", "intangibleAssetsExcludingGoodwill": "42670000", "cashAndCashEquivalentsAtCarryingValue": "179682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70756000", "profitLoss": "None", "dividendPayout": "10370000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211559000", "capitalExpenditures": "23225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1382499000", "cashflowFromInvestment": "1086435000", "stockBasedCompensation": "3166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 429378000, "cost_of_revenue": 216259000, "gross_profit": 213119000, "ebit": -39635000, "ebitda": -22900000, "pretax_income": -39635000, "tax_provision": -9722000, "net_income": -8554000, "net_income_to_common": -8554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168112000, "total_current_assets": 1355993000, "total_assets": 16712384000, "short_term_debt": 1630340000, "long_term_debt": 10198053000, "total_debt": 11828393000, "total_liabilities": 13512277000, "total_equity": 3253751000, "shares_outstanding": 37354000, "goodwill_and_intangibles": 202848000 }, "cash_flow": { "operating_cash_flow": 79686000, "capital_expenditure": 21448000, "free_cash_flow": 101134000, "dividends_paid": 10370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304037, "ticker_id": 2872, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39635000", "ebitda": "-22900000", "netIncome": "-8554000", "grossProfit": "213119000", "depreciation": "None", "totalRevenue": "429378000", "costOfRevenue": "216259000", "interestIncome": "275253000", "incomeBeforeTax": "-39635000", "interestExpense": "205335000", "operatingIncome": "-39635000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9722000", "reportedCurrency": "USD", "netInterestIncome": "69918000", "nonInterestIncome": "None", "operatingExpenses": "252754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16735000", "sellingGeneralAndAdministrative": "152917000", "netIncomeFromContinuingOperations": "-29913000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "371000", "currentDebt": "None", "investments": "None", "totalAssets": "16712384000", "longTermDebt": "10198053000", "shortTermDebt": "1630340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "44819000", "reportedCurrency": "USD", "retainedEarnings": "3270403000", "totalLiabilities": "13512277000", "otherCurrentAssets": "-2107223000", "totalCurrentAssets": "1355993000", "currentLongTermDebt": "1422176000", "longTermInvestments": "1713410000", "shortTermInvestments": "937934000", "currentNetReceivables": "249947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15356391000", "currentAccountsPayable": "35391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11828393000", "totalShareholderEquity": "3253751000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "743599000", "totalCurrentLiabilities": "2409330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11102947000", "cashAndShortTermInvestments": "168112000", "commonStockSharesOutstanding": "37354000", "intangibleAssetsExcludingGoodwill": "44819000", "cashAndCashEquivalentsAtCarryingValue": "168112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8376000", "profitLoss": "None", "dividendPayout": "10370000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "79686000", "capitalExpenditures": "21448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-534452000", "cashflowFromInvestment": "687490000", "stockBasedCompensation": "4495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429378000, "cost_of_revenue": 216259000, "gross_profit": 213119000, "research_and_development": null, "selling_general_admin": 152917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39635000, "depreciation_amortisation": 16735000, "ebitda": -22900000, "interest_expense": 205335000, "interest_income": null, "other_non_operating": null, "pretax_income": -39635000, "tax_provision": -9722000, "effective_tax_rate": null, "net_income": -8554000, "net_income_continuing_ops": -29913000, "net_income_to_common": -8554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168112000, "short_term_investments": 937934000, "net_receivables": 249947000, "inventory": null, "other_current_assets": null, "total_current_assets": 1355993000, "net_ppe": null, "goodwill": 158029000, "intangible_assets": 44819000, "goodwill_and_intangibles": 202848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15356391000, "total_assets": 16712384000, "short_term_debt": 1630340000, "accounts_payable": 35391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2409330000, "long_term_debt": 10198053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11102947000, "total_liabilities": 13512277000, "total_debt": 11828393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3270403000, "total_equity": 3253751000, "shares_outstanding": 37354000, "operating_cash_flow": 79686000, "stock_based_compensation": 4495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 687490000, "dividends_paid": 10370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -534452000, "free_cash_flow": 101134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39635000", "ebitda": "-22900000", "netIncome": "-8554000", "grossProfit": "213119000", "depreciation": "None", "totalRevenue": "429378000", "costOfRevenue": "216259000", "interestIncome": "275253000", "incomeBeforeTax": "-39635000", "interestExpense": "205335000", "operatingIncome": "-39635000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9722000", "reportedCurrency": "USD", "netInterestIncome": "69918000", "nonInterestIncome": "None", "operatingExpenses": "252754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16735000", "sellingGeneralAndAdministrative": "152917000", "netIncomeFromContinuingOperations": "-29913000" }, "balance": { "goodwill": "158029000", "inventory": "None", "commonStock": "371000", "currentDebt": "None", "investments": "None", "totalAssets": "16712384000", "longTermDebt": "10198053000", "shortTermDebt": "1630340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "44819000", "reportedCurrency": "USD", "retainedEarnings": "3270403000", "totalLiabilities": "13512277000", "otherCurrentAssets": "-2107223000", "totalCurrentAssets": "1355993000", "currentLongTermDebt": "1422176000", "longTermInvestments": "1713410000", "shortTermInvestments": "937934000", "currentNetReceivables": "249947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15356391000", "currentAccountsPayable": "35391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11828393000", "totalShareholderEquity": "3253751000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "743599000", "totalCurrentLiabilities": "2409330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11102947000", "cashAndShortTermInvestments": "168112000", "commonStockSharesOutstanding": "37354000", "intangibleAssetsExcludingGoodwill": "44819000", "cashAndCashEquivalentsAtCarryingValue": "168112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8376000", "profitLoss": "None", "dividendPayout": "10370000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "79686000", "capitalExpenditures": "21448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-534452000", "cashflowFromInvestment": "687490000", "stockBasedCompensation": "4495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 480936000, "cost_of_revenue": 211434000, "gross_profit": 269502000, "ebit": 50119000, "ebitda": 85204000, "pretax_income": 50119000, "tax_provision": 10512000, "net_income": 44354000, "net_income_to_common": 44354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187690000, "total_current_assets": 27137454000, "total_assets": 17222682000, "short_term_debt": 1554298000, "long_term_debt": 10557288000, "total_debt": 12111586000, "total_liabilities": 13963527000, "total_equity": 3294981000, "shares_outstanding": 37498073, "goodwill_and_intangibles": 228812000 }, "cash_flow": { "operating_cash_flow": 154235000, "capital_expenditure": 15351000, "free_cash_flow": 169586000, "dividends_paid": 9701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304039, "ticker_id": 2872, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50119000", "ebitda": "85204000", "netIncome": "44354000", "grossProfit": "269502000", "depreciation": "None", "totalRevenue": "480936000", "costOfRevenue": "211434000", "interestIncome": "284551000", "incomeBeforeTax": "50119000", "interestExpense": "207159000", "operatingIncome": "50119000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10512000", "reportedCurrency": "USD", "netInterestIncome": "77392000", "nonInterestIncome": "None", "operatingExpenses": "219383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35085000", "sellingGeneralAndAdministrative": "141204000", "netIncomeFromContinuingOperations": "42236000" }, "balance": { "goodwill": "176902000", "inventory": "28713131000", "commonStock": "374000", "currentDebt": "None", "investments": "None", "totalAssets": "17222682000", "longTermDebt": "10557288000", "shortTermDebt": "1554298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "51910000", "reportedCurrency": "USD", "retainedEarnings": "3305881000", "totalLiabilities": "13963527000", "otherCurrentAssets": "-1783596000", "totalCurrentAssets": "27137454000", "currentLongTermDebt": "1554298000", "longTermInvestments": "1794506000", "shortTermInvestments": "1059297000", "currentNetReceivables": "184197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355511000", "currentAccountsPayable": "36391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126699000", "shortLongTermDebtTotal": "14002407000", "totalShareholderEquity": "3294981000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1590689000", "totalCurrentLiabilities": "1590689000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10557288000", "cashAndShortTermInvestments": "187690000", "commonStockSharesOutstanding": "37498073", "intangibleAssetsExcludingGoodwill": "51910000", "cashAndCashEquivalentsAtCarryingValue": "187690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42236000", "profitLoss": "None", "dividendPayout": "9701000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "154235000", "capitalExpenditures": "15351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-591735000", "cashflowFromInvestment": "1306475000", "stockBasedCompensation": "4171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-543000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480936000, "cost_of_revenue": 211434000, "gross_profit": 269502000, "research_and_development": null, "selling_general_admin": 141204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50119000, "depreciation_amortisation": 35085000, "ebitda": 85204000, "interest_expense": 207159000, "interest_income": null, "other_non_operating": null, "pretax_income": 50119000, "tax_provision": 10512000, "effective_tax_rate": null, "net_income": 44354000, "net_income_continuing_ops": 42236000, "net_income_to_common": 44354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187690000, "short_term_investments": 1059297000, "net_receivables": 184197000, "inventory": 28713131000, "other_current_assets": null, "total_current_assets": 27137454000, "net_ppe": null, "goodwill": 176902000, "intangible_assets": 51910000, "goodwill_and_intangibles": 228812000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 355511000, "total_assets": 17222682000, "short_term_debt": 1554298000, "accounts_payable": 36391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1590689000, "long_term_debt": 10557288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10557288000, "total_liabilities": 13963527000, "total_debt": 12111586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3305881000, "total_equity": 3294981000, "shares_outstanding": 37498073, "operating_cash_flow": 154235000, "stock_based_compensation": 4171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1306475000, "dividends_paid": 9701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -591735000, "free_cash_flow": 169586000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50119000", "ebitda": "85204000", "netIncome": "44354000", "grossProfit": "269502000", "depreciation": "None", "totalRevenue": "480936000", "costOfRevenue": "211434000", "interestIncome": "284551000", "incomeBeforeTax": "50119000", "interestExpense": "207159000", "operatingIncome": "50119000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10512000", "reportedCurrency": "USD", "netInterestIncome": "77392000", "nonInterestIncome": "None", "operatingExpenses": "219383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35085000", "sellingGeneralAndAdministrative": "141204000", "netIncomeFromContinuingOperations": "42236000" }, "balance": { "goodwill": "176902000", "inventory": "28713131000", "commonStock": "374000", "currentDebt": "None", "investments": "None", "totalAssets": "17222682000", "longTermDebt": "10557288000", "shortTermDebt": "1554298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "51910000", "reportedCurrency": "USD", "retainedEarnings": "3305881000", "totalLiabilities": "13963527000", "otherCurrentAssets": "-1783596000", "totalCurrentAssets": "27137454000", "currentLongTermDebt": "1554298000", "longTermInvestments": "1794506000", "shortTermInvestments": "1059297000", "currentNetReceivables": "184197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355511000", "currentAccountsPayable": "36391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126699000", "shortLongTermDebtTotal": "14002407000", "totalShareholderEquity": "3294981000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1590689000", "totalCurrentLiabilities": "1590689000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10557288000", "cashAndShortTermInvestments": "187690000", "commonStockSharesOutstanding": "37498073", "intangibleAssetsExcludingGoodwill": "51910000", "cashAndCashEquivalentsAtCarryingValue": "187690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42236000", "profitLoss": "None", "dividendPayout": "9701000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "154235000", "capitalExpenditures": "15351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-591735000", "cashflowFromInvestment": "1306475000", "stockBasedCompensation": "4171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-543000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "income_statement": { "revenue": 458553000, "cost_of_revenue": 221768000, "gross_profit": 236785000, "ebit": 27430000, "ebitda": 86792000, "pretax_income": 27430000, "tax_provision": 10187000, "net_income": 27426000, "net_income_to_common": 27426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121769000, "total_current_assets": 28141553000, "total_assets": 17807632000, "short_term_debt": 1572629000, "long_term_debt": 13070140000, "total_debt": 14642769000, "total_liabilities": 14560118000, "total_equity": 3259279000, "shares_outstanding": 37468397, "goodwill_and_intangibles": 234195000 }, "cash_flow": { "operating_cash_flow": 76134000, "capital_expenditure": 12823000, "free_cash_flow": 88957000, "dividends_paid": 9694000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304040, "ticker_id": 2872, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:13.828096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27430000", "ebitda": "86792000", "netIncome": "27426000", "grossProfit": "236785000", "depreciation": "None", "totalRevenue": "458553000", "costOfRevenue": "221768000", "interestIncome": "284027000", "incomeBeforeTax": "27430000", "interestExpense": "233148000", "operatingIncome": "27430000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10187000", "reportedCurrency": "USD", "netInterestIncome": "50879000", "nonInterestIncome": "None", "operatingExpenses": "209355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59362000", "sellingGeneralAndAdministrative": "144706000", "netIncomeFromContinuingOperations": "19095000" }, "balance": { "goodwill": "176902000", "inventory": "29749453000", "commonStock": "373000", "currentDebt": "None", "investments": "None", "totalAssets": "17807632000", "longTermDebt": "13070140000", "shortTermDebt": "1572629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "57293000", "reportedCurrency": "USD", "retainedEarnings": "3270250000", "totalLiabilities": "14560118000", "otherCurrentAssets": "-1823355000", "totalCurrentAssets": "28141553000", "currentLongTermDebt": "1572629000", "longTermInvestments": "208033000", "shortTermInvestments": "1048074000", "currentNetReceivables": "190621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364646000", "currentAccountsPayable": "35926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "130451000", "shortLongTermDebtTotal": "14642769000", "totalShareholderEquity": "3259279000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1608555000", "totalCurrentLiabilities": "1608555000", "otherNonCurrentLiabilities": "423454000", "totalNonCurrentLiabilities": "11081997000", "cashAndShortTermInvestments": "121769000", "commonStockSharesOutstanding": "37468397", "intangibleAssetsExcludingGoodwill": "57293000", "cashAndCashEquivalentsAtCarryingValue": "121769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19095000", "profitLoss": "None", "dividendPayout": "9694000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76134000", "capitalExpenditures": "12823000", "changeInReceivables": "-6047000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326560000", "cashflowFromInvestment": "166401000", "stockBasedCompensation": "3972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9694000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84025000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 458553000, "cost_of_revenue": 221768000, "gross_profit": 236785000, "research_and_development": null, "selling_general_admin": 144706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27430000, "depreciation_amortisation": 59362000, "ebitda": 86792000, "interest_expense": 233148000, "interest_income": null, "other_non_operating": null, "pretax_income": 27430000, "tax_provision": 10187000, "effective_tax_rate": null, "net_income": 27426000, "net_income_continuing_ops": 19095000, "net_income_to_common": 27426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121769000, "short_term_investments": 1048074000, "net_receivables": 190621000, "inventory": 29749453000, "other_current_assets": null, "total_current_assets": 28141553000, "net_ppe": null, "goodwill": 176902000, "intangible_assets": 57293000, "goodwill_and_intangibles": 234195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 364646000, "total_assets": 17807632000, "short_term_debt": 1572629000, "accounts_payable": 35926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1608555000, "long_term_debt": 13070140000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11081997000, "total_liabilities": 14560118000, "total_debt": 14642769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3270250000, "total_equity": 3259279000, "shares_outstanding": 37468397, "operating_cash_flow": 76134000, "stock_based_compensation": 3972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12823000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 166401000, "dividends_paid": 9694000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326560000, "free_cash_flow": 88957000, "net_change_in_cash": -84025000 }, "raw_data": { "income": { "ebit": "27430000", "ebitda": "86792000", "netIncome": "27426000", "grossProfit": "236785000", "depreciation": "None", "totalRevenue": "458553000", "costOfRevenue": "221768000", "interestIncome": "284027000", "incomeBeforeTax": "27430000", "interestExpense": "233148000", "operatingIncome": "27430000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10187000", "reportedCurrency": "USD", "netInterestIncome": "50879000", "nonInterestIncome": "None", "operatingExpenses": "209355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59362000", "sellingGeneralAndAdministrative": "144706000", "netIncomeFromContinuingOperations": "19095000" }, "balance": { "goodwill": "176902000", "inventory": "29749453000", "commonStock": "373000", "currentDebt": "None", "investments": "None", "totalAssets": "17807632000", "longTermDebt": "13070140000", "shortTermDebt": "1572629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "57293000", "reportedCurrency": "USD", "retainedEarnings": "3270250000", "totalLiabilities": "14560118000", "otherCurrentAssets": "-1823355000", "totalCurrentAssets": "28141553000", "currentLongTermDebt": "1572629000", "longTermInvestments": "208033000", "shortTermInvestments": "1048074000", "currentNetReceivables": "190621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364646000", "currentAccountsPayable": "35926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "130451000", "shortLongTermDebtTotal": "14642769000", "totalShareholderEquity": "3259279000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1608555000", "totalCurrentLiabilities": "1608555000", "otherNonCurrentLiabilities": "423454000", "totalNonCurrentLiabilities": "11081997000", "cashAndShortTermInvestments": "121769000", "commonStockSharesOutstanding": "37468397", "intangibleAssetsExcludingGoodwill": "57293000", "cashAndCashEquivalentsAtCarryingValue": "121769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19095000", "profitLoss": "None", "dividendPayout": "9694000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76134000", "capitalExpenditures": "12823000", "changeInReceivables": "-6047000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326560000", "cashflowFromInvestment": "166401000", "stockBasedCompensation": "3972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9694000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84025000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59362000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }