{ "ticker": { "uuid": "e3443853-3ebe-4d7e-8571-6993f5ad1399", "symbol": "CABO", "name": "Cable One Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/e3443853-3ebe-4d7e-8571-6993f5ad1399/", "api_url": "https://sharemaestro.com/factors/api/tickers/e3443853-3ebe-4d7e-8571-6993f5ad1399/" }, "ticker_metadata": { "id": 622, "uuid": "e3443853-3ebe-4d7e-8571-6993f5ad1399", "symbol": "CABO", "name": "Cable One Inc", "asset_type": "equity", "market_cap": 307298000, "stock_exchange_id": 3, "industry": "Telecom Services", "sector": "Communication Services", "description": "Cable One, Inc., provides voice, video and data services in the United States. The company is headquartered in Phoenix, Arizona.", "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": "e3443853-3ebe-4d7e-8571-6993f5ad1399", "symbol": "CABO", "name": "Cable One Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/e3443853-3ebe-4d7e-8571-6993f5ad1399/", "api_url": "https://sharemaestro.com/factors/api/tickers/e3443853-3ebe-4d7e-8571-6993f5ad1399/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.52, "value": 0.87, "quality": 0.2, "momentum": 0.02, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 43.82, "market_cap": 266578444.16, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2252, "shareholder_yield": 0, "roe": -0.2186, "piotroski_f_score": 4, "momentum_12_1": -0.5408, "volatility_252d": 0.7522 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:25.995245+00:00", "batch_id": "" }, "size": { "price_close": 43.82, "market_cap": 266578444.16, "market_cap_usd": 266578444.16, "enterprise_value": 3209961444.16, "shares_outstanding": 6083488, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.1803, "ptbv_ratio": null, "ps_ratio": 0.1809, "pcf_ratio": null, "pfcf_ratio": 1.0185, "ev_ebitda": 4.4406, "ev_ebit": 8.2882, "ev_sales": 2.178, "ev_fcf": 12.2638, "earnings_yield": null, "fcf_yield": 0.0815, "price_to_sales": 0.1809, "price_to_book": 0.1803, "price_to_cashflow": null, "ebitda_to_ev": 0.2252, "sales_yield": 0.4591 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5103, "operating_margin": 0.2628, "net_margin": -0.2194, "ebitda_margin": 0.4905, "fcf_margin": 0.1776, "roe": -0.2186, "roa": -0.0585, "roic": 0.0657, "roc_greenblatt": null, "asset_turnover": 0.2665, "cash_conversion": -0.8096, "accruals_ratio": -0.0547, "sbc_to_revenue": 0.0332, "piotroski_f_score": 4, "altman_z_score": 0.9121, "earnings_stability_5y": 4.0682, "revenue_stability_5y": 0.1303, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.136, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7393, "net_debt_to_ebitda": 4.0718, "debt_to_assets": 0.5622, "interest_coverage": 2.7786, "current_ratio": 1.7542, "quick_ratio": 1.7542, "net_debt": 2943383000, "local_beta": 0.0055, "volatility_252d": 0.7522, "volatility_60d": 1.7715, "max_drawdown_12m": -0.7545, "risk_adjusted_momentum": -0.7191 }, "growth": { "revenue_growth_1y": -0.0527, "revenue_growth_3y_cagr": -0.0417, "revenue_growth_5y_cagr": 0.0253, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7113, "book_value_growth_1y": -0.2044, "revenue_growth": -0.0527, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2976, "price_return_3m": -0.6064, "price_return_6m": -0.6557, "price_return_9m": -0.7326, "price_return_12m": -0.6775, "price_return_12m_ex1m": -0.5408, "momentum_6m": -0.6557, "momentum_12m": -0.6775, "momentum_12_1": -0.5408, "distance_from_52w_high": -0.7545, "distance_from_52w_low": 0, "relative_strength": -0.7775 }, "raw_ttm": { "revenue_ttm": 1473780000, "gross_profit_ttm": 752063000, "ebit_ttm": 387293000, "ebitda_ttm": 722871000, "net_income_ttm": -323292000, "eps_diluted_ttm": -53.1425, "operating_cash_flow_ttm": -20803000, "capital_expenditure_ttm": 282545000, "fcf_ttm": 261742000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139383000, "cash_and_equivalents": 165601000, "total_current_assets": 300356000, "total_current_liabilities": 171220000, "net_ppe": null, "total_assets": 5529629000, "total_debt": 3108984000, "total_equity": 1478798000, "net_working_capital": -15573000, "book_value_per_share": 243.0839, "retained_earnings": 1370327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1309117000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 50, "rank_ev_ebitda": 10, "rank_ev_ebit": 35, "rank_earnings_yield": 50, "rank_fcf_yield": 49, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 85, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 44, "rank_fcf_margin": 52, "rank_piotroski": 78, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 98 }, "composites": { "value_composite": 13, "quality_composite": 80, "momentum_composite": 98, "growth_composite": 82, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 7, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 48, "quality_value_composite": 0.4171, "os_score": 0.52, "value_percentile": 0.87, "quality_percentile": 0.2, "momentum_percentile": 0.02, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3755, "ticker_id": 622, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:25.995245+00:00", "batch_id": "", "os_score_delta": null, "price_close": 43.82, "market_cap": 266578444.16, "market_cap_usd": 266578444.16, "enterprise_value": 3209961444.16, "shares_outstanding": 6083488, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.18026698, "ptbv_ratio": null, "ps_ratio": 0.18088076, "pcf_ratio": null, "pfcf_ratio": 1.01847791, "ev_ebitda": 4.440573, "ev_ebit": 8.28819897, "ev_sales": 2.17804655, "ev_fcf": 12.26383784, "earnings_yield": null, "fcf_yield": 0.08154054, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.5102953, "operating_margin": 0.26278888, "net_margin": -0.21936246, "ebitda_margin": 0.49048773, "fcf_margin": 0.1775991, "roe": -0.21861809, "roa": -0.05846541, "roic": 0.06568473, "roc_greenblatt": null, "asset_turnover": 0.26652421, "cash_conversion": -0.80961484, "accruals_ratio": -0.05470331, "sbc_to_revenue": 0.03316574, "debt_to_equity": 2.73927271, "net_debt_to_ebitda": 4.07179566, "debt_to_assets": 0.56224097, "interest_coverage": 2.77862437, "current_ratio": 1.75421096, "quick_ratio": 1.75421096, "net_debt": 2943383000, "revenue_growth_1y": -0.05273712, "revenue_growth_3y_cagr": -0.04169365, "revenue_growth_5y_cagr": 0.02527986, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.71128032, "book_value_growth_1y": -0.20442351, "piotroski_f_score": 4, "altman_z_score": 0.91210555, "earnings_stability_5y": 4.068182, "revenue_stability_5y": 0.130262, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.29764385, "price_return_3m": -0.6063954, "price_return_6m": -0.65574672, "price_return_9m": -0.73257659, "price_return_12m": -0.67750957, "price_return_12m_ex1m": -0.54084486, "distance_from_52w_high": -0.75448229, "distance_from_52w_low": 0, "relative_strength": -0.77747315, "local_beta": 0.0055, "volatility_252d": 0.752154, "volatility_60d": 1.771538, "max_drawdown_12m": -0.75448229, "revenue_ttm": 1473780000, "gross_profit_ttm": 752063000, "ebit_ttm": 387293000, "ebitda_ttm": 722871000, "net_income_ttm": -323292000, "eps_diluted_ttm": -53.14253928, "operating_cash_flow_ttm": -20803000, "capital_expenditure_ttm": 282545000, "fcf_ttm": 261742000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139383000, "cash_and_equivalents": 165601000, "total_current_assets": 300356000, "total_current_liabilities": 171220000, "net_ppe": null, "total_assets": 5529629000, "total_debt": 3108984000, "total_equity": 1478798000, "net_working_capital": -15573000, "book_value_per_share": 243.08390187, "retained_earnings": 1370327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1309117000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 50, "rank_ev_ebitda": 10, "rank_ev_ebit": 35, "rank_earnings_yield": 50, "rank_fcf_yield": 49, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 85, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 44, "rank_fcf_margin": 52, "rank_piotroski": 78, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 98, "value_composite": 13, "quality_composite": 80, "momentum_composite": 98, "growth_composite": 82, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 7, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 43.82, "os": 0.52, "value": 0.87, "quality": 0.2, "momentum": 0.02, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.2186, "momentum_12_1": -0.5408, "complete_fields": { "id": 3755, "ticker_id": 622, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:25.995245+00:00", "batch_id": "", "os_score_delta": null, "price_close": 43.82, "market_cap": 266578444.16, "market_cap_usd": 266578444.16, "enterprise_value": 3209961444.16, "shares_outstanding": 6083488, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.18026698, "ptbv_ratio": null, "ps_ratio": 0.18088076, "pcf_ratio": null, "pfcf_ratio": 1.01847791, "ev_ebitda": 4.440573, "ev_ebit": 8.28819897, "ev_sales": 2.17804655, "ev_fcf": 12.26383784, "earnings_yield": null, "fcf_yield": 0.08154054, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.5102953, "operating_margin": 0.26278888, "net_margin": -0.21936246, "ebitda_margin": 0.49048773, "fcf_margin": 0.1775991, "roe": -0.21861809, "roa": -0.05846541, "roic": 0.06568473, "roc_greenblatt": null, "asset_turnover": 0.26652421, "cash_conversion": -0.80961484, "accruals_ratio": -0.05470331, "sbc_to_revenue": 0.03316574, "debt_to_equity": 2.73927271, "net_debt_to_ebitda": 4.07179566, "debt_to_assets": 0.56224097, "interest_coverage": 2.77862437, "current_ratio": 1.75421096, "quick_ratio": 1.75421096, "net_debt": 2943383000, "revenue_growth_1y": -0.05273712, "revenue_growth_3y_cagr": -0.04169365, "revenue_growth_5y_cagr": 0.02527986, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.71128032, "book_value_growth_1y": -0.20442351, "piotroski_f_score": 4, "altman_z_score": 0.91210555, "earnings_stability_5y": 4.068182, "revenue_stability_5y": 0.130262, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.29764385, "price_return_3m": -0.6063954, "price_return_6m": -0.65574672, "price_return_9m": -0.73257659, "price_return_12m": -0.67750957, "price_return_12m_ex1m": -0.54084486, "distance_from_52w_high": -0.75448229, "distance_from_52w_low": 0, "relative_strength": -0.77747315, "local_beta": 0.0055, "volatility_252d": 0.752154, "volatility_60d": 1.771538, "max_drawdown_12m": -0.75448229, "revenue_ttm": 1473780000, "gross_profit_ttm": 752063000, "ebit_ttm": 387293000, "ebitda_ttm": 722871000, "net_income_ttm": -323292000, "eps_diluted_ttm": -53.14253928, "operating_cash_flow_ttm": -20803000, "capital_expenditure_ttm": 282545000, "fcf_ttm": 261742000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139383000, "cash_and_equivalents": 165601000, "total_current_assets": 300356000, "total_current_liabilities": 171220000, "net_ppe": null, "total_assets": 5529629000, "total_debt": 3108984000, "total_equity": 1478798000, "net_working_capital": -15573000, "book_value_per_share": 243.08390187, "retained_earnings": 1370327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1309117000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 50, "rank_ev_ebitda": 10, "rank_ev_ebit": 35, "rank_earnings_yield": 50, "rank_fcf_yield": 49, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 85, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 44, "rank_fcf_margin": 52, "rank_piotroski": 78, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 98, "value_composite": 13, "quality_composite": 80, "momentum_composite": 98, "growth_composite": 82, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 7, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 1501423000, "cost_of_revenue": 730651000, "gross_profit": 770772000, "ebit": 397887000, "ebitda": 736436000, "pretax_income": -444320000, "tax_provision": -87861000, "net_income": -356459000, "net_income_to_common": -356459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152769000, "total_current_assets": 306585000, "total_assets": 5588353000, "short_term_debt": 596137000, "long_term_debt": 2600392000, "total_debt": 3196529000, "total_liabilities": 4154715000, "total_equity": 1433638000, "shares_outstanding": 5639714, "goodwill_and_intangibles": 2815185000 }, "cash_flow": { "operating_cash_flow": 563326000, "capital_expenditure": 285251000, "free_cash_flow": 848577000, "dividends_paid": 17232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232810, "ticker_id": 622, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "397887000", "ebitda": "736436000", "netIncome": "-356459000", "grossProfit": "770772000", "depreciation": "None", "totalRevenue": "1501423000", "costOfRevenue": "730651000", "interestIncome": "None", "incomeBeforeTax": "-444320000", "interestExpense": "129967000", "operatingIncome": "397887000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-87861000", "reportedCurrency": "USD", "netInterestIncome": "-129967000", "nonInterestIncome": "None", "operatingExpenses": "372885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "730651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338549000", "sellingGeneralAndAdministrative": "381131000", "netIncomeFromContinuingOperations": "-356459000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5588353000", "longTermDebt": "2600392000", "shortTermDebt": "596137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1974359000", "reportedCurrency": "USD", "retainedEarnings": "1334553000", "totalLiabilities": "4154715000", "otherCurrentAssets": "95238000", "totalCurrentAssets": "306585000", "currentLongTermDebt": "593535000", "longTermInvestments": "616345000", "shortTermInvestments": "None", "currentNetReceivables": "58578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5281768000", "currentAccountsPayable": "28059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3193927000", "totalShareholderEquity": "1433638000", "capitalLeaseObligations": "6493000", "otherCurrentLiabilities": "112397000", "totalCurrentLiabilities": "759324000", "otherNonCurrentLiabilities": "3519000", "totalNonCurrentLiabilities": "3395391000", "cashAndShortTermInvestments": "152769000", "commonStockSharesOutstanding": "5639714", "intangibleAssetsExcludingGoodwill": "1974359000", "cashAndCashEquivalentsAtCarryingValue": "152769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-356459000", "profitLoss": "None", "dividendPayout": "17232000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "563326000", "capitalExpenditures": "285251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410011000", "cashflowFromInvestment": "-154177000", "stockBasedCompensation": "42578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1501423000, "cost_of_revenue": 730651000, "gross_profit": 770772000, "research_and_development": null, "selling_general_admin": 381131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 397887000, "depreciation_amortisation": 338549000, "ebitda": 736436000, "interest_expense": 129967000, "interest_income": null, "other_non_operating": null, "pretax_income": -444320000, "tax_provision": -87861000, "effective_tax_rate": null, "net_income": -356459000, "net_income_continuing_ops": -356459000, "net_income_to_common": -356459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152769000, "short_term_investments": null, "net_receivables": 58578000, "inventory": null, "other_current_assets": null, "total_current_assets": 306585000, "net_ppe": null, "goodwill": 840826000, "intangible_assets": 1974359000, "goodwill_and_intangibles": 2815185000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5281768000, "total_assets": 5588353000, "short_term_debt": 596137000, "accounts_payable": 28059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 759324000, "long_term_debt": 2600392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3395391000, "total_liabilities": 4154715000, "total_debt": 3196529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1334553000, "total_equity": 1433638000, "shares_outstanding": 5639714, "operating_cash_flow": 563326000, "stock_based_compensation": 42578000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 285251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154177000, "dividends_paid": 17232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -410011000, "free_cash_flow": 848577000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "397887000", "ebitda": "736436000", "netIncome": "-356459000", "grossProfit": "770772000", "depreciation": "None", "totalRevenue": "1501423000", "costOfRevenue": "730651000", "interestIncome": "None", "incomeBeforeTax": "-444320000", "interestExpense": "129967000", "operatingIncome": "397887000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-87861000", "reportedCurrency": "USD", "netInterestIncome": "-129967000", "nonInterestIncome": "None", "operatingExpenses": "372885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "730651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338549000", "sellingGeneralAndAdministrative": "381131000", "netIncomeFromContinuingOperations": "-356459000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5588353000", "longTermDebt": "2600392000", "shortTermDebt": "596137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1974359000", "reportedCurrency": "USD", "retainedEarnings": "1334553000", "totalLiabilities": "4154715000", "otherCurrentAssets": "95238000", "totalCurrentAssets": "306585000", "currentLongTermDebt": "593535000", "longTermInvestments": "616345000", "shortTermInvestments": "None", "currentNetReceivables": "58578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5281768000", "currentAccountsPayable": "28059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3193927000", "totalShareholderEquity": "1433638000", "capitalLeaseObligations": "6493000", "otherCurrentLiabilities": "112397000", "totalCurrentLiabilities": "759324000", "otherNonCurrentLiabilities": "3519000", "totalNonCurrentLiabilities": "3395391000", "cashAndShortTermInvestments": "152769000", "commonStockSharesOutstanding": "5639714", "intangibleAssetsExcludingGoodwill": "1974359000", "cashAndCashEquivalentsAtCarryingValue": "152769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-356459000", "profitLoss": "None", "dividendPayout": "17232000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "563326000", "capitalExpenditures": "285251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410011000", "cashflowFromInvestment": "-154177000", "stockBasedCompensation": "42578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338549000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 1579542000, "cost_of_revenue": 416819000, "gross_profit": 1162723000, "ebit": 382174000, "ebitda": 723928000, "pretax_income": 39681000, "tax_provision": 25201000, "net_income": 14480000, "net_income_to_common": 14480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153631000, "total_current_assets": 279235000, "total_assets": 6525895000, "short_term_debt": 21517000, "long_term_debt": 3571536000, "total_debt": 3593053000, "total_liabilities": 4729863000, "total_equity": 1796032000, "shares_outstanding": 5621000, "goodwill_and_intangibles": 3462464000 }, "cash_flow": { "operating_cash_flow": 664128000, "capital_expenditure": 286354000, "free_cash_flow": 950482000, "dividends_paid": 67903000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232815, "ticker_id": 622, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "382174000", "ebitda": "723928000", "netIncome": "14480000", "grossProfit": "1162723000", "depreciation": "None", "totalRevenue": "1579542000", "costOfRevenue": "416819000", "interestIncome": "None", "incomeBeforeTax": "39681000", "interestExpense": "137997000", "operatingIncome": "441879000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25201000", "reportedCurrency": "USD", "netInterestIncome": "-137997000", "nonInterestIncome": "None", "operatingExpenses": "720844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341754000", "sellingGeneralAndAdministrative": "365956000", "netIncomeFromContinuingOperations": "14480000" }, "balance": { "goodwill": "929609000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6525895000", "longTermDebt": "3571536000", "shortTermDebt": "21517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2532855000", "reportedCurrency": "USD", "retainedEarnings": "1708244000", "totalLiabilities": "4729863000", "otherCurrentAssets": "67862000", "totalCurrentAssets": "279235000", "currentLongTermDebt": "18712000", "longTermInvestments": "818174000", "shortTermInvestments": "85195000", "currentNetReceivables": "57742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6246660000", "currentAccountsPayable": "31868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3597924000", "totalShareholderEquity": "1796032000", "capitalLeaseObligations": "7676000", "otherCurrentLiabilities": "112311000", "totalCurrentLiabilities": "213872000", "otherNonCurrentLiabilities": "3655000", "totalNonCurrentLiabilities": "4515991000", "cashAndShortTermInvestments": "153631000", "commonStockSharesOutstanding": "5621000", "intangibleAssetsExcludingGoodwill": "2532855000", "cashAndCashEquivalentsAtCarryingValue": "153631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14480000", "profitLoss": "None", "dividendPayout": "67903000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2227000", "operatingCashflow": "664128000", "capitalExpenditures": "286354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136341000", "cashflowFromInvestment": "-564445000", "stockBasedCompensation": "31714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67903000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341754000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1579542000, "cost_of_revenue": 416819000, "gross_profit": 1162723000, "research_and_development": null, "selling_general_admin": 365956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 382174000, "depreciation_amortisation": 341754000, "ebitda": 723928000, "interest_expense": 137997000, "interest_income": null, "other_non_operating": null, "pretax_income": 39681000, "tax_provision": 25201000, "effective_tax_rate": null, "net_income": 14480000, "net_income_continuing_ops": 14480000, "net_income_to_common": 14480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153631000, "short_term_investments": 85195000, "net_receivables": 57742000, "inventory": null, "other_current_assets": null, "total_current_assets": 279235000, "net_ppe": null, "goodwill": 929609000, "intangible_assets": 2532855000, "goodwill_and_intangibles": 3462464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6246660000, "total_assets": 6525895000, "short_term_debt": 21517000, "accounts_payable": 31868000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213872000, "long_term_debt": 3571536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4515991000, "total_liabilities": 4729863000, "total_debt": 3593053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1708244000, "total_equity": 1796032000, "shares_outstanding": 5621000, "operating_cash_flow": 664128000, "stock_based_compensation": 31714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 286354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -564445000, "dividends_paid": 67903000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136341000, "free_cash_flow": 950482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "382174000", "ebitda": "723928000", "netIncome": "14480000", "grossProfit": "1162723000", "depreciation": "None", "totalRevenue": "1579542000", "costOfRevenue": "416819000", "interestIncome": "None", "incomeBeforeTax": "39681000", "interestExpense": "137997000", "operatingIncome": "441879000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25201000", "reportedCurrency": "USD", "netInterestIncome": "-137997000", "nonInterestIncome": "None", "operatingExpenses": "720844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341754000", "sellingGeneralAndAdministrative": "365956000", "netIncomeFromContinuingOperations": "14480000" }, "balance": { "goodwill": "929609000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6525895000", "longTermDebt": "3571536000", "shortTermDebt": "21517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2532855000", "reportedCurrency": "USD", "retainedEarnings": "1708244000", "totalLiabilities": "4729863000", "otherCurrentAssets": "67862000", "totalCurrentAssets": "279235000", "currentLongTermDebt": "18712000", "longTermInvestments": "818174000", "shortTermInvestments": "85195000", "currentNetReceivables": "57742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6246660000", "currentAccountsPayable": "31868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3597924000", "totalShareholderEquity": "1796032000", "capitalLeaseObligations": "7676000", "otherCurrentLiabilities": "112311000", "totalCurrentLiabilities": "213872000", "otherNonCurrentLiabilities": "3655000", "totalNonCurrentLiabilities": "4515991000", "cashAndShortTermInvestments": "153631000", "commonStockSharesOutstanding": "5621000", "intangibleAssetsExcludingGoodwill": "2532855000", "cashAndCashEquivalentsAtCarryingValue": "153631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14480000", "profitLoss": "None", "dividendPayout": "67903000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2227000", "operatingCashflow": "664128000", "capitalExpenditures": "286354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136341000", "cashflowFromInvestment": "-564445000", "stockBasedCompensation": "31714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67903000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341754000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 1678081000, "cost_of_revenue": 440916000, "gross_profit": 1237165000, "ebit": 554840000, "ebitda": 897731000, "pretax_income": 411396000, "tax_provision": 89704000, "net_income": 267436000, "net_income_to_common": 267436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190289000, "total_current_assets": 342378000, "total_assets": 6846933000, "short_term_debt": 22414000, "long_term_debt": 3626928000, "total_debt": 3649342000, "total_liabilities": 4973788000, "total_equity": 1873145000, "shares_outstanding": 6062331, "goodwill_and_intangibles": 3524839000 }, "cash_flow": { "operating_cash_flow": 663170000, "capital_expenditure": 370454000, "free_cash_flow": 1033624000, "dividends_paid": 66300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232820, "ticker_id": 622, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "554840000", "ebitda": "897731000", "netIncome": "267436000", "grossProfit": "1237165000", "depreciation": "None", "totalRevenue": "1678081000", "costOfRevenue": "440916000", "interestIncome": "18569000", "incomeBeforeTax": "411396000", "interestExpense": "170147000", "operatingIncome": "526903000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89704000", "reportedCurrency": "USD", "netInterestIncome": "-151578000", "nonInterestIncome": "None", "operatingExpenses": "697554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342891000", "sellingGeneralAndAdministrative": "354663000", "netIncomeFromContinuingOperations": "267436000" }, "balance": { "goodwill": "928947000", "inventory": "53444000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6846933000", "longTermDebt": "3626928000", "shortTermDebt": "22414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2595892000", "reportedCurrency": "USD", "retainedEarnings": "1825542000", "totalLiabilities": "4973788000", "otherCurrentAssets": "4672000", "totalCurrentAssets": "342378000", "currentLongTermDebt": "19023000", "longTermInvestments": "1127675000", "shortTermInvestments": "-2228000", "currentNetReceivables": "93973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6504555000", "currentAccountsPayable": "45025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3656110000", "totalShareholderEquity": "1873145000", "capitalLeaseObligations": "10159000", "otherCurrentLiabilities": "108229000", "totalCurrentLiabilities": "202837000", "otherNonCurrentLiabilities": "2515000", "totalNonCurrentLiabilities": "4770951000", "cashAndShortTermInvestments": "190289000", "commonStockSharesOutstanding": "6062331", "intangibleAssetsExcludingGoodwill": "2595892000", "cashAndCashEquivalentsAtCarryingValue": "190289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267436000", "profitLoss": "None", "dividendPayout": "66300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2227000", "operatingCashflow": "663170000", "capitalExpenditures": "370454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346127000", "cashflowFromInvestment": "None", "stockBasedCompensation": "29420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1678081000, "cost_of_revenue": 440916000, "gross_profit": 1237165000, "research_and_development": null, "selling_general_admin": 354663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 554840000, "depreciation_amortisation": 342891000, "ebitda": 897731000, "interest_expense": 170147000, "interest_income": null, "other_non_operating": null, "pretax_income": 411396000, "tax_provision": 89704000, "effective_tax_rate": null, "net_income": 267436000, "net_income_continuing_ops": 267436000, "net_income_to_common": 267436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190289000, "short_term_investments": -2228000, "net_receivables": 93973000, "inventory": 53444000, "other_current_assets": null, "total_current_assets": 342378000, "net_ppe": null, "goodwill": 928947000, "intangible_assets": 2595892000, "goodwill_and_intangibles": 3524839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6504555000, "total_assets": 6846933000, "short_term_debt": 22414000, "accounts_payable": 45025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202837000, "long_term_debt": 3626928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4770951000, "total_liabilities": 4973788000, "total_debt": 3649342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1825542000, "total_equity": 1873145000, "shares_outstanding": 6062331, "operating_cash_flow": 663170000, "stock_based_compensation": 29420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 370454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 66300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -346127000, "free_cash_flow": 1033624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "554840000", "ebitda": "897731000", "netIncome": "267436000", "grossProfit": "1237165000", "depreciation": "None", "totalRevenue": "1678081000", "costOfRevenue": "440916000", "interestIncome": "18569000", "incomeBeforeTax": "411396000", "interestExpense": "170147000", "operatingIncome": "526903000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89704000", "reportedCurrency": "USD", "netInterestIncome": "-151578000", "nonInterestIncome": "None", "operatingExpenses": "697554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342891000", "sellingGeneralAndAdministrative": "354663000", "netIncomeFromContinuingOperations": "267436000" }, "balance": { "goodwill": "928947000", "inventory": "53444000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6846933000", "longTermDebt": "3626928000", "shortTermDebt": "22414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2595892000", "reportedCurrency": "USD", "retainedEarnings": "1825542000", "totalLiabilities": "4973788000", "otherCurrentAssets": "4672000", "totalCurrentAssets": "342378000", "currentLongTermDebt": "19023000", "longTermInvestments": "1127675000", "shortTermInvestments": "-2228000", "currentNetReceivables": "93973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6504555000", "currentAccountsPayable": "45025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3656110000", "totalShareholderEquity": "1873145000", "capitalLeaseObligations": "10159000", "otherCurrentLiabilities": "108229000", "totalCurrentLiabilities": "202837000", "otherNonCurrentLiabilities": "2515000", "totalNonCurrentLiabilities": "4770951000", "cashAndShortTermInvestments": "190289000", "commonStockSharesOutstanding": "6062331", "intangibleAssetsExcludingGoodwill": "2595892000", "cashAndCashEquivalentsAtCarryingValue": "190289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267436000", "profitLoss": "None", "dividendPayout": "66300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2227000", "operatingCashflow": "663170000", "capitalExpenditures": "370454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346127000", "cashflowFromInvestment": "None", "stockBasedCompensation": "29420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342891000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 1706043000, "cost_of_revenue": 470916000, "gross_profit": 1235127000, "ebit": 499406000, "ebitda": 849868000, "pretax_income": 332707000, "tax_provision": 119650000, "net_income": 213057000, "net_income_to_common": 213057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215150000, "total_current_assets": 346705000, "total_assets": 6886147000, "short_term_debt": 59855000, "long_term_debt": 3752591000, "total_debt": 3812446000, "total_liabilities": 5149235000, "total_equity": 1736912000, "shares_outstanding": 6314148, "goodwill_and_intangibles": 3602004000 }, "cash_flow": { "operating_cash_flow": 738040000, "capital_expenditure": 410737000, "free_cash_flow": 1148777000, "dividends_paid": 66255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232825, "ticker_id": 622, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "499406000", "ebitda": "849868000", "netIncome": "213057000", "grossProfit": "1235127000", "depreciation": "None", "totalRevenue": "1706043000", "costOfRevenue": "470916000", "interestIncome": "13670000", "incomeBeforeTax": "332707000", "interestExpense": "124043000", "operatingIncome": "538989000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "119650000", "reportedCurrency": "USD", "netInterestIncome": "-137713000", "nonInterestIncome": "None", "operatingExpenses": "696138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-40826000", "costofGoodsAndServicesSold": "470916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350462000", "sellingGeneralAndAdministrative": "350310000", "netIncomeFromContinuingOperations": "234118000" }, "balance": { "goodwill": "928947000", "inventory": "-25794000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6886147000", "longTermDebt": "3752591000", "shortTermDebt": "59855000", "treasuryStock": "-494680000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2673057000", "reportedCurrency": "USD", "retainedEarnings": "1603345000", "totalLiabilities": "5149235000", "otherCurrentAssets": "57172000", "totalCurrentAssets": "346705000", "currentLongTermDebt": "55931000", "longTermInvestments": "1195221000", "shortTermInvestments": "25794000", "currentNetReceivables": "74383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6539442000", "currentAccountsPayable": "39554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1713080000", "shortLongTermDebtTotal": "3819179000", "totalShareholderEquity": "1736912000", "capitalLeaseObligations": "10657000", "otherCurrentLiabilities": "93493000", "totalCurrentLiabilities": "244155000", "otherNonCurrentLiabilities": "192350000", "totalNonCurrentLiabilities": "4905080000", "cashAndShortTermInvestments": "215150000", "commonStockSharesOutstanding": "6314148", "intangibleAssetsExcludingGoodwill": "2673057000", "cashAndCashEquivalentsAtCarryingValue": "215150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234118000", "profitLoss": "None", "dividendPayout": "66255000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "738040000", "capitalExpenditures": "410737000", "changeInReceivables": "-19791000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463425000", "cashflowFromInvestment": "-448267000", "stockBasedCompensation": "22514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66255000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-173652000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353289000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1706043000, "cost_of_revenue": 470916000, "gross_profit": 1235127000, "research_and_development": null, "selling_general_admin": 350310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 499406000, "depreciation_amortisation": 350462000, "ebitda": 849868000, "interest_expense": 124043000, "interest_income": null, "other_non_operating": null, "pretax_income": 332707000, "tax_provision": 119650000, "effective_tax_rate": null, "net_income": 213057000, "net_income_continuing_ops": 234118000, "net_income_to_common": 213057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215150000, "short_term_investments": 25794000, "net_receivables": 74383000, "inventory": -25794000, "other_current_assets": null, "total_current_assets": 346705000, "net_ppe": null, "goodwill": 928947000, "intangible_assets": 2673057000, "goodwill_and_intangibles": 3602004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6539442000, "total_assets": 6886147000, "short_term_debt": 59855000, "accounts_payable": 39554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244155000, "long_term_debt": 3752591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4905080000, "total_liabilities": 5149235000, "total_debt": 3812446000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1603345000, "total_equity": 1736912000, "shares_outstanding": 6314148, "operating_cash_flow": 738040000, "stock_based_compensation": 22514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 410737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448267000, "dividends_paid": 66255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -463425000, "free_cash_flow": 1148777000, "net_change_in_cash": -173652000 }, "raw_data": { "income": { "ebit": "499406000", "ebitda": "849868000", "netIncome": "213057000", "grossProfit": "1235127000", "depreciation": "None", "totalRevenue": "1706043000", "costOfRevenue": "470916000", "interestIncome": "13670000", "incomeBeforeTax": "332707000", "interestExpense": "124043000", "operatingIncome": "538989000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "119650000", "reportedCurrency": "USD", "netInterestIncome": "-137713000", "nonInterestIncome": "None", "operatingExpenses": "696138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-40826000", "costofGoodsAndServicesSold": "470916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350462000", "sellingGeneralAndAdministrative": "350310000", "netIncomeFromContinuingOperations": "234118000" }, "balance": { "goodwill": "928947000", "inventory": "-25794000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6886147000", "longTermDebt": "3752591000", "shortTermDebt": "59855000", "treasuryStock": "-494680000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2673057000", "reportedCurrency": "USD", "retainedEarnings": "1603345000", "totalLiabilities": "5149235000", "otherCurrentAssets": "57172000", "totalCurrentAssets": "346705000", "currentLongTermDebt": "55931000", "longTermInvestments": "1195221000", "shortTermInvestments": "25794000", "currentNetReceivables": "74383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6539442000", "currentAccountsPayable": "39554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1713080000", "shortLongTermDebtTotal": "3819179000", "totalShareholderEquity": "1736912000", "capitalLeaseObligations": "10657000", "otherCurrentLiabilities": "93493000", "totalCurrentLiabilities": "244155000", "otherNonCurrentLiabilities": "192350000", "totalNonCurrentLiabilities": "4905080000", "cashAndShortTermInvestments": "215150000", "commonStockSharesOutstanding": "6314148", "intangibleAssetsExcludingGoodwill": "2673057000", "cashAndCashEquivalentsAtCarryingValue": "215150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234118000", "profitLoss": "None", "dividendPayout": "66255000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "738040000", "capitalExpenditures": "410737000", "changeInReceivables": "-19791000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463425000", "cashflowFromInvestment": "-448267000", "stockBasedCompensation": "22514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66255000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-173652000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353289000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350462000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 1605836000, "cost_of_revenue": 455352000, "gross_profit": 1150484000, "ebit": 450570000, "ebitda": 789595000, "pretax_income": 337589000, "tax_provision": 45765000, "net_income": 291824000, "net_income_to_common": 291824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388802000, "total_current_assets": 500953000, "total_assets": 6953994000, "short_term_debt": 44470000, "long_term_debt": 3799500000, "total_debt": 3843970000, "total_liabilities": 5160899000, "total_equity": 1793095000, "shares_outstanding": 6387354, "goodwill_and_intangibles": 3836832000 }, "cash_flow": { "operating_cash_flow": 704341000, "capital_expenditure": 384527000, "free_cash_flow": 1088868000, "dividends_paid": 63453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232830, "ticker_id": 622, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "450570000", "ebitda": "789595000", "netIncome": "291824000", "grossProfit": "1150484000", "depreciation": "None", "totalRevenue": "1605836000", "costOfRevenue": "455352000", "interestIncome": "11580000", "incomeBeforeTax": "337589000", "interestExpense": "113449000", "operatingIncome": "456572000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "45765000", "reportedCurrency": "USD", "netInterestIncome": "-113449000", "nonInterestIncome": "None", "operatingExpenses": "693912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5534000", "costofGoodsAndServicesSold": "455352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339025000", "sellingGeneralAndAdministrative": "802410000", "netIncomeFromContinuingOperations": "291356000" }, "balance": { "goodwill": "967913000", "inventory": "21497000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6953994000", "longTermDebt": "3799500000", "shortTermDebt": "44470000", "treasuryStock": "-136355000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2868919000", "reportedCurrency": "USD", "retainedEarnings": "1456543000", "totalLiabilities": "5160899000", "otherCurrentAssets": "31705000", "totalCurrentAssets": "500953000", "currentLongTermDebt": "38837000", "longTermInvestments": "727565000", "shortTermInvestments": "None", "currentNetReceivables": "80446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6453041000", "currentAccountsPayable": "35716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1854104000", "shortLongTermDebtTotal": "3853068000", "totalShareholderEquity": "1793095000", "capitalLeaseObligations": "14731000", "otherCurrentLiabilities": "149166000", "totalCurrentLiabilities": "269075000", "otherNonCurrentLiabilities": "156541000", "totalNonCurrentLiabilities": "4891824000", "cashAndShortTermInvestments": "388802000", "commonStockSharesOutstanding": "6387354", "intangibleAssetsExcludingGoodwill": "2868919000", "cashAndCashEquivalentsAtCarryingValue": "388802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291824000", "profitLoss": "None", "dividendPayout": "63453000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "23184000", "operatingCashflow": "704341000", "capitalExpenditures": "384527000", "changeInReceivables": "1884000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1581122000", "cashflowFromInvestment": "-2471570000", "stockBasedCompensation": "20054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63453000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-186107000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1605836000, "cost_of_revenue": 455352000, "gross_profit": 1150484000, "research_and_development": null, "selling_general_admin": 802410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 450570000, "depreciation_amortisation": 339025000, "ebitda": 789595000, "interest_expense": 113449000, "interest_income": null, "other_non_operating": null, "pretax_income": 337589000, "tax_provision": 45765000, "effective_tax_rate": null, "net_income": 291824000, "net_income_continuing_ops": 291356000, "net_income_to_common": 291824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388802000, "short_term_investments": null, "net_receivables": 80446000, "inventory": 21497000, "other_current_assets": null, "total_current_assets": 500953000, "net_ppe": null, "goodwill": 967913000, "intangible_assets": 2868919000, "goodwill_and_intangibles": 3836832000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6453041000, "total_assets": 6953994000, "short_term_debt": 44470000, "accounts_payable": 35716000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269075000, "long_term_debt": 3799500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4891824000, "total_liabilities": 5160899000, "total_debt": 3843970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1456543000, "total_equity": 1793095000, "shares_outstanding": 6387354, "operating_cash_flow": 704341000, "stock_based_compensation": 20054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 384527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2471570000, "dividends_paid": 63453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1581122000, "free_cash_flow": 1088868000, "net_change_in_cash": -186107000 }, "raw_data": { "income": { "ebit": "450570000", "ebitda": "789595000", "netIncome": "291824000", "grossProfit": "1150484000", "depreciation": "None", "totalRevenue": "1605836000", "costOfRevenue": "455352000", "interestIncome": "11580000", "incomeBeforeTax": "337589000", "interestExpense": "113449000", "operatingIncome": "456572000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "45765000", "reportedCurrency": "USD", "netInterestIncome": "-113449000", "nonInterestIncome": "None", "operatingExpenses": "693912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5534000", "costofGoodsAndServicesSold": "455352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339025000", "sellingGeneralAndAdministrative": "802410000", "netIncomeFromContinuingOperations": "291356000" }, "balance": { "goodwill": "967913000", "inventory": "21497000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6953994000", "longTermDebt": "3799500000", "shortTermDebt": "44470000", "treasuryStock": "-136355000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2868919000", "reportedCurrency": "USD", "retainedEarnings": "1456543000", "totalLiabilities": "5160899000", "otherCurrentAssets": "31705000", "totalCurrentAssets": "500953000", "currentLongTermDebt": "38837000", "longTermInvestments": "727565000", "shortTermInvestments": "None", "currentNetReceivables": "80446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6453041000", "currentAccountsPayable": "35716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1854104000", "shortLongTermDebtTotal": "3853068000", "totalShareholderEquity": "1793095000", "capitalLeaseObligations": "14731000", "otherCurrentLiabilities": "149166000", "totalCurrentLiabilities": "269075000", "otherNonCurrentLiabilities": "156541000", "totalNonCurrentLiabilities": "4891824000", "cashAndShortTermInvestments": "388802000", "commonStockSharesOutstanding": "6387354", "intangibleAssetsExcludingGoodwill": "2868919000", "cashAndCashEquivalentsAtCarryingValue": "388802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291824000", "profitLoss": "None", "dividendPayout": "63453000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "23184000", "operatingCashflow": "704341000", "capitalExpenditures": "384527000", "changeInReceivables": "1884000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1581122000", "cashflowFromInvestment": "-2471570000", "stockBasedCompensation": "20054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63453000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-186107000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339025000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 1325229000, "cost_of_revenue": 418704000, "gross_profit": 906525000, "ebit": 452939000, "ebitda": 718597000, "pretax_income": 380708000, "tax_provision": 76317000, "net_income": 304391000, "net_income_to_common": 304391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574909000, "total_current_assets": 672813000, "total_assets": 4488338000, "short_term_debt": 30164000, "long_term_debt": 2148798000, "total_debt": 2178962000, "total_liabilities": 2993039000, "total_equity": 1495299000, "shares_outstanding": 5937582, "goodwill_and_intangibles": 1715620000 }, "cash_flow": { "operating_cash_flow": 574371000, "capital_expenditure": 303935000, "free_cash_flow": 878306000, "dividends_paid": 56574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232835, "ticker_id": 622, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "452939000", "ebitda": "718597000", "netIncome": "304391000", "grossProfit": "906525000", "depreciation": "None", "totalRevenue": "1325229000", "costOfRevenue": "418704000", "interestIncome": "None", "incomeBeforeTax": "380708000", "interestExpense": "73607000", "operatingIncome": "469350000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "76317000", "reportedCurrency": "USD", "netInterestIncome": "-73607000", "nonInterestIncome": "None", "operatingExpenses": "437175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15035000", "costofGoodsAndServicesSold": "418704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265658000", "sellingGeneralAndAdministrative": "255163000", "netIncomeFromContinuingOperations": "303015000" }, "balance": { "goodwill": "430543000", "inventory": "13254000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "4488338000", "longTermDebt": "2148798000", "shortTermDebt": "30164000", "treasuryStock": "-127838000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1285077000", "reportedCurrency": "USD", "retainedEarnings": "1228172000", "totalLiabilities": "2993039000", "otherCurrentAssets": "17891000", "totalCurrentAssets": "672813000", "currentLongTermDebt": "35239000", "longTermInvestments": "807781000", "shortTermInvestments": "807781000", "currentNetReceivables": "80013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3815525000", "currentAccountsPayable": "22686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1265460000", "shortLongTermDebtTotal": "2187663000", "totalShareholderEquity": "1495299000", "capitalLeaseObligations": "12473000", "otherCurrentLiabilities": "133956000", "totalCurrentLiabilities": "221582000", "otherNonCurrentLiabilities": "100627000", "totalNonCurrentLiabilities": "2771457000", "cashAndShortTermInvestments": "574909000", "commonStockSharesOutstanding": "5937582", "intangibleAssetsExcludingGoodwill": "1285077000", "cashAndCashEquivalentsAtCarryingValue": "574909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304391000", "profitLoss": "None", "dividendPayout": "56574000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11781000", "operatingCashflow": "574371000", "capitalExpenditures": "303935000", "changeInReceivables": "139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "830180000", "cashflowFromInvestment": "-954913000", "stockBasedCompensation": "14592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "449638000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1050000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1325229000, "cost_of_revenue": 418704000, "gross_profit": 906525000, "research_and_development": null, "selling_general_admin": 255163000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 452939000, "depreciation_amortisation": 265658000, "ebitda": 718597000, "interest_expense": 73607000, "interest_income": null, "other_non_operating": null, "pretax_income": 380708000, "tax_provision": 76317000, "effective_tax_rate": null, "net_income": 304391000, "net_income_continuing_ops": 303015000, "net_income_to_common": 304391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574909000, "short_term_investments": 807781000, "net_receivables": 80013000, "inventory": 13254000, "other_current_assets": null, "total_current_assets": 672813000, "net_ppe": null, "goodwill": 430543000, "intangible_assets": 1285077000, "goodwill_and_intangibles": 1715620000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3815525000, "total_assets": 4488338000, "short_term_debt": 30164000, "accounts_payable": 22686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221582000, "long_term_debt": 2148798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2771457000, "total_liabilities": 2993039000, "total_debt": 2178962000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1228172000, "total_equity": 1495299000, "shares_outstanding": 5937582, "operating_cash_flow": 574371000, "stock_based_compensation": 14592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303935000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -954913000, "dividends_paid": 56574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 830180000, "free_cash_flow": 878306000, "net_change_in_cash": 449638000 }, "raw_data": { "income": { "ebit": "452939000", "ebitda": "718597000", "netIncome": "304391000", "grossProfit": "906525000", "depreciation": "None", "totalRevenue": "1325229000", "costOfRevenue": "418704000", "interestIncome": "None", "incomeBeforeTax": "380708000", "interestExpense": "73607000", "operatingIncome": "469350000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "76317000", "reportedCurrency": "USD", "netInterestIncome": "-73607000", "nonInterestIncome": "None", "operatingExpenses": "437175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15035000", "costofGoodsAndServicesSold": "418704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265658000", "sellingGeneralAndAdministrative": "255163000", "netIncomeFromContinuingOperations": "303015000" }, "balance": { "goodwill": "430543000", "inventory": "13254000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "4488338000", "longTermDebt": "2148798000", "shortTermDebt": "30164000", "treasuryStock": "-127838000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1285077000", "reportedCurrency": "USD", "retainedEarnings": "1228172000", "totalLiabilities": "2993039000", "otherCurrentAssets": "17891000", "totalCurrentAssets": "672813000", "currentLongTermDebt": "35239000", "longTermInvestments": "807781000", "shortTermInvestments": "807781000", "currentNetReceivables": "80013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3815525000", "currentAccountsPayable": "22686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1265460000", "shortLongTermDebtTotal": "2187663000", "totalShareholderEquity": "1495299000", "capitalLeaseObligations": "12473000", "otherCurrentLiabilities": "133956000", "totalCurrentLiabilities": "221582000", "otherNonCurrentLiabilities": "100627000", "totalNonCurrentLiabilities": "2771457000", "cashAndShortTermInvestments": "574909000", "commonStockSharesOutstanding": "5937582", "intangibleAssetsExcludingGoodwill": "1285077000", "cashAndCashEquivalentsAtCarryingValue": "574909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304391000", "profitLoss": "None", "dividendPayout": "56574000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11781000", "operatingCashflow": "574371000", "capitalExpenditures": "303935000", "changeInReceivables": "139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "830180000", "cashflowFromInvestment": "-954913000", "stockBasedCompensation": "14592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "449638000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1050000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265658000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 1167997000, "cost_of_revenue": 388552000, "gross_profit": 779445000, "ebit": 305544000, "ebitda": 522231000, "pretax_income": 233815000, "tax_provision": 55233000, "net_income": 178582000, "net_income_to_common": 178582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125271000, "total_current_assets": 181488000, "total_assets": 3151831000, "short_term_debt": 33510000, "long_term_debt": 1711937000, "total_debt": 1745447000, "total_liabilities": 2310262000, "total_equity": 841569000, "shares_outstanding": 5737856, "goodwill_and_intangibles": 1741978000 }, "cash_flow": { "operating_cash_flow": 491741000, "capital_expenditure": 257841000, "free_cash_flow": 749582000, "dividends_paid": 48527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232840, "ticker_id": 622, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305544000", "ebitda": "522231000", "netIncome": "178582000", "grossProfit": "779445000", "depreciation": "None", "totalRevenue": "1167997000", "costOfRevenue": "388552000", "interestIncome": "71729000", "incomeBeforeTax": "233815000", "interestExpense": "71729000", "operatingIncome": "310451000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "55233000", "reportedCurrency": "USD", "netInterestIncome": "-71729000", "nonInterestIncome": "None", "operatingExpenses": "468994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4907000", "costofGoodsAndServicesSold": "388552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216687000", "sellingGeneralAndAdministrative": "245120000", "netIncomeFromContinuingOperations": "178582000" }, "balance": { "goodwill": "429597000", "inventory": "-2146000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "3151831000", "longTermDebt": "1711937000", "shortTermDebt": "33510000", "treasuryStock": "-121885000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1312381000", "reportedCurrency": "USD", "retainedEarnings": "980355000", "totalLiabilities": "2310262000", "otherCurrentAssets": "15619000", "totalCurrentAssets": "181488000", "currentLongTermDebt": "34710000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2970343000", "currentAccountsPayable": "36351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1201271000", "shortLongTermDebtTotal": "1756593000", "totalShareholderEquity": "841569000", "capitalLeaseObligations": "4601000", "otherCurrentLiabilities": "81941000", "totalCurrentLiabilities": "189542000", "otherNonCurrentLiabilities": "105469000", "totalNonCurrentLiabilities": "2120720000", "cashAndShortTermInvestments": "125271000", "commonStockSharesOutstanding": "5737856", "intangibleAssetsExcludingGoodwill": "1312381000", "cashAndCashEquivalentsAtCarryingValue": "125271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178582000", "profitLoss": "None", "dividendPayout": "48527000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8105000", "operatingCashflow": "491741000", "capitalExpenditures": "257841000", "changeInReceivables": "-3520000", "changeInExchangeRate": "None", "cashflowFromFinancing": "503659000", "cashflowFromInvestment": "-1134242000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-138842000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1167997000, "cost_of_revenue": 388552000, "gross_profit": 779445000, "research_and_development": null, "selling_general_admin": 245120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305544000, "depreciation_amortisation": 216687000, "ebitda": 522231000, "interest_expense": 71729000, "interest_income": null, "other_non_operating": null, "pretax_income": 233815000, "tax_provision": 55233000, "effective_tax_rate": null, "net_income": 178582000, "net_income_continuing_ops": 178582000, "net_income_to_common": 178582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125271000, "short_term_investments": null, "net_receivables": 40598000, "inventory": -2146000, "other_current_assets": null, "total_current_assets": 181488000, "net_ppe": null, "goodwill": 429597000, "intangible_assets": 1312381000, "goodwill_and_intangibles": 1741978000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2970343000, "total_assets": 3151831000, "short_term_debt": 33510000, "accounts_payable": 36351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189542000, "long_term_debt": 1711937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2120720000, "total_liabilities": 2310262000, "total_debt": 1745447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 980355000, "total_equity": 841569000, "shares_outstanding": 5737856, "operating_cash_flow": 491741000, "stock_based_compensation": 12300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 257841000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1134242000, "dividends_paid": 48527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 503659000, "free_cash_flow": 749582000, "net_change_in_cash": -138842000 }, "raw_data": { "income": { "ebit": "305544000", "ebitda": "522231000", "netIncome": "178582000", "grossProfit": "779445000", "depreciation": "None", "totalRevenue": "1167997000", "costOfRevenue": "388552000", "interestIncome": "71729000", "incomeBeforeTax": "233815000", "interestExpense": "71729000", "operatingIncome": "310451000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "55233000", "reportedCurrency": "USD", "netInterestIncome": "-71729000", "nonInterestIncome": "None", "operatingExpenses": "468994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4907000", "costofGoodsAndServicesSold": "388552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216687000", "sellingGeneralAndAdministrative": "245120000", "netIncomeFromContinuingOperations": "178582000" }, "balance": { "goodwill": "429597000", "inventory": "-2146000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "3151831000", "longTermDebt": "1711937000", "shortTermDebt": "33510000", "treasuryStock": "-121885000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1312381000", "reportedCurrency": "USD", "retainedEarnings": "980355000", "totalLiabilities": "2310262000", "otherCurrentAssets": "15619000", "totalCurrentAssets": "181488000", "currentLongTermDebt": "34710000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2970343000", "currentAccountsPayable": "36351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1201271000", "shortLongTermDebtTotal": "1756593000", "totalShareholderEquity": "841569000", "capitalLeaseObligations": "4601000", "otherCurrentLiabilities": "81941000", "totalCurrentLiabilities": "189542000", "otherNonCurrentLiabilities": "105469000", "totalNonCurrentLiabilities": "2120720000", "cashAndShortTermInvestments": "125271000", "commonStockSharesOutstanding": "5737856", "intangibleAssetsExcludingGoodwill": "1312381000", "cashAndCashEquivalentsAtCarryingValue": "125271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178582000", "profitLoss": "None", "dividendPayout": "48527000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8105000", "operatingCashflow": "491741000", "capitalExpenditures": "257841000", "changeInReceivables": "-3520000", "changeInExchangeRate": "None", "cashflowFromFinancing": "503659000", "cashflowFromInvestment": "-1134242000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-138842000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216687000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 1072295000, "cost_of_revenue": 370269000, "gross_profit": 702026000, "ebit": 283879000, "ebitda": 481610000, "pretax_income": 211984000, "tax_provision": 47224000, "net_income": 164760000, "net_income_to_common": 164760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264113000, "total_current_assets": 317863000, "total_assets": 2303234000, "short_term_debt": 20625000, "long_term_debt": 1142056000, "total_debt": 1162681000, "total_liabilities": 1527876000, "total_equity": 775358000, "shares_outstanding": 5725963, "goodwill_and_intangibles": 1125980000 }, "cash_flow": { "operating_cash_flow": 407769000, "capital_expenditure": 215761000, "free_cash_flow": 623530000, "dividends_paid": 42854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232845, "ticker_id": 622, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283879000", "ebitda": "481610000", "netIncome": "164760000", "grossProfit": "702026000", "depreciation": "None", "totalRevenue": "1072295000", "costOfRevenue": "370269000", "interestIncome": "60415000", "incomeBeforeTax": "211984000", "interestExpense": "60415000", "operatingIncome": "267912000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "47224000", "reportedCurrency": "USD", "netInterestIncome": "-60415000", "nonInterestIncome": "None", "operatingExpenses": "419947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4487000", "costofGoodsAndServicesSold": "370269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197731000", "sellingGeneralAndAdministrative": "222216000", "netIncomeFromContinuingOperations": "164760000" }, "balance": { "goodwill": "172129000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "2303234000", "longTermDebt": "1142056000", "shortTermDebt": "20625000", "treasuryStock": "-113795000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "953851000", "reportedCurrency": "USD", "retainedEarnings": "850292000", "totalLiabilities": "1527876000", "otherCurrentAssets": "13090000", "totalCurrentAssets": "317863000", "currentLongTermDebt": "25314000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1985371000", "currentAccountsPayable": "20790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "847979000", "shortLongTermDebtTotal": "1162681000", "totalShareholderEquity": "775358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65195000", "totalCurrentLiabilities": "133713000", "otherNonCurrentLiabilities": "9980000", "totalNonCurrentLiabilities": "1394163000", "cashAndShortTermInvestments": "264113000", "commonStockSharesOutstanding": "5725963", "intangibleAssetsExcludingGoodwill": "953851000", "cashAndCashEquivalentsAtCarryingValue": "264113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164760000", "profitLoss": "None", "dividendPayout": "42854000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "8426000", "operatingCashflow": "407769000", "capitalExpenditures": "215761000", "changeInReceivables": "-17000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91113000", "cashflowFromInvestment": "-214295000", "stockBasedCompensation": "10486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "102361000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1072295000, "cost_of_revenue": 370269000, "gross_profit": 702026000, "research_and_development": 0, "selling_general_admin": 222216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283879000, "depreciation_amortisation": 197731000, "ebitda": 481610000, "interest_expense": 60415000, "interest_income": null, "other_non_operating": null, "pretax_income": 211984000, "tax_provision": 47224000, "effective_tax_rate": null, "net_income": 164760000, "net_income_continuing_ops": 164760000, "net_income_to_common": 164760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264113000, "short_term_investments": null, "net_receivables": 40660000, "inventory": null, "other_current_assets": null, "total_current_assets": 317863000, "net_ppe": null, "goodwill": 172129000, "intangible_assets": 953851000, "goodwill_and_intangibles": 1125980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1985371000, "total_assets": 2303234000, "short_term_debt": 20625000, "accounts_payable": 20790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133713000, "long_term_debt": 1142056000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1394163000, "total_liabilities": 1527876000, "total_debt": 1162681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 850292000, "total_equity": 775358000, "shares_outstanding": 5725963, "operating_cash_flow": 407769000, "stock_based_compensation": 10486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214295000, "dividends_paid": 42854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91113000, "free_cash_flow": 623530000, "net_change_in_cash": 102361000 }, "raw_data": { "income": { "ebit": "283879000", "ebitda": "481610000", "netIncome": "164760000", "grossProfit": "702026000", "depreciation": "None", "totalRevenue": "1072295000", "costOfRevenue": "370269000", "interestIncome": "60415000", "incomeBeforeTax": "211984000", "interestExpense": "60415000", "operatingIncome": "267912000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "47224000", "reportedCurrency": "USD", "netInterestIncome": "-60415000", "nonInterestIncome": "None", "operatingExpenses": "419947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4487000", "costofGoodsAndServicesSold": "370269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197731000", "sellingGeneralAndAdministrative": "222216000", "netIncomeFromContinuingOperations": "164760000" }, "balance": { "goodwill": "172129000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "2303234000", "longTermDebt": "1142056000", "shortTermDebt": "20625000", "treasuryStock": "-113795000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "953851000", "reportedCurrency": "USD", "retainedEarnings": "850292000", "totalLiabilities": "1527876000", "otherCurrentAssets": "13090000", "totalCurrentAssets": "317863000", "currentLongTermDebt": "25314000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1985371000", "currentAccountsPayable": "20790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "847979000", "shortLongTermDebtTotal": "1162681000", "totalShareholderEquity": "775358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65195000", "totalCurrentLiabilities": "133713000", "otherNonCurrentLiabilities": "9980000", "totalNonCurrentLiabilities": "1394163000", "cashAndShortTermInvestments": "264113000", "commonStockSharesOutstanding": "5725963", "intangibleAssetsExcludingGoodwill": "953851000", "cashAndCashEquivalentsAtCarryingValue": "264113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164760000", "profitLoss": "None", "dividendPayout": "42854000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "8426000", "operatingCashflow": "407769000", "capitalExpenditures": "215761000", "changeInReceivables": "-17000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91113000", "cashflowFromInvestment": "-214295000", "stockBasedCompensation": "10486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "102361000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197731000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 352957000, "cost_of_revenue": 176379000, "gross_profit": 176578000, "ebit": 91036000, "ebitda": 173530000, "pretax_income": 55195000, "tax_provision": 19421000, "net_income": 35774000, "net_income_to_common": 35774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165601000, "total_current_assets": 300356000, "total_assets": 5529629000, "short_term_debt": 20892000, "long_term_debt": 3088092000, "total_debt": 3108984000, "total_liabilities": 4050831000, "total_equity": 1478798000, "shares_outstanding": 6083488, "goodwill_and_intangibles": 2787915000 }, "cash_flow": { "operating_cash_flow": 118220000, "capital_expenditure": 68424000, "free_cash_flow": 186644000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232808, "ticker_id": 622, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91036000", "ebitda": "173530000", "netIncome": "35774000", "grossProfit": "176578000", "depreciation": "None", "totalRevenue": "352957000", "costOfRevenue": "176379000", "interestIncome": "None", "incomeBeforeTax": "55195000", "interestExpense": "33467000", "operatingIncome": "91036000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19421000", "reportedCurrency": "USD", "netInterestIncome": "-30269000", "nonInterestIncome": "None", "operatingExpenses": "85542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82494000", "sellingGeneralAndAdministrative": "87187000", "netIncomeFromContinuingOperations": "35774000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5529629000", "longTermDebt": "3088092000", "shortTermDebt": "20892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1947089000", "reportedCurrency": "USD", "retainedEarnings": "1370327000", "totalLiabilities": "4050831000", "otherCurrentAssets": "84390000", "totalCurrentAssets": "300356000", "currentLongTermDebt": "18197000", "longTermInvestments": "592518000", "shortTermInvestments": "None", "currentNetReceivables": "50365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5229273000", "currentAccountsPayable": "33120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3106289000", "totalShareholderEquity": "1478798000", "capitalLeaseObligations": "7063000", "otherCurrentLiabilities": "95749000", "totalCurrentLiabilities": "171220000", "otherNonCurrentLiabilities": "2273000", "totalNonCurrentLiabilities": "3879611000", "cashAndShortTermInvestments": "165601000", "commonStockSharesOutstanding": "6083488", "intangibleAssetsExcludingGoodwill": "1947089000", "cashAndCashEquivalentsAtCarryingValue": "165601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35774000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118220000", "capitalExpenditures": "68424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81483000", "cashflowFromInvestment": "-23905000", "stockBasedCompensation": "7564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352957000, "cost_of_revenue": 176379000, "gross_profit": 176578000, "research_and_development": null, "selling_general_admin": 87187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91036000, "depreciation_amortisation": 82494000, "ebitda": 173530000, "interest_expense": 33467000, "interest_income": null, "other_non_operating": null, "pretax_income": 55195000, "tax_provision": 19421000, "effective_tax_rate": null, "net_income": 35774000, "net_income_continuing_ops": 35774000, "net_income_to_common": 35774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165601000, "short_term_investments": null, "net_receivables": 50365000, "inventory": null, "other_current_assets": null, "total_current_assets": 300356000, "net_ppe": null, "goodwill": 840826000, "intangible_assets": 1947089000, "goodwill_and_intangibles": 2787915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5229273000, "total_assets": 5529629000, "short_term_debt": 20892000, "accounts_payable": 33120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171220000, "long_term_debt": 3088092000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3879611000, "total_liabilities": 4050831000, "total_debt": 3108984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1370327000, "total_equity": 1478798000, "shares_outstanding": 6083488, "operating_cash_flow": 118220000, "stock_based_compensation": 7564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23905000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81483000, "free_cash_flow": 186644000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91036000", "ebitda": "173530000", "netIncome": "35774000", "grossProfit": "176578000", "depreciation": "None", "totalRevenue": "352957000", "costOfRevenue": "176379000", "interestIncome": "None", "incomeBeforeTax": "55195000", "interestExpense": "33467000", "operatingIncome": "91036000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19421000", "reportedCurrency": "USD", "netInterestIncome": "-30269000", "nonInterestIncome": "None", "operatingExpenses": "85542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82494000", "sellingGeneralAndAdministrative": "87187000", "netIncomeFromContinuingOperations": "35774000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5529629000", "longTermDebt": "3088092000", "shortTermDebt": "20892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1947089000", "reportedCurrency": "USD", "retainedEarnings": "1370327000", "totalLiabilities": "4050831000", "otherCurrentAssets": "84390000", "totalCurrentAssets": "300356000", "currentLongTermDebt": "18197000", "longTermInvestments": "592518000", "shortTermInvestments": "None", "currentNetReceivables": "50365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5229273000", "currentAccountsPayable": "33120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3106289000", "totalShareholderEquity": "1478798000", "capitalLeaseObligations": "7063000", "otherCurrentLiabilities": "95749000", "totalCurrentLiabilities": "171220000", "otherNonCurrentLiabilities": "2273000", "totalNonCurrentLiabilities": "3879611000", "cashAndShortTermInvestments": "165601000", "commonStockSharesOutstanding": "6083488", "intangibleAssetsExcludingGoodwill": "1947089000", "cashAndCashEquivalentsAtCarryingValue": "165601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35774000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118220000", "capitalExpenditures": "68424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81483000", "cashflowFromInvestment": "-23905000", "stockBasedCompensation": "7564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82494000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 363739000, "cost_of_revenue": 177479000, "gross_profit": 186260000, "ebit": 97366000, "ebitda": 180985000, "pretax_income": -3873000, "tax_provision": 3749000, "net_income": -7622000, "net_income_to_common": -7622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152769000, "total_current_assets": 306585000, "total_assets": 5588353000, "short_term_debt": 596137000, "long_term_debt": 2600392000, "total_debt": 3196529000, "total_liabilities": 4154715000, "total_equity": 1433638000, "shares_outstanding": 5645254, "goodwill_and_intangibles": 2815185000 }, "cash_flow": { "operating_cash_flow": 145533000, "capital_expenditure": 73982000, "free_cash_flow": 219515000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232809, "ticker_id": 622, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97366000", "ebitda": "180985000", "netIncome": "-7622000", "grossProfit": "186260000", "depreciation": "None", "totalRevenue": "363739000", "costOfRevenue": "177479000", "interestIncome": "None", "incomeBeforeTax": "-3873000", "interestExpense": "29581000", "operatingIncome": "97366000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3749000", "reportedCurrency": "USD", "netInterestIncome": "-29581000", "nonInterestIncome": "None", "operatingExpenses": "88894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83619000", "sellingGeneralAndAdministrative": "92883000", "netIncomeFromContinuingOperations": "-7622000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5588353000", "longTermDebt": "2600392000", "shortTermDebt": "596137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1974359000", "reportedCurrency": "USD", "retainedEarnings": "1334553000", "totalLiabilities": "4154715000", "otherCurrentAssets": "95238000", "totalCurrentAssets": "306585000", "currentLongTermDebt": "593535000", "longTermInvestments": "616345000", "shortTermInvestments": "None", "currentNetReceivables": "58578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5281768000", "currentAccountsPayable": "28059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3193927000", "totalShareholderEquity": "1433638000", "capitalLeaseObligations": "6493000", "otherCurrentLiabilities": "112397000", "totalCurrentLiabilities": "759324000", "otherNonCurrentLiabilities": "3519000", "totalNonCurrentLiabilities": "3395391000", "cashAndShortTermInvestments": "152769000", "commonStockSharesOutstanding": "5645254", "intangibleAssetsExcludingGoodwill": "1974359000", "cashAndCashEquivalentsAtCarryingValue": "152769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1809000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145533000", "capitalExpenditures": "73982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83713000", "cashflowFromInvestment": "-75700000", "stockBasedCompensation": "9939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 363739000, "cost_of_revenue": 177479000, "gross_profit": 186260000, "research_and_development": null, "selling_general_admin": 92883000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97366000, "depreciation_amortisation": 83619000, "ebitda": 180985000, "interest_expense": 29581000, "interest_income": null, "other_non_operating": null, "pretax_income": -3873000, "tax_provision": 3749000, "effective_tax_rate": null, "net_income": -7622000, "net_income_continuing_ops": -7622000, "net_income_to_common": -7622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152769000, "short_term_investments": null, "net_receivables": 58578000, "inventory": null, "other_current_assets": null, "total_current_assets": 306585000, "net_ppe": null, "goodwill": 840826000, "intangible_assets": 1974359000, "goodwill_and_intangibles": 2815185000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5281768000, "total_assets": 5588353000, "short_term_debt": 596137000, "accounts_payable": 28059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 759324000, "long_term_debt": 2600392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3395391000, "total_liabilities": 4154715000, "total_debt": 3196529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1334553000, "total_equity": 1433638000, "shares_outstanding": 5645254, "operating_cash_flow": 145533000, "stock_based_compensation": 9939000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73982000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83713000, "free_cash_flow": 219515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97366000", "ebitda": "180985000", "netIncome": "-7622000", "grossProfit": "186260000", "depreciation": "None", "totalRevenue": "363739000", "costOfRevenue": "177479000", "interestIncome": "None", "incomeBeforeTax": "-3873000", "interestExpense": "29581000", "operatingIncome": "97366000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3749000", "reportedCurrency": "USD", "netInterestIncome": "-29581000", "nonInterestIncome": "None", "operatingExpenses": "88894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83619000", "sellingGeneralAndAdministrative": "92883000", "netIncomeFromContinuingOperations": "-7622000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5588353000", "longTermDebt": "2600392000", "shortTermDebt": "596137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1974359000", "reportedCurrency": "USD", "retainedEarnings": "1334553000", "totalLiabilities": "4154715000", "otherCurrentAssets": "95238000", "totalCurrentAssets": "306585000", "currentLongTermDebt": "593535000", "longTermInvestments": "616345000", "shortTermInvestments": "None", "currentNetReceivables": "58578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5281768000", "currentAccountsPayable": "28059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3193927000", "totalShareholderEquity": "1433638000", "capitalLeaseObligations": "6493000", "otherCurrentLiabilities": "112397000", "totalCurrentLiabilities": "759324000", "otherNonCurrentLiabilities": "3519000", "totalNonCurrentLiabilities": "3395391000", "cashAndShortTermInvestments": "152769000", "commonStockSharesOutstanding": "5645254", "intangibleAssetsExcludingGoodwill": "1974359000", "cashAndCashEquivalentsAtCarryingValue": "152769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1809000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145533000", "capitalExpenditures": "73982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83713000", "cashflowFromInvestment": "-75700000", "stockBasedCompensation": "9939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83619000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 376012000, "cost_of_revenue": 179385000, "gross_profit": 196627000, "ebit": 98194000, "ebitda": 181541000, "pretax_income": 112294000, "tax_provision": 25762000, "net_income": 86532000, "net_income_to_common": 86532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166649000, "total_current_assets": 300524000, "total_assets": 5694391000, "short_term_debt": 596074000, "long_term_debt": 2687106000, "total_debt": 3283180000, "total_liabilities": 4262595000, "total_equity": 1431796000, "shares_outstanding": 6068638, "goodwill_and_intangibles": 2843016000 }, "cash_flow": { "operating_cash_flow": -429498000, "capital_expenditure": 71765000, "free_cash_flow": -357733000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232811, "ticker_id": 622, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98194000", "ebitda": "181541000", "netIncome": "86532000", "grossProfit": "196627000", "depreciation": "None", "totalRevenue": "376012000", "costOfRevenue": "179385000", "interestIncome": "None", "incomeBeforeTax": "112294000", "interestExpense": "37264000", "operatingIncome": "98194000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25762000", "reportedCurrency": "USD", "netInterestIncome": "-32019000", "nonInterestIncome": "None", "operatingExpenses": "98433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83347000", "sellingGeneralAndAdministrative": "100835000", "netIncomeFromContinuingOperations": "86532000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5694391000", "longTermDebt": "2687106000", "shortTermDebt": "596074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2002190000", "reportedCurrency": "USD", "retainedEarnings": "1342175000", "totalLiabilities": "4262595000", "otherCurrentAssets": "73441000", "totalCurrentAssets": "300524000", "currentLongTermDebt": "593555000", "longTermInvestments": "654113000", "shortTermInvestments": "None", "currentNetReceivables": "60434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5393867000", "currentAccountsPayable": "34077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3287104000", "totalShareholderEquity": "1431796000", "capitalLeaseObligations": "6443000", "otherCurrentLiabilities": "103917000", "totalCurrentLiabilities": "781167000", "otherNonCurrentLiabilities": "3512000", "totalNonCurrentLiabilities": "3481428000", "cashAndShortTermInvestments": "166649000", "commonStockSharesOutstanding": "6068638", "intangibleAssetsExcludingGoodwill": "2002190000", "cashAndCashEquivalentsAtCarryingValue": "166649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86532000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-429498000", "capitalExpenditures": "71765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194862000", "cashflowFromInvestment": "52116000", "stockBasedCompensation": "21328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376012000, "cost_of_revenue": 179385000, "gross_profit": 196627000, "research_and_development": null, "selling_general_admin": 100835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98194000, "depreciation_amortisation": 83347000, "ebitda": 181541000, "interest_expense": 37264000, "interest_income": null, "other_non_operating": null, "pretax_income": 112294000, "tax_provision": 25762000, "effective_tax_rate": null, "net_income": 86532000, "net_income_continuing_ops": 86532000, "net_income_to_common": 86532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166649000, "short_term_investments": null, "net_receivables": 60434000, "inventory": null, "other_current_assets": null, "total_current_assets": 300524000, "net_ppe": null, "goodwill": 840826000, "intangible_assets": 2002190000, "goodwill_and_intangibles": 2843016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5393867000, "total_assets": 5694391000, "short_term_debt": 596074000, "accounts_payable": 34077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 781167000, "long_term_debt": 2687106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3481428000, "total_liabilities": 4262595000, "total_debt": 3283180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1342175000, "total_equity": 1431796000, "shares_outstanding": 6068638, "operating_cash_flow": -429498000, "stock_based_compensation": 21328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71765000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 52116000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194862000, "free_cash_flow": -357733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98194000", "ebitda": "181541000", "netIncome": "86532000", "grossProfit": "196627000", "depreciation": "None", "totalRevenue": "376012000", "costOfRevenue": "179385000", "interestIncome": "None", "incomeBeforeTax": "112294000", "interestExpense": "37264000", "operatingIncome": "98194000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25762000", "reportedCurrency": "USD", "netInterestIncome": "-32019000", "nonInterestIncome": "None", "operatingExpenses": "98433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83347000", "sellingGeneralAndAdministrative": "100835000", "netIncomeFromContinuingOperations": "86532000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5694391000", "longTermDebt": "2687106000", "shortTermDebt": "596074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2002190000", "reportedCurrency": "USD", "retainedEarnings": "1342175000", "totalLiabilities": "4262595000", "otherCurrentAssets": "73441000", "totalCurrentAssets": "300524000", "currentLongTermDebt": "593555000", "longTermInvestments": "654113000", "shortTermInvestments": "None", "currentNetReceivables": "60434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5393867000", "currentAccountsPayable": "34077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3287104000", "totalShareholderEquity": "1431796000", "capitalLeaseObligations": "6443000", "otherCurrentLiabilities": "103917000", "totalCurrentLiabilities": "781167000", "otherNonCurrentLiabilities": "3512000", "totalNonCurrentLiabilities": "3481428000", "cashAndShortTermInvestments": "166649000", "commonStockSharesOutstanding": "6068638", "intangibleAssetsExcludingGoodwill": "2002190000", "cashAndCashEquivalentsAtCarryingValue": "166649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86532000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-429498000", "capitalExpenditures": "71765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194862000", "cashflowFromInvestment": "52116000", "stockBasedCompensation": "21328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83347000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 381072000, "cost_of_revenue": 188474000, "gross_profit": 192598000, "ebit": 100697000, "ebitda": 186815000, "pretax_income": -555551000, "tax_provision": -117575000, "net_income": -437976000, "net_income_to_common": -437976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152876000, "total_current_assets": 287378000, "total_assets": 5773584000, "short_term_debt": 596195000, "long_term_debt": 2883909000, "total_debt": 3480104000, "total_liabilities": 4436190000, "total_equity": 1337394000, "shares_outstanding": 5636683, "goodwill_and_intangibles": 2858050000 }, "cash_flow": { "operating_cash_flow": 144942000, "capital_expenditure": 68374000, "free_cash_flow": 213316000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232812, "ticker_id": 622, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100697000", "ebitda": "186815000", "netIncome": "-437976000", "grossProfit": "192598000", "depreciation": "None", "totalRevenue": "381072000", "costOfRevenue": "188474000", "interestIncome": "None", "incomeBeforeTax": "-555551000", "interestExpense": "39071000", "operatingIncome": "100697000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-117575000", "reportedCurrency": "USD", "netInterestIncome": "-33905000", "nonInterestIncome": "None", "operatingExpenses": "91901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86118000", "sellingGeneralAndAdministrative": "91996000", "netIncomeFromContinuingOperations": "-437976000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5773584000", "longTermDebt": "2883909000", "shortTermDebt": "596195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2017224000", "reportedCurrency": "USD", "retainedEarnings": "1255643000", "totalLiabilities": "4436190000", "otherCurrentAssets": "76976000", "totalCurrentAssets": "287378000", "currentLongTermDebt": "593573000", "longTermInvestments": "733145000", "shortTermInvestments": "None", "currentNetReceivables": "57526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5486206000", "currentAccountsPayable": "29987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3484507000", "totalShareholderEquity": "1337394000", "capitalLeaseObligations": "7025000", "otherCurrentLiabilities": "104211000", "totalCurrentLiabilities": "776907000", "otherNonCurrentLiabilities": "3603000", "totalNonCurrentLiabilities": "3659283000", "cashAndShortTermInvestments": "152876000", "commonStockSharesOutstanding": "5636683", "intangibleAssetsExcludingGoodwill": "2017224000", "cashAndCashEquivalentsAtCarryingValue": "152876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437976000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144942000", "capitalExpenditures": "68374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67117000", "cashflowFromInvestment": "-74037000", "stockBasedCompensation": "10048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 381072000, "cost_of_revenue": 188474000, "gross_profit": 192598000, "research_and_development": null, "selling_general_admin": 91996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100697000, "depreciation_amortisation": 86118000, "ebitda": 186815000, "interest_expense": 39071000, "interest_income": null, "other_non_operating": null, "pretax_income": -555551000, "tax_provision": -117575000, "effective_tax_rate": null, "net_income": -437976000, "net_income_continuing_ops": -437976000, "net_income_to_common": -437976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152876000, "short_term_investments": null, "net_receivables": 57526000, "inventory": null, "other_current_assets": null, "total_current_assets": 287378000, "net_ppe": null, "goodwill": 840826000, "intangible_assets": 2017224000, "goodwill_and_intangibles": 2858050000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5486206000, "total_assets": 5773584000, "short_term_debt": 596195000, "accounts_payable": 29987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 776907000, "long_term_debt": 2883909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3659283000, "total_liabilities": 4436190000, "total_debt": 3480104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1255643000, "total_equity": 1337394000, "shares_outstanding": 5636683, "operating_cash_flow": 144942000, "stock_based_compensation": 10048000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68374000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74037000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67117000, "free_cash_flow": 213316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100697000", "ebitda": "186815000", "netIncome": "-437976000", "grossProfit": "192598000", "depreciation": "None", "totalRevenue": "381072000", "costOfRevenue": "188474000", "interestIncome": "None", "incomeBeforeTax": "-555551000", "interestExpense": "39071000", "operatingIncome": "100697000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-117575000", "reportedCurrency": "USD", "netInterestIncome": "-33905000", "nonInterestIncome": "None", "operatingExpenses": "91901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86118000", "sellingGeneralAndAdministrative": "91996000", "netIncomeFromContinuingOperations": "-437976000" }, "balance": { "goodwill": "840826000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "5773584000", "longTermDebt": "2883909000", "shortTermDebt": "596195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2017224000", "reportedCurrency": "USD", "retainedEarnings": "1255643000", "totalLiabilities": "4436190000", "otherCurrentAssets": "76976000", "totalCurrentAssets": "287378000", "currentLongTermDebt": "593573000", "longTermInvestments": "733145000", "shortTermInvestments": "None", "currentNetReceivables": "57526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5486206000", "currentAccountsPayable": "29987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3484507000", "totalShareholderEquity": "1337394000", "capitalLeaseObligations": "7025000", "otherCurrentLiabilities": "104211000", "totalCurrentLiabilities": "776907000", "otherNonCurrentLiabilities": "3603000", "totalNonCurrentLiabilities": "3659283000", "cashAndShortTermInvestments": "152876000", "commonStockSharesOutstanding": "5636683", "intangibleAssetsExcludingGoodwill": "2017224000", "cashAndCashEquivalentsAtCarryingValue": "152876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437976000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144942000", "capitalExpenditures": "68374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67117000", "cashflowFromInvestment": "-74037000", "stockBasedCompensation": "10048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86118000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 380601000, "cost_of_revenue": 185316000, "gross_profit": 195285000, "ebit": 101631000, "ebitda": 187096000, "pretax_income": 2810000, "tax_provision": 203000, "net_income": 2607000, "net_income_to_common": 2607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149088000, "total_current_assets": 282418000, "total_assets": 6423377000, "short_term_debt": 596389000, "long_term_debt": 2952840000, "total_debt": 3549229000, "total_liabilities": 4647917000, "total_equity": 1775460000, "shares_outstanding": 5644766, "goodwill_and_intangibles": 3458604000 }, "cash_flow": { "operating_cash_flow": 116332000, "capital_expenditure": 67491000, "free_cash_flow": 183823000, "dividends_paid": 17232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232813, "ticker_id": 622, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101631000", "ebitda": "187096000", "netIncome": "2607000", "grossProfit": "195285000", "depreciation": "None", "totalRevenue": "380601000", "costOfRevenue": "185316000", "interestIncome": "None", "incomeBeforeTax": "2810000", "interestExpense": "39593000", "operatingIncome": "101631000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "203000", "reportedCurrency": "USD", "netInterestIncome": "-34463000", "nonInterestIncome": "None", "operatingExpenses": "93654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85465000", "sellingGeneralAndAdministrative": "95414000", "netIncomeFromContinuingOperations": "2607000" }, "balance": { "goodwill": "929609000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6423377000", "longTermDebt": "2952840000", "shortTermDebt": "596389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2528995000", "reportedCurrency": "USD", "retainedEarnings": "1693619000", "totalLiabilities": "4647917000", "otherCurrentAssets": "85343000", "totalCurrentAssets": "282418000", "currentLongTermDebt": "593619000", "longTermInvestments": "753948000", "shortTermInvestments": "None", "currentNetReceivables": "47987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6140959000", "currentAccountsPayable": "33803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3553950000", "totalShareholderEquity": "1775460000", "capitalLeaseObligations": "7491000", "otherCurrentLiabilities": "101707000", "totalCurrentLiabilities": "775471000", "otherNonCurrentLiabilities": "3323000", "totalNonCurrentLiabilities": "3872446000", "cashAndShortTermInvestments": "149088000", "commonStockSharesOutstanding": "5644766", "intangibleAssetsExcludingGoodwill": "2528995000", "cashAndCashEquivalentsAtCarryingValue": "149088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2607000", "profitLoss": "None", "dividendPayout": "17232000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116332000", "capitalExpenditures": "67491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64319000", "cashflowFromInvestment": "-56556000", "stockBasedCompensation": "11311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 380601000, "cost_of_revenue": 185316000, "gross_profit": 195285000, "research_and_development": null, "selling_general_admin": 95414000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101631000, "depreciation_amortisation": 85465000, "ebitda": 187096000, "interest_expense": 39593000, "interest_income": null, "other_non_operating": null, "pretax_income": 2810000, "tax_provision": 203000, "effective_tax_rate": null, "net_income": 2607000, "net_income_continuing_ops": 2607000, "net_income_to_common": 2607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149088000, "short_term_investments": null, "net_receivables": 47987000, "inventory": null, "other_current_assets": null, "total_current_assets": 282418000, "net_ppe": null, "goodwill": 929609000, "intangible_assets": 2528995000, "goodwill_and_intangibles": 3458604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6140959000, "total_assets": 6423377000, "short_term_debt": 596389000, "accounts_payable": 33803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 775471000, "long_term_debt": 2952840000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3872446000, "total_liabilities": 4647917000, "total_debt": 3549229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1693619000, "total_equity": 1775460000, "shares_outstanding": 5644766, "operating_cash_flow": 116332000, "stock_based_compensation": 11311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67491000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56556000, "dividends_paid": 17232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64319000, "free_cash_flow": 183823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101631000", "ebitda": "187096000", "netIncome": "2607000", "grossProfit": "195285000", "depreciation": "None", "totalRevenue": "380601000", "costOfRevenue": "185316000", "interestIncome": "None", "incomeBeforeTax": "2810000", "interestExpense": "39593000", "operatingIncome": "101631000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "203000", "reportedCurrency": "USD", "netInterestIncome": "-34463000", "nonInterestIncome": "None", "operatingExpenses": "93654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85465000", "sellingGeneralAndAdministrative": "95414000", "netIncomeFromContinuingOperations": "2607000" }, "balance": { "goodwill": "929609000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6423377000", "longTermDebt": "2952840000", "shortTermDebt": "596389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2528995000", "reportedCurrency": "USD", "retainedEarnings": "1693619000", "totalLiabilities": "4647917000", "otherCurrentAssets": "85343000", "totalCurrentAssets": "282418000", "currentLongTermDebt": "593619000", "longTermInvestments": "753948000", "shortTermInvestments": "None", "currentNetReceivables": "47987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6140959000", "currentAccountsPayable": "33803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3553950000", "totalShareholderEquity": "1775460000", "capitalLeaseObligations": "7491000", "otherCurrentLiabilities": "101707000", "totalCurrentLiabilities": "775471000", "otherNonCurrentLiabilities": "3323000", "totalNonCurrentLiabilities": "3872446000", "cashAndShortTermInvestments": "149088000", "commonStockSharesOutstanding": "5644766", "intangibleAssetsExcludingGoodwill": "2528995000", "cashAndCashEquivalentsAtCarryingValue": "149088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2607000", "profitLoss": "None", "dividendPayout": "17232000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116332000", "capitalExpenditures": "67491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64319000", "cashflowFromInvestment": "-56556000", "stockBasedCompensation": "11311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85465000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 387213000, "cost_of_revenue": 99858000, "gross_profit": 287355000, "ebit": 44380000, "ebitda": 130015000, "pretax_income": 11340000, "tax_provision": -22315000, "net_income": -105238000, "net_income_to_common": -105238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153631000, "total_current_assets": 279235000, "total_assets": 6525895000, "short_term_debt": 21517000, "long_term_debt": 3571536000, "total_debt": 3593053000, "total_liabilities": 4729863000, "total_equity": 1796032000, "shares_outstanding": 5624000, "goodwill_and_intangibles": 3462464000 }, "cash_flow": { "operating_cash_flow": 167621000, "capital_expenditure": 74798000, "free_cash_flow": 242419000, "dividends_paid": 16935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232814, "ticker_id": 622, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44380000", "ebitda": "130015000", "netIncome": "-105238000", "grossProfit": "287355000", "depreciation": "None", "totalRevenue": "387213000", "costOfRevenue": "99858000", "interestIncome": "None", "incomeBeforeTax": "11340000", "interestExpense": "33040000", "operatingIncome": "101581000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-22315000", "reportedCurrency": "USD", "netInterestIncome": "-33040000", "nonInterestIncome": "None", "operatingExpenses": "185774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85635000", "sellingGeneralAndAdministrative": "96353000", "netIncomeFromContinuingOperations": "-105238000" }, "balance": { "goodwill": "929609000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6525895000", "longTermDebt": "3571536000", "shortTermDebt": "21517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2532855000", "reportedCurrency": "USD", "retainedEarnings": "1708244000", "totalLiabilities": "4729863000", "otherCurrentAssets": "67862000", "totalCurrentAssets": "279235000", "currentLongTermDebt": "18712000", "longTermInvestments": "818174000", "shortTermInvestments": "None", "currentNetReceivables": "57742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6246660000", "currentAccountsPayable": "31868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3597924000", "totalShareholderEquity": "1796032000", "capitalLeaseObligations": "7676000", "otherCurrentLiabilities": "112311000", "totalCurrentLiabilities": "213872000", "otherNonCurrentLiabilities": "3655000", "totalNonCurrentLiabilities": "4515991000", "cashAndShortTermInvestments": "153631000", "commonStockSharesOutstanding": "5624000", "intangibleAssetsExcludingGoodwill": "2532855000", "cashAndCashEquivalentsAtCarryingValue": "153631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105238000", "profitLoss": "None", "dividendPayout": "16935000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167621000", "capitalExpenditures": "74798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81763000", "cashflowFromInvestment": "-322394000", "stockBasedCompensation": "8782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387213000, "cost_of_revenue": 99858000, "gross_profit": 287355000, "research_and_development": null, "selling_general_admin": 96353000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44380000, "depreciation_amortisation": 85635000, "ebitda": 130015000, "interest_expense": 33040000, "interest_income": null, "other_non_operating": null, "pretax_income": 11340000, "tax_provision": -22315000, "effective_tax_rate": null, "net_income": -105238000, "net_income_continuing_ops": -105238000, "net_income_to_common": -105238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153631000, "short_term_investments": null, "net_receivables": 57742000, "inventory": null, "other_current_assets": null, "total_current_assets": 279235000, "net_ppe": null, "goodwill": 929609000, "intangible_assets": 2532855000, "goodwill_and_intangibles": 3462464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6246660000, "total_assets": 6525895000, "short_term_debt": 21517000, "accounts_payable": 31868000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213872000, "long_term_debt": 3571536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4515991000, "total_liabilities": 4729863000, "total_debt": 3593053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1708244000, "total_equity": 1796032000, "shares_outstanding": 5624000, "operating_cash_flow": 167621000, "stock_based_compensation": 8782000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322394000, "dividends_paid": 16935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81763000, "free_cash_flow": 242419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44380000", "ebitda": "130015000", "netIncome": "-105238000", "grossProfit": "287355000", "depreciation": "None", "totalRevenue": "387213000", "costOfRevenue": "99858000", "interestIncome": "None", "incomeBeforeTax": "11340000", "interestExpense": "33040000", "operatingIncome": "101581000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-22315000", "reportedCurrency": "USD", "netInterestIncome": "-33040000", "nonInterestIncome": "None", "operatingExpenses": "185774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85635000", "sellingGeneralAndAdministrative": "96353000", "netIncomeFromContinuingOperations": "-105238000" }, "balance": { "goodwill": "929609000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6525895000", "longTermDebt": "3571536000", "shortTermDebt": "21517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2532855000", "reportedCurrency": "USD", "retainedEarnings": "1708244000", "totalLiabilities": "4729863000", "otherCurrentAssets": "67862000", "totalCurrentAssets": "279235000", "currentLongTermDebt": "18712000", "longTermInvestments": "818174000", "shortTermInvestments": "None", "currentNetReceivables": "57742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6246660000", "currentAccountsPayable": "31868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3597924000", "totalShareholderEquity": "1796032000", "capitalLeaseObligations": "7676000", "otherCurrentLiabilities": "112311000", "totalCurrentLiabilities": "213872000", "otherNonCurrentLiabilities": "3655000", "totalNonCurrentLiabilities": "4515991000", "cashAndShortTermInvestments": "153631000", "commonStockSharesOutstanding": "5624000", "intangibleAssetsExcludingGoodwill": "2532855000", "cashAndCashEquivalentsAtCarryingValue": "153631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105238000", "profitLoss": "None", "dividendPayout": "16935000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167621000", "capitalExpenditures": "74798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81763000", "cashflowFromInvestment": "-322394000", "stockBasedCompensation": "8782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85635000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 393555000, "cost_of_revenue": 104603000, "gross_profit": 288952000, "ebit": 115551000, "ebitda": 200716000, "pretax_income": 60085000, "tax_provision": 15870000, "net_income": 44215000, "net_income_to_common": 44215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226641000, "total_current_assets": 335070000, "total_assets": 6660680000, "short_term_debt": 21899000, "long_term_debt": 3468818000, "total_debt": 3490717000, "total_liabilities": 4776076000, "total_equity": 1884604000, "shares_outstanding": 6038000, "goodwill_and_intangibles": 3487448000 }, "cash_flow": { "operating_cash_flow": 176209000, "capital_expenditure": 76970000, "free_cash_flow": 253179000, "dividends_paid": 17031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232816, "ticker_id": 622, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115551000", "ebitda": "200716000", "netIncome": "44215000", "grossProfit": "288952000", "depreciation": "None", "totalRevenue": "393555000", "costOfRevenue": "104603000", "interestIncome": "None", "incomeBeforeTax": "60085000", "interestExpense": "34210000", "operatingIncome": "110299000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15870000", "reportedCurrency": "USD", "netInterestIncome": "-34210000", "nonInterestIncome": "None", "operatingExpenses": "178653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85165000", "sellingGeneralAndAdministrative": "88443000", "netIncomeFromContinuingOperations": "44215000" }, "balance": { "goodwill": "929415000", "inventory": "-27442000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6660680000", "longTermDebt": "3468818000", "shortTermDebt": "21899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2558033000", "reportedCurrency": "USD", "retainedEarnings": "1830417000", "totalLiabilities": "4776076000", "otherCurrentAssets": "49980000", "totalCurrentAssets": "335070000", "currentLongTermDebt": "18943000", "longTermInvestments": "1002339000", "shortTermInvestments": "27442000", "currentNetReceivables": "58449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6325610000", "currentAccountsPayable": "32988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496100000", "totalShareholderEquity": "1884604000", "capitalLeaseObligations": "8339000", "otherCurrentLiabilities": "256675000", "totalCurrentLiabilities": "359786000", "otherNonCurrentLiabilities": "3273000", "totalNonCurrentLiabilities": "4416290000", "cashAndShortTermInvestments": "226641000", "commonStockSharesOutstanding": "6038000", "intangibleAssetsExcludingGoodwill": "2558033000", "cashAndCashEquivalentsAtCarryingValue": "226641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44216000", "profitLoss": "None", "dividendPayout": "17031000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176209000", "capitalExpenditures": "76970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71773000", "cashflowFromInvestment": "-79313000", "stockBasedCompensation": "8356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393555000, "cost_of_revenue": 104603000, "gross_profit": 288952000, "research_and_development": null, "selling_general_admin": 88443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115551000, "depreciation_amortisation": 85165000, "ebitda": 200716000, "interest_expense": 34210000, "interest_income": null, "other_non_operating": null, "pretax_income": 60085000, "tax_provision": 15870000, "effective_tax_rate": null, "net_income": 44215000, "net_income_continuing_ops": 44215000, "net_income_to_common": 44215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226641000, "short_term_investments": 27442000, "net_receivables": 58449000, "inventory": -27442000, "other_current_assets": null, "total_current_assets": 335070000, "net_ppe": null, "goodwill": 929415000, "intangible_assets": 2558033000, "goodwill_and_intangibles": 3487448000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6325610000, "total_assets": 6660680000, "short_term_debt": 21899000, "accounts_payable": 32988000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359786000, "long_term_debt": 3468818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4416290000, "total_liabilities": 4776076000, "total_debt": 3490717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1830417000, "total_equity": 1884604000, "shares_outstanding": 6038000, "operating_cash_flow": 176209000, "stock_based_compensation": 8356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79313000, "dividends_paid": 17031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71773000, "free_cash_flow": 253179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115551000", "ebitda": "200716000", "netIncome": "44215000", "grossProfit": "288952000", "depreciation": "None", "totalRevenue": "393555000", "costOfRevenue": "104603000", "interestIncome": "None", "incomeBeforeTax": "60085000", "interestExpense": "34210000", "operatingIncome": "110299000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15870000", "reportedCurrency": "USD", "netInterestIncome": "-34210000", "nonInterestIncome": "None", "operatingExpenses": "178653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85165000", "sellingGeneralAndAdministrative": "88443000", "netIncomeFromContinuingOperations": "44215000" }, "balance": { "goodwill": "929415000", "inventory": "-27442000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6660680000", "longTermDebt": "3468818000", "shortTermDebt": "21899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2558033000", "reportedCurrency": "USD", "retainedEarnings": "1830417000", "totalLiabilities": "4776076000", "otherCurrentAssets": "49980000", "totalCurrentAssets": "335070000", "currentLongTermDebt": "18943000", "longTermInvestments": "1002339000", "shortTermInvestments": "27442000", "currentNetReceivables": "58449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6325610000", "currentAccountsPayable": "32988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496100000", "totalShareholderEquity": "1884604000", "capitalLeaseObligations": "8339000", "otherCurrentLiabilities": "256675000", "totalCurrentLiabilities": "359786000", "otherNonCurrentLiabilities": "3273000", "totalNonCurrentLiabilities": "4416290000", "cashAndShortTermInvestments": "226641000", "commonStockSharesOutstanding": "6038000", "intangibleAssetsExcludingGoodwill": "2558033000", "cashAndCashEquivalentsAtCarryingValue": "226641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44216000", "profitLoss": "None", "dividendPayout": "17031000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176209000", "capitalExpenditures": "76970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71773000", "cashflowFromInvestment": "-79313000", "stockBasedCompensation": "8356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85164000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 394461000, "cost_of_revenue": 191159000, "gross_profit": 203302000, "ebit": 112741000, "ebitda": 198055000, "pretax_income": 74532000, "tax_provision": 17774000, "net_income": 47649000, "net_income_to_common": 47649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201518000, "total_current_assets": 332777000, "total_assets": 6827641000, "short_term_debt": 28528000, "long_term_debt": 3521450000, "total_debt": 3549978000, "total_liabilities": 4864017000, "total_equity": 1963624000, "shares_outstanding": 6029382, "goodwill_and_intangibles": 3500876000 }, "cash_flow": { "operating_cash_flow": 155548000, "capital_expenditure": 71592000, "free_cash_flow": 227140000, "dividends_paid": 17107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232817, "ticker_id": 622, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112741000", "ebitda": "198055000", "netIncome": "47649000", "grossProfit": "203302000", "depreciation": "None", "totalRevenue": "394461000", "costOfRevenue": "191159000", "interestIncome": "None", "incomeBeforeTax": "74532000", "interestExpense": "34964000", "operatingIncome": "112741000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17774000", "reportedCurrency": "USD", "netInterestIncome": "-34964000", "nonInterestIncome": "None", "operatingExpenses": "90561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85314000", "sellingGeneralAndAdministrative": "90770000", "netIncomeFromContinuingOperations": "47649000" }, "balance": { "goodwill": "928947000", "inventory": "-27441999", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6827641000", "longTermDebt": "3521450000", "shortTermDebt": "28528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2571929000", "reportedCurrency": "USD", "retainedEarnings": "1886596000", "totalLiabilities": "4864017000", "otherCurrentAssets": "65208000", "totalCurrentAssets": "332777000", "currentLongTermDebt": "18898000", "longTermInvestments": "1130657000", "shortTermInvestments": "27442000", "currentNetReceivables": "66051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6494864000", "currentAccountsPayable": "33168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3555520000", "totalShareholderEquity": "1963624000", "capitalLeaseObligations": "8578000", "otherCurrentLiabilities": "99499000", "totalCurrentLiabilities": "187465000", "otherNonCurrentLiabilities": "3296000", "totalNonCurrentLiabilities": "4676552000", "cashAndShortTermInvestments": "201518000", "commonStockSharesOutstanding": "6029382", "intangibleAssetsExcludingGoodwill": "2571929000", "cashAndCashEquivalentsAtCarryingValue": "201518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47649000", "profitLoss": "None", "dividendPayout": "17107000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155548000", "capitalExpenditures": "71592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71997000", "cashflowFromInvestment": "None", "stockBasedCompensation": "7111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17107000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 394461000, "cost_of_revenue": 191159000, "gross_profit": 203302000, "research_and_development": null, "selling_general_admin": 90770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112741000, "depreciation_amortisation": 85314000, "ebitda": 198055000, "interest_expense": 34964000, "interest_income": null, "other_non_operating": null, "pretax_income": 74532000, "tax_provision": 17774000, "effective_tax_rate": null, "net_income": 47649000, "net_income_continuing_ops": 47649000, "net_income_to_common": 47649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201518000, "short_term_investments": 27442000, "net_receivables": 66051000, "inventory": -27441999, "other_current_assets": null, "total_current_assets": 332777000, "net_ppe": null, "goodwill": 928947000, "intangible_assets": 2571929000, "goodwill_and_intangibles": 3500876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6494864000, "total_assets": 6827641000, "short_term_debt": 28528000, "accounts_payable": 33168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187465000, "long_term_debt": 3521450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4676552000, "total_liabilities": 4864017000, "total_debt": 3549978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1886596000, "total_equity": 1963624000, "shares_outstanding": 6029382, "operating_cash_flow": 155548000, "stock_based_compensation": 7111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 17107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71997000, "free_cash_flow": 227140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112741000", "ebitda": "198055000", "netIncome": "47649000", "grossProfit": "203302000", "depreciation": "None", "totalRevenue": "394461000", "costOfRevenue": "191159000", "interestIncome": "None", "incomeBeforeTax": "74532000", "interestExpense": "34964000", "operatingIncome": "112741000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17774000", "reportedCurrency": "USD", "netInterestIncome": "-34964000", "nonInterestIncome": "None", "operatingExpenses": "90561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85314000", "sellingGeneralAndAdministrative": "90770000", "netIncomeFromContinuingOperations": "47649000" }, "balance": { "goodwill": "928947000", "inventory": "-27441999", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6827641000", "longTermDebt": "3521450000", "shortTermDebt": "28528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2571929000", "reportedCurrency": "USD", "retainedEarnings": "1886596000", "totalLiabilities": "4864017000", "otherCurrentAssets": "65208000", "totalCurrentAssets": "332777000", "currentLongTermDebt": "18898000", "longTermInvestments": "1130657000", "shortTermInvestments": "27442000", "currentNetReceivables": "66051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6494864000", "currentAccountsPayable": "33168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3555520000", "totalShareholderEquity": "1963624000", "capitalLeaseObligations": "8578000", "otherCurrentLiabilities": "99499000", "totalCurrentLiabilities": "187465000", "otherNonCurrentLiabilities": "3296000", "totalNonCurrentLiabilities": "4676552000", "cashAndShortTermInvestments": "201518000", "commonStockSharesOutstanding": "6029382", "intangibleAssetsExcludingGoodwill": "2571929000", "cashAndCashEquivalentsAtCarryingValue": "201518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47649000", "profitLoss": "None", "dividendPayout": "17107000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155548000", "capitalExpenditures": "71592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71997000", "cashflowFromInvestment": "None", "stockBasedCompensation": "7111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17107000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85314000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 404312000, "cost_of_revenue": 106512000, "gross_profit": 297800000, "ebit": 112747000, "ebitda": 198388000, "pretax_income": 54927000, "tax_provision": 17577000, "net_income": 37350000, "net_income_to_common": 37350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210733000, "total_current_assets": 347305000, "total_assets": 6840183000, "short_term_debt": 22157000, "long_term_debt": 3574116000, "total_debt": 3596273000, "total_liabilities": 4913442000, "total_equity": 1926741000, "shares_outstanding": 6026462, "goodwill_and_intangibles": 3516464000 }, "cash_flow": { "operating_cash_flow": 164750000, "capital_expenditure": 72406000, "free_cash_flow": 237156000, "dividends_paid": 16830000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232818, "ticker_id": 622, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112747000", "ebitda": "198388000", "netIncome": "37350000", "grossProfit": "297800000", "depreciation": "None", "totalRevenue": "404312000", "costOfRevenue": "106512000", "interestIncome": "None", "incomeBeforeTax": "54927000", "interestExpense": "35784000", "operatingIncome": "119862000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17577000", "reportedCurrency": "USD", "netInterestIncome": "-35784000", "nonInterestIncome": "None", "operatingExpenses": "177938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85641000", "sellingGeneralAndAdministrative": "90390000", "netIncomeFromContinuingOperations": "47342000" }, "balance": { "goodwill": "928947000", "inventory": "-28226000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6840183000", "longTermDebt": "3574116000", "shortTermDebt": "22157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2587517000", "reportedCurrency": "USD", "retainedEarnings": "1856054000", "totalLiabilities": "4913442000", "otherCurrentAssets": "76042000", "totalCurrentAssets": "347305000", "currentLongTermDebt": "19018000", "longTermInvestments": "1119481000", "shortTermInvestments": "28226000", "currentNetReceivables": "60530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6492878000", "currentAccountsPayable": "37280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3602377000", "totalShareholderEquity": "1926741000", "capitalLeaseObligations": "9243000", "otherCurrentLiabilities": "88406000", "totalCurrentLiabilities": "186686000", "otherNonCurrentLiabilities": "2751000", "totalNonCurrentLiabilities": "4726756000", "cashAndShortTermInvestments": "210733000", "commonStockSharesOutstanding": "6026462", "intangibleAssetsExcludingGoodwill": "2587517000", "cashAndCashEquivalentsAtCarryingValue": "210733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37350000", "profitLoss": "None", "dividendPayout": "16830000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164750000", "capitalExpenditures": "72406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74334000", "cashflowFromInvestment": "-69972000", "stockBasedCompensation": "7465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16830000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404312000, "cost_of_revenue": 106512000, "gross_profit": 297800000, "research_and_development": null, "selling_general_admin": 90390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112747000, "depreciation_amortisation": 85641000, "ebitda": 198388000, "interest_expense": 35784000, "interest_income": null, "other_non_operating": null, "pretax_income": 54927000, "tax_provision": 17577000, "effective_tax_rate": null, "net_income": 37350000, "net_income_continuing_ops": 47342000, "net_income_to_common": 37350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210733000, "short_term_investments": 28226000, "net_receivables": 60530000, "inventory": -28226000, "other_current_assets": null, "total_current_assets": 347305000, "net_ppe": null, "goodwill": 928947000, "intangible_assets": 2587517000, "goodwill_and_intangibles": 3516464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6492878000, "total_assets": 6840183000, "short_term_debt": 22157000, "accounts_payable": 37280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186686000, "long_term_debt": 3574116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4726756000, "total_liabilities": 4913442000, "total_debt": 3596273000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1856054000, "total_equity": 1926741000, "shares_outstanding": 6026462, "operating_cash_flow": 164750000, "stock_based_compensation": 7465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69972000, "dividends_paid": 16830000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74334000, "free_cash_flow": 237156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112747000", "ebitda": "198388000", "netIncome": "37350000", "grossProfit": "297800000", "depreciation": "None", "totalRevenue": "404312000", "costOfRevenue": "106512000", "interestIncome": "None", "incomeBeforeTax": "54927000", "interestExpense": "35784000", "operatingIncome": "119862000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17577000", "reportedCurrency": "USD", "netInterestIncome": "-35784000", "nonInterestIncome": "None", "operatingExpenses": "177938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85641000", "sellingGeneralAndAdministrative": "90390000", "netIncomeFromContinuingOperations": "47342000" }, "balance": { "goodwill": "928947000", "inventory": "-28226000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6840183000", "longTermDebt": "3574116000", "shortTermDebt": "22157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2587517000", "reportedCurrency": "USD", "retainedEarnings": "1856054000", "totalLiabilities": "4913442000", "otherCurrentAssets": "76042000", "totalCurrentAssets": "347305000", "currentLongTermDebt": "19018000", "longTermInvestments": "1119481000", "shortTermInvestments": "28226000", "currentNetReceivables": "60530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6492878000", "currentAccountsPayable": "37280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3602377000", "totalShareholderEquity": "1926741000", "capitalLeaseObligations": "9243000", "otherCurrentLiabilities": "88406000", "totalCurrentLiabilities": "186686000", "otherNonCurrentLiabilities": "2751000", "totalNonCurrentLiabilities": "4726756000", "cashAndShortTermInvestments": "210733000", "commonStockSharesOutstanding": "6026462", "intangibleAssetsExcludingGoodwill": "2587517000", "cashAndCashEquivalentsAtCarryingValue": "210733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37350000", "profitLoss": "None", "dividendPayout": "16830000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164750000", "capitalExpenditures": "72406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74334000", "cashflowFromInvestment": "-69972000", "stockBasedCompensation": "7465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16830000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85641000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 411815000, "cost_of_revenue": 106265000, "gross_profit": 305550000, "ebit": 199223000, "ebitda": 286528000, "pretax_income": 141059000, "tax_provision": 25765000, "net_income": 115294000, "net_income_to_common": 115294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190289000, "total_current_assets": 342378000, "total_assets": 6759510000, "short_term_debt": 22414000, "long_term_debt": 3626928000, "total_debt": 3649342000, "total_liabilities": 4950240000, "total_equity": 1809270000, "shares_outstanding": 6025092, "goodwill_and_intangibles": 3531954000 }, "cash_flow": { "operating_cash_flow": 151669000, "capital_expenditure": 115720000, "free_cash_flow": 267389000, "dividends_paid": 16766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232819, "ticker_id": 622, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199223000", "ebitda": "286528000", "netIncome": "115294000", "grossProfit": "305550000", "depreciation": "None", "totalRevenue": "411815000", "costOfRevenue": "106265000", "interestIncome": "5311000", "incomeBeforeTax": "141059000", "interestExpense": "42381000", "operatingIncome": "127229000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25765000", "reportedCurrency": "USD", "netInterestIncome": "-37070000", "nonInterestIncome": "None", "operatingExpenses": "178321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87305000", "sellingGeneralAndAdministrative": "89022000", "netIncomeFromContinuingOperations": "115294000" }, "balance": { "goodwill": "928947000", "inventory": "53444000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6759510000", "longTermDebt": "3626928000", "shortTermDebt": "22414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2603007000", "reportedCurrency": "USD", "retainedEarnings": "1761667000", "totalLiabilities": "4950240000", "otherCurrentAssets": "58116000", "totalCurrentAssets": "342378000", "currentLongTermDebt": "19023000", "longTermInvestments": "1127675000", "shortTermInvestments": "-2228000", "currentNetReceivables": "93973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6417132000", "currentAccountsPayable": "45025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3656110000", "totalShareholderEquity": "1809270000", "capitalLeaseObligations": "10159000", "otherCurrentLiabilities": "91132000", "totalCurrentLiabilities": "202837000", "otherNonCurrentLiabilities": "2515000", "totalNonCurrentLiabilities": "4747403000", "cashAndShortTermInvestments": "190289000", "commonStockSharesOutstanding": "6025092", "intangibleAssetsExcludingGoodwill": "2603007000", "cashAndCashEquivalentsAtCarryingValue": "190289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115294000", "profitLoss": "None", "dividendPayout": "16766000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3045000", "operatingCashflow": "151669000", "capitalExpenditures": "115720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71570000", "cashflowFromInvestment": "-129442000", "stockBasedCompensation": "7601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411815000, "cost_of_revenue": 106265000, "gross_profit": 305550000, "research_and_development": null, "selling_general_admin": 89022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199223000, "depreciation_amortisation": 87305000, "ebitda": 286528000, "interest_expense": 42381000, "interest_income": null, "other_non_operating": null, "pretax_income": 141059000, "tax_provision": 25765000, "effective_tax_rate": null, "net_income": 115294000, "net_income_continuing_ops": 115294000, "net_income_to_common": 115294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190289000, "short_term_investments": -2228000, "net_receivables": 93973000, "inventory": 53444000, "other_current_assets": null, "total_current_assets": 342378000, "net_ppe": null, "goodwill": 928947000, "intangible_assets": 2603007000, "goodwill_and_intangibles": 3531954000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6417132000, "total_assets": 6759510000, "short_term_debt": 22414000, "accounts_payable": 45025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202837000, "long_term_debt": 3626928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4747403000, "total_liabilities": 4950240000, "total_debt": 3649342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1761667000, "total_equity": 1809270000, "shares_outstanding": 6025092, "operating_cash_flow": 151669000, "stock_based_compensation": 7601000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129442000, "dividends_paid": 16766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71570000, "free_cash_flow": 267389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199223000", "ebitda": "286528000", "netIncome": "115294000", "grossProfit": "305550000", "depreciation": "None", "totalRevenue": "411815000", "costOfRevenue": "106265000", "interestIncome": "5311000", "incomeBeforeTax": "141059000", "interestExpense": "42381000", "operatingIncome": "127229000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25765000", "reportedCurrency": "USD", "netInterestIncome": "-37070000", "nonInterestIncome": "None", "operatingExpenses": "178321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87305000", "sellingGeneralAndAdministrative": "89022000", "netIncomeFromContinuingOperations": "115294000" }, "balance": { "goodwill": "928947000", "inventory": "53444000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6759510000", "longTermDebt": "3626928000", "shortTermDebt": "22414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2603007000", "reportedCurrency": "USD", "retainedEarnings": "1761667000", "totalLiabilities": "4950240000", "otherCurrentAssets": "58116000", "totalCurrentAssets": "342378000", "currentLongTermDebt": "19023000", "longTermInvestments": "1127675000", "shortTermInvestments": "-2228000", "currentNetReceivables": "93973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6417132000", "currentAccountsPayable": "45025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3656110000", "totalShareholderEquity": "1809270000", "capitalLeaseObligations": "10159000", "otherCurrentLiabilities": "91132000", "totalCurrentLiabilities": "202837000", "otherNonCurrentLiabilities": "2515000", "totalNonCurrentLiabilities": "4747403000", "cashAndShortTermInvestments": "190289000", "commonStockSharesOutstanding": "6025092", "intangibleAssetsExcludingGoodwill": "2603007000", "cashAndCashEquivalentsAtCarryingValue": "190289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115294000", "profitLoss": "None", "dividendPayout": "16766000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3045000", "operatingCashflow": "151669000", "capitalExpenditures": "115720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71570000", "cashflowFromInvestment": "-129442000", "stockBasedCompensation": "7601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87305000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 420348000, "cost_of_revenue": 109682000, "gross_profit": 310666000, "ebit": 107158000, "ebitda": 190076000, "pretax_income": 47555000, "tax_provision": 17258000, "net_income": 30297000, "net_income_to_common": 30297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239632000, "total_current_assets": 394380000, "total_assets": 6911775000, "short_term_debt": 22463000, "long_term_debt": 3679618000, "total_debt": 3702081000, "total_liabilities": 5109042000, "total_equity": 1802733000, "shares_outstanding": 6026285, "goodwill_and_intangibles": 3546897000 }, "cash_flow": { "operating_cash_flow": 180152000, "capital_expenditure": 69206000, "free_cash_flow": 249358000, "dividends_paid": 16699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232821, "ticker_id": 622, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107158000", "ebitda": "190076000", "netIncome": "30297000", "grossProfit": "310666000", "depreciation": "None", "totalRevenue": "420348000", "costOfRevenue": "109682000", "interestIncome": "4836000", "incomeBeforeTax": "47555000", "interestExpense": "38548000", "operatingIncome": "132530000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17258000", "reportedCurrency": "USD", "netInterestIncome": "-43384000", "nonInterestIncome": "None", "operatingExpenses": "178136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82918000", "sellingGeneralAndAdministrative": "92726000", "netIncomeFromContinuingOperations": "39472000" }, "balance": { "goodwill": "928947000", "inventory": "-31767000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6911775000", "longTermDebt": "3679618000", "shortTermDebt": "22463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2617950000", "reportedCurrency": "USD", "retainedEarnings": "1727014000", "totalLiabilities": "5109042000", "otherCurrentAssets": "68417000", "totalCurrentAssets": "394380000", "currentLongTermDebt": "19019000", "longTermInvestments": "1127185000", "shortTermInvestments": "31767000", "currentNetReceivables": "86331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6517395000", "currentAccountsPayable": "42879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1758117000", "shortLongTermDebtTotal": "3708770000", "totalShareholderEquity": "1802733000", "capitalLeaseObligations": "10133000", "otherCurrentLiabilities": "105790000", "totalCurrentLiabilities": "218249000", "otherNonCurrentLiabilities": "236831000", "totalNonCurrentLiabilities": "4890793000", "cashAndShortTermInvestments": "239632000", "commonStockSharesOutstanding": "6026285", "intangibleAssetsExcludingGoodwill": "2617950000", "cashAndCashEquivalentsAtCarryingValue": "239632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39472000", "profitLoss": "None", "dividendPayout": "16699000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-16864000", "operatingCashflow": "180152000", "capitalExpenditures": "69206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88322000", "cashflowFromInvestment": "-12932000", "stockBasedCompensation": "10235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420348000, "cost_of_revenue": 109682000, "gross_profit": 310666000, "research_and_development": null, "selling_general_admin": 92726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107158000, "depreciation_amortisation": 82918000, "ebitda": 190076000, "interest_expense": 38548000, "interest_income": null, "other_non_operating": null, "pretax_income": 47555000, "tax_provision": 17258000, "effective_tax_rate": null, "net_income": 30297000, "net_income_continuing_ops": 39472000, "net_income_to_common": 30297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239632000, "short_term_investments": 31767000, "net_receivables": 86331000, "inventory": -31767000, "other_current_assets": null, "total_current_assets": 394380000, "net_ppe": null, "goodwill": 928947000, "intangible_assets": 2617950000, "goodwill_and_intangibles": 3546897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6517395000, "total_assets": 6911775000, "short_term_debt": 22463000, "accounts_payable": 42879000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218249000, "long_term_debt": 3679618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4890793000, "total_liabilities": 5109042000, "total_debt": 3702081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1727014000, "total_equity": 1802733000, "shares_outstanding": 6026285, "operating_cash_flow": 180152000, "stock_based_compensation": 10235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12932000, "dividends_paid": 16699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88322000, "free_cash_flow": 249358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107158000", "ebitda": "190076000", "netIncome": "30297000", "grossProfit": "310666000", "depreciation": "None", "totalRevenue": "420348000", "costOfRevenue": "109682000", "interestIncome": "4836000", "incomeBeforeTax": "47555000", "interestExpense": "38548000", "operatingIncome": "132530000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17258000", "reportedCurrency": "USD", "netInterestIncome": "-43384000", "nonInterestIncome": "None", "operatingExpenses": "178136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82918000", "sellingGeneralAndAdministrative": "92726000", "netIncomeFromContinuingOperations": "39472000" }, "balance": { "goodwill": "928947000", "inventory": "-31767000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6911775000", "longTermDebt": "3679618000", "shortTermDebt": "22463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2617950000", "reportedCurrency": "USD", "retainedEarnings": "1727014000", "totalLiabilities": "5109042000", "otherCurrentAssets": "68417000", "totalCurrentAssets": "394380000", "currentLongTermDebt": "19019000", "longTermInvestments": "1127185000", "shortTermInvestments": "31767000", "currentNetReceivables": "86331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6517395000", "currentAccountsPayable": "42879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1758117000", "shortLongTermDebtTotal": "3708770000", "totalShareholderEquity": "1802733000", "capitalLeaseObligations": "10133000", "otherCurrentLiabilities": "105790000", "totalCurrentLiabilities": "218249000", "otherNonCurrentLiabilities": "236831000", "totalNonCurrentLiabilities": "4890793000", "cashAndShortTermInvestments": "239632000", "commonStockSharesOutstanding": "6026285", "intangibleAssetsExcludingGoodwill": "2617950000", "cashAndCashEquivalentsAtCarryingValue": "239632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39472000", "profitLoss": "None", "dividendPayout": "16699000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-16864000", "operatingCashflow": "180152000", "capitalExpenditures": "69206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88322000", "cashflowFromInvestment": "-12932000", "stockBasedCompensation": "10235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82918000", "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": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "income_statement": { "revenue": 424024000, "cost_of_revenue": 112804000, "gross_profit": 311220000, "ebit": 128447000, "ebitda": 215687000, "pretax_income": 61045000, "tax_provision": 16811000, "net_income": 44234000, "net_income_to_common": 44234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160734000, "total_current_assets": 314943000, "total_assets": 6882741000, "short_term_debt": 22917000, "long_term_debt": 3731928000, "total_debt": 3754845000, "total_liabilities": 5115001000, "total_equity": 1767740000, "shares_outstanding": 6070996, "goodwill_and_intangibles": 3565354000 }, "cash_flow": { "operating_cash_flow": 169564000, "capital_expenditure": 84677000, "free_cash_flow": 254241000, "dividends_paid": 16339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232822, "ticker_id": 622, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:57.925363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128447000", "ebitda": "215687000", "netIncome": "44234000", "grossProfit": "311220000", "depreciation": "None", "totalRevenue": "424024000", "costOfRevenue": "112804000", "interestIncome": "4481000", "incomeBeforeTax": "61045000", "interestExpense": "38737000", "operatingIncome": "135040000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "16811000", "reportedCurrency": "USD", "netInterestIncome": "-43218000", "nonInterestIncome": "None", "operatingExpenses": "176180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15627000", "costofGoodsAndServicesSold": "112804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87240000", "sellingGeneralAndAdministrative": "198977000", "netIncomeFromContinuingOperations": "68761000" }, "balance": { "goodwill": "928947000", "inventory": "-30852000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6882741000", "longTermDebt": "3731928000", "shortTermDebt": "22917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2636407000", "reportedCurrency": "USD", "retainedEarnings": "1704241000", "totalLiabilities": "5115001000", "otherCurrentAssets": "79598000", "totalCurrentAssets": "314943000", "currentLongTermDebt": "19017000", "longTermInvestments": "1192861000", "shortTermInvestments": "30852000", "currentNetReceivables": "74611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6567798000", "currentAccountsPayable": "34111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1748218000", "shortLongTermDebtTotal": "3762340000", "totalShareholderEquity": "1767740000", "capitalLeaseObligations": "11395000", "otherCurrentLiabilities": "92512000", "totalCurrentLiabilities": "194183000", "otherNonCurrentLiabilities": "216078000", "totalNonCurrentLiabilities": "4920818000", "cashAndShortTermInvestments": "160734000", "commonStockSharesOutstanding": "6070996", "intangibleAssetsExcludingGoodwill": "2636407000", "cashAndCashEquivalentsAtCarryingValue": "160734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55246000", "profitLoss": "None", "dividendPayout": "16339000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4378000", "operatingCashflow": "169564000", "capitalExpenditures": "84677000", "changeInReceivables": "-28462000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112746000", "cashflowFromInvestment": "-98816000", "stockBasedCompensation": "5999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41998000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 424024000, "cost_of_revenue": 112804000, "gross_profit": 311220000, "research_and_development": null, "selling_general_admin": 198977000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128447000, "depreciation_amortisation": 87240000, "ebitda": 215687000, "interest_expense": 38737000, "interest_income": null, "other_non_operating": null, "pretax_income": 61045000, "tax_provision": 16811000, "effective_tax_rate": null, "net_income": 44234000, "net_income_continuing_ops": 68761000, "net_income_to_common": 44234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160734000, "short_term_investments": 30852000, "net_receivables": 74611000, "inventory": -30852000, "other_current_assets": null, "total_current_assets": 314943000, "net_ppe": null, "goodwill": 928947000, "intangible_assets": 2636407000, "goodwill_and_intangibles": 3565354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6567798000, "total_assets": 6882741000, "short_term_debt": 22917000, "accounts_payable": 34111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194183000, "long_term_debt": 3731928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4920818000, "total_liabilities": 5115001000, "total_debt": 3754845000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1704241000, "total_equity": 1767740000, "shares_outstanding": 6070996, "operating_cash_flow": 169564000, "stock_based_compensation": 5999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98816000, "dividends_paid": 16339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112746000, "free_cash_flow": 254241000, "net_change_in_cash": -41998000 }, "raw_data": { "income": { "ebit": "128447000", "ebitda": "215687000", "netIncome": "44234000", "grossProfit": "311220000", "depreciation": "None", "totalRevenue": "424024000", "costOfRevenue": "112804000", "interestIncome": "4481000", "incomeBeforeTax": "61045000", "interestExpense": "38737000", "operatingIncome": "135040000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "16811000", "reportedCurrency": "USD", "netInterestIncome": "-43218000", "nonInterestIncome": "None", "operatingExpenses": "176180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15627000", "costofGoodsAndServicesSold": "112804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87240000", "sellingGeneralAndAdministrative": "198977000", "netIncomeFromContinuingOperations": "68761000" }, "balance": { "goodwill": "928947000", "inventory": "-30852000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "6882741000", "longTermDebt": "3731928000", "shortTermDebt": "22917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2636407000", "reportedCurrency": "USD", "retainedEarnings": "1704241000", "totalLiabilities": "5115001000", "otherCurrentAssets": "79598000", "totalCurrentAssets": "314943000", "currentLongTermDebt": "19017000", "longTermInvestments": "1192861000", "shortTermInvestments": "30852000", "currentNetReceivables": "74611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6567798000", "currentAccountsPayable": "34111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1748218000", "shortLongTermDebtTotal": "3762340000", "totalShareholderEquity": "1767740000", "capitalLeaseObligations": "11395000", "otherCurrentLiabilities": "92512000", "totalCurrentLiabilities": "194183000", "otherNonCurrentLiabilities": "216078000", "totalNonCurrentLiabilities": "4920818000", "cashAndShortTermInvestments": "160734000", "commonStockSharesOutstanding": "6070996", "intangibleAssetsExcludingGoodwill": "2636407000", "cashAndCashEquivalentsAtCarryingValue": "160734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55246000", "profitLoss": "None", "dividendPayout": "16339000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4378000", "operatingCashflow": "169564000", "capitalExpenditures": "84677000", "changeInReceivables": "-28462000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112746000", "cashflowFromInvestment": "-98816000", "stockBasedCompensation": "5999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41998000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87240000", "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": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }