{ "ticker": { "uuid": "ec293f26-55af-4f6c-a81e-fe16d7665eb7", "symbol": "SCI", "name": "Service Corporation International", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/ec293f26-55af-4f6c-a81e-fe16d7665eb7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec293f26-55af-4f6c-a81e-fe16d7665eb7/" }, "ticker_metadata": { "id": 3540, "uuid": "ec293f26-55af-4f6c-a81e-fe16d7665eb7", "symbol": "SCI", "name": "Service Corporation International", "asset_type": "equity", "market_cap": 10623767000, "stock_exchange_id": 3, "industry": "Personal Services", "sector": "Consumer Cyclical", "description": "Service Corporation International offers death care products and services in the United States and Canada. The company is headquartered in Houston, Texas.", "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": "ec293f26-55af-4f6c-a81e-fe16d7665eb7", "symbol": "SCI", "name": "Service Corporation International", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/ec293f26-55af-4f6c-a81e-fe16d7665eb7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec293f26-55af-4f6c-a81e-fe16d7665eb7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.32, "quality": 0.84, "momentum": 0.2, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 69.68, "market_cap": 9750183040, "pe_ratio": 15.5686, "earnings_yield": 0.0642, "ebitda_to_ev": 0.0849, "shareholder_yield": 0.0189, "roe": 0.3953, "piotroski_f_score": 7, "momentum_12_1": -0.0027, "volatility_252d": 0.2567 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:33.257289+00:00", "batch_id": "" }, "size": { "price_close": 69.68, "market_cap": 9750183040, "market_cap_usd": 9750183040, "enterprise_value": 14655040040, "shares_outstanding": 139928000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.5686, "pb_ratio": 6.1538, "ptbv_ratio": null, "ps_ratio": 2.251, "pcf_ratio": 10.0992, "pfcf_ratio": 7.4895, "ev_ebitda": 11.7778, "ev_ebit": 15.0235, "ev_sales": 3.3833, "ev_fcf": 11.2571, "earnings_yield": 0.0642, "fcf_yield": 0.0888, "price_to_sales": 2.251, "price_to_book": 6.1538, "price_to_cashflow": 10.0992, "ebitda_to_ev": 0.0849, "sales_yield": 0.2956 }, "yield": { "dividend_yield": 0.0189, "buyback_yield": 0, "shareholder_yield": 0.0189, "debt_paydown_yield": null, "total_yield": 0.0189 }, "quality": { "gross_margin": 0.2621, "operating_margin": 0.2252, "net_margin": 0.1446, "ebitda_margin": 0.2873, "fcf_margin": 0.3006, "roe": 0.3953, "roa": 0.0337, "roic": 0.1312, "roc_greenblatt": null, "asset_turnover": 0.2332, "cash_conversion": 2.0787, "accruals_ratio": -0.0183, "sbc_to_revenue": 0.0041, "piotroski_f_score": 7, "altman_z_score": 0.7633, "earnings_stability_5y": 0.2562, "revenue_stability_5y": 0.1025, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0611, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 10.7231, "net_debt_to_ebitda": 3.9419, "debt_to_assets": 0.2779, "interest_coverage": 3.7824, "current_ratio": 0.5663, "quick_ratio": 0.5177, "net_debt": 4904857000, "local_beta": 0.0002, "volatility_252d": 0.2567, "volatility_60d": 0.6136, "max_drawdown_12m": -0.2057, "risk_adjusted_momentum": -0.0105 }, "growth": { "revenue_growth_1y": 0.0276, "revenue_growth_3y_cagr": 0.016, "revenue_growth_5y_cagr": 0.0418, "eps_growth_1y": 0.1811, "eps_growth_3y_cagr": -0.0136, "eps_growth_5y_cagr": 0.0101, "fcf_growth_1y": -0.0911, "book_value_growth_1y": 0.0043, "revenue_growth": 0.0276, "earnings_growth": 0.1811 }, "momentum": { "price_return_1m": -0.1034, "price_return_3m": -0.1419, "price_return_6m": -0.074, "price_return_9m": -0.0932, "price_return_12m": -0.1059, "price_return_12m_ex1m": -0.0027, "momentum_6m": -0.074, "momentum_12m": -0.1059, "momentum_12_1": -0.0027, "distance_from_52w_high": -0.2057, "distance_from_52w_low": 0, "relative_strength": -0.2058 }, "raw_ttm": { "revenue_ttm": 4331521000, "gross_profit_ttm": 1135108000, "ebit_ttm": 975474000, "ebitda_ttm": 1244297000, "net_income_ttm": 626273000, "eps_diluted_ttm": 4.4757, "operating_cash_flow_ttm": 965444000, "capital_expenditure_ttm": 336399000, "fcf_ttm": 1301843000, "dividends_paid_ttm": 184660000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257895000, "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_current_liabilities": 790598000, "net_ppe": null, "total_assets": 18574749000, "total_debt": 5162816000, "total_equity": 1584411000, "net_working_capital": -543515000, "book_value_per_share": 11.323, "retained_earnings": 458980000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -588943000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 41, "rank_pb": 82, "rank_ptbv": 50, "rank_ps": 52, "rank_pcf": 44, "rank_ev_ebitda": 49, "rank_ev_ebit": 57, "rank_earnings_yield": 41, "rank_fcf_yield": 45, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 7, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 75, "rank_fcf_margin": 29, "rank_piotroski": 20, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 71 }, "composites": { "value_composite": 68, "quality_composite": 16, "momentum_composite": 80, "growth_composite": 81, "yield_composite": 25, "svqf_composite": 21, "vc1_composite": 71, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.5185, "os_score": 0.36, "value_percentile": 0.32, "quality_percentile": 0.84, "momentum_percentile": 0.2, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4924, "ticker_id": 3540, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:33.257289+00:00", "batch_id": "", "os_score_delta": null, "price_close": 69.68, "market_cap": 9750183040, "market_cap_usd": 9750183040, "enterprise_value": 14655040040, "shares_outstanding": 139928000, "fx_rate_to_usd": null, "pe_ratio": 15.56858277, "pb_ratio": 6.15382186, "ptbv_ratio": null, "ps_ratio": 2.25098367, "pcf_ratio": 10.09916996, "pfcf_ratio": 7.48952296, "ev_ebitda": 11.77776692, "ev_ebit": 15.02350656, "ev_sales": 3.38334734, "ev_fcf": 11.25714855, "earnings_yield": 0.06423192, "fcf_yield": 0.08883244, "dividend_yield": 0.01893913, "buyback_yield": 0, "shareholder_yield": 0.01893913, "debt_paydown_yield": null, "total_yield": 0.01893913, "gross_margin": 0.2620576, "operating_margin": 0.22520357, "net_margin": 0.14458501, "ebitda_margin": 0.2872656, "fcf_margin": 0.30055101, "roe": 0.39527181, "roa": 0.03371636, "roic": 0.13122266, "roc_greenblatt": null, "asset_turnover": 0.23319405, "cash_conversion": 2.07871487, "accruals_ratio": -0.01825979, "sbc_to_revenue": 0.0041452, "debt_to_equity": 10.72310152, "net_debt_to_ebitda": 3.94186999, "debt_to_assets": 0.27794809, "interest_coverage": 3.78244634, "current_ratio": 0.56633333, "quick_ratio": 0.5177448, "net_debt": 4904857000, "revenue_growth_1y": 0.02760438, "revenue_growth_3y_cagr": 0.01601454, "revenue_growth_5y_cagr": 0.04179258, "eps_growth_1y": 0.18114128, "eps_growth_3y_cagr": -0.01358211, "eps_growth_5y_cagr": 0.01014546, "fcf_growth_1y": -0.09111835, "book_value_growth_1y": 0.00432622, "piotroski_f_score": 7, "altman_z_score": 0.76327203, "earnings_stability_5y": 0.256243, "revenue_stability_5y": 0.10248, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10344828, "price_return_3m": -0.14190151, "price_return_6m": -0.07401501, "price_return_9m": -0.0932361, "price_return_12m": -0.10585391, "price_return_12m_ex1m": -0.00268321, "distance_from_52w_high": -0.2057449, "distance_from_52w_low": 0, "relative_strength": -0.20581749, "local_beta": 0.0002, "volatility_252d": 0.256681, "volatility_60d": 0.613629, "max_drawdown_12m": -0.2057449, "revenue_ttm": 4331521000, "gross_profit_ttm": 1135108000, "ebit_ttm": 975474000, "ebitda_ttm": 1244297000, "net_income_ttm": 626273000, "eps_diluted_ttm": 4.47568035, "operating_cash_flow_ttm": 965444000, "capital_expenditure_ttm": 336399000, "fcf_ttm": 1301843000, "dividends_paid_ttm": 184660000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257895000, "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_current_liabilities": 790598000, "net_ppe": null, "total_assets": 18574749000, "total_debt": 5162816000, "total_equity": 1584411000, "net_working_capital": -543515000, "book_value_per_share": 11.32304471, "retained_earnings": 458980000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -588943000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 41, "rank_pb": 82, "rank_ptbv": 50, "rank_ps": 52, "rank_pcf": 44, "rank_ev_ebitda": 49, "rank_ev_ebit": 57, "rank_earnings_yield": 41, "rank_fcf_yield": 45, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 7, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 75, "rank_fcf_margin": 29, "rank_piotroski": 20, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 71, "value_composite": 68, "quality_composite": 16, "momentum_composite": 80, "growth_composite": 81, "yield_composite": 25, "svqf_composite": 21, "vc1_composite": 71, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 69.68, "os": 0.36, "value": 0.32, "quality": 0.84, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.5686, "earnings_yield": 0.0642, "shareholder_yield": 0.0189, "roe": 0.3953, "momentum_12_1": -0.0027, "complete_fields": { "id": 4924, "ticker_id": 3540, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:33.257289+00:00", "batch_id": "", "os_score_delta": null, "price_close": 69.68, "market_cap": 9750183040, "market_cap_usd": 9750183040, "enterprise_value": 14655040040, "shares_outstanding": 139928000, "fx_rate_to_usd": null, "pe_ratio": 15.56858277, "pb_ratio": 6.15382186, "ptbv_ratio": null, "ps_ratio": 2.25098367, "pcf_ratio": 10.09916996, "pfcf_ratio": 7.48952296, "ev_ebitda": 11.77776692, "ev_ebit": 15.02350656, "ev_sales": 3.38334734, "ev_fcf": 11.25714855, "earnings_yield": 0.06423192, "fcf_yield": 0.08883244, "dividend_yield": 0.01893913, "buyback_yield": 0, "shareholder_yield": 0.01893913, "debt_paydown_yield": null, "total_yield": 0.01893913, "gross_margin": 0.2620576, "operating_margin": 0.22520357, "net_margin": 0.14458501, "ebitda_margin": 0.2872656, "fcf_margin": 0.30055101, "roe": 0.39527181, "roa": 0.03371636, "roic": 0.13122266, "roc_greenblatt": null, "asset_turnover": 0.23319405, "cash_conversion": 2.07871487, "accruals_ratio": -0.01825979, "sbc_to_revenue": 0.0041452, "debt_to_equity": 10.72310152, "net_debt_to_ebitda": 3.94186999, "debt_to_assets": 0.27794809, "interest_coverage": 3.78244634, "current_ratio": 0.56633333, "quick_ratio": 0.5177448, "net_debt": 4904857000, "revenue_growth_1y": 0.02760438, "revenue_growth_3y_cagr": 0.01601454, "revenue_growth_5y_cagr": 0.04179258, "eps_growth_1y": 0.18114128, "eps_growth_3y_cagr": -0.01358211, "eps_growth_5y_cagr": 0.01014546, "fcf_growth_1y": -0.09111835, "book_value_growth_1y": 0.00432622, "piotroski_f_score": 7, "altman_z_score": 0.76327203, "earnings_stability_5y": 0.256243, "revenue_stability_5y": 0.10248, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10344828, "price_return_3m": -0.14190151, "price_return_6m": -0.07401501, "price_return_9m": -0.0932361, "price_return_12m": -0.10585391, "price_return_12m_ex1m": -0.00268321, "distance_from_52w_high": -0.2057449, "distance_from_52w_low": 0, "relative_strength": -0.20581749, "local_beta": 0.0002, "volatility_252d": 0.256681, "volatility_60d": 0.613629, "max_drawdown_12m": -0.2057449, "revenue_ttm": 4331521000, "gross_profit_ttm": 1135108000, "ebit_ttm": 975474000, "ebitda_ttm": 1244297000, "net_income_ttm": 626273000, "eps_diluted_ttm": 4.47568035, "operating_cash_flow_ttm": 965444000, "capital_expenditure_ttm": 336399000, "fcf_ttm": 1301843000, "dividends_paid_ttm": 184660000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257895000, "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_current_liabilities": 790598000, "net_ppe": null, "total_assets": 18574749000, "total_debt": 5162816000, "total_equity": 1584411000, "net_working_capital": -543515000, "book_value_per_share": 11.32304471, "retained_earnings": 458980000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -588943000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 41, "rank_pb": 82, "rank_ptbv": 50, "rank_ps": 52, "rank_pcf": 44, "rank_ev_ebitda": 49, "rank_ev_ebit": 57, "rank_earnings_yield": 41, "rank_fcf_yield": 45, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 7, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 75, "rank_fcf_margin": 29, "rank_piotroski": 20, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 71, "value_composite": 68, "quality_composite": 16, "momentum_composite": 80, "growth_composite": 81, "yield_composite": 25, "svqf_composite": 21, "vc1_composite": 71, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 4309234000, "cost_of_revenue": 3169160000, "gross_profit": 1140074000, "ebit": 973916000, "ebitda": 1314202000, "pretax_income": 729783000, "tax_provision": 186938000, "net_income": 542614000, "net_income_to_common": 542614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 142689000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 942798000, "capital_expenditure": 388553000, "free_cash_flow": 1331351000, "dividends_paid": 183571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326845, "ticker_id": 3540, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "973916000", "ebitda": "1314202000", "netIncome": "542614000", "grossProfit": "1140074000", "depreciation": "None", "totalRevenue": "4309234000", "costOfRevenue": "3169160000", "interestIncome": "255372000", "incomeBeforeTax": "729783000", "interestExpense": "255372000", "operatingIncome": "973916000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "186938000", "reportedCurrency": "USD", "netInterestIncome": "-255372000", "nonInterestIncome": "None", "operatingExpenses": "166158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3169160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340286000", "sellingGeneralAndAdministrative": "166158000", "netIncomeFromContinuingOperations": "542845000" }, "balance": { "goodwill": "2169055000", "inventory": "35246000", "commonStock": "139678000", "currentDebt": "None", "investments": "None", "totalAssets": "18654512000", "longTermDebt": "5082970000", "shortTermDebt": "56847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "473574000", "reportedCurrency": "USD", "retainedEarnings": "498958000", "totalLiabilities": "17015671000", "otherCurrentAssets": "32551000", "totalCurrentAssets": "411793000", "currentLongTermDebt": "83016000", "longTermInvestments": "8197570000", "shortTermInvestments": "84163000", "currentNetReceivables": "100415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18242719000", "currentAccountsPayable": "233926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5001263000", "shortLongTermDebtTotal": "5139817000", "totalShareholderEquity": "1638271000", "capitalLeaseObligations": "50786000", "otherCurrentLiabilities": "-1094110000", "totalCurrentLiabilities": "745704000", "otherNonCurrentLiabilities": "2400551000", "totalNonCurrentLiabilities": "16269967000", "cashAndShortTermInvestments": "243581000", "commonStockSharesOutstanding": "142689000", "intangibleAssetsExcludingGoodwill": "473574000", "cashAndCashEquivalentsAtCarryingValue": "243581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "542845000", "profitLoss": "None", "dividendPayout": "183571000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "942798000", "capitalExpenditures": "388553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374726000", "cashflowFromInvestment": "-548284000", "stockBasedCompensation": "17633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-461015000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4309234000, "cost_of_revenue": 3169160000, "gross_profit": 1140074000, "research_and_development": null, "selling_general_admin": 166158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 973916000, "depreciation_amortisation": 340286000, "ebitda": 1314202000, "interest_expense": 255372000, "interest_income": null, "other_non_operating": null, "pretax_income": 729783000, "tax_provision": 186938000, "effective_tax_rate": null, "net_income": 542614000, "net_income_continuing_ops": 542845000, "net_income_to_common": 542614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243581000, "short_term_investments": 84163000, "net_receivables": 100415000, "inventory": 35246000, "other_current_assets": null, "total_current_assets": 411793000, "net_ppe": null, "goodwill": 2169055000, "intangible_assets": 473574000, "goodwill_and_intangibles": 2642629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18242719000, "total_assets": 18654512000, "short_term_debt": 56847000, "accounts_payable": 233926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 745704000, "long_term_debt": 5082970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16269967000, "total_liabilities": 17015671000, "total_debt": 5139817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 498958000, "total_equity": 1638271000, "shares_outstanding": 142689000, "operating_cash_flow": 942798000, "stock_based_compensation": 17633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 388553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -548284000, "dividends_paid": 183571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -374726000, "free_cash_flow": 1331351000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "973916000", "ebitda": "1314202000", "netIncome": "542614000", "grossProfit": "1140074000", "depreciation": "None", "totalRevenue": "4309234000", "costOfRevenue": "3169160000", "interestIncome": "255372000", "incomeBeforeTax": "729783000", "interestExpense": "255372000", "operatingIncome": "973916000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "186938000", "reportedCurrency": "USD", "netInterestIncome": "-255372000", "nonInterestIncome": "None", "operatingExpenses": "166158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3169160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340286000", "sellingGeneralAndAdministrative": "166158000", "netIncomeFromContinuingOperations": "542845000" }, "balance": { "goodwill": "2169055000", "inventory": "35246000", "commonStock": "139678000", "currentDebt": "None", "investments": "None", "totalAssets": "18654512000", "longTermDebt": "5082970000", "shortTermDebt": "56847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "473574000", "reportedCurrency": "USD", "retainedEarnings": "498958000", "totalLiabilities": "17015671000", "otherCurrentAssets": "32551000", "totalCurrentAssets": "411793000", "currentLongTermDebt": "83016000", "longTermInvestments": "8197570000", "shortTermInvestments": "84163000", "currentNetReceivables": "100415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18242719000", "currentAccountsPayable": "233926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5001263000", "shortLongTermDebtTotal": "5139817000", "totalShareholderEquity": "1638271000", "capitalLeaseObligations": "50786000", "otherCurrentLiabilities": "-1094110000", "totalCurrentLiabilities": "745704000", "otherNonCurrentLiabilities": "2400551000", "totalNonCurrentLiabilities": "16269967000", "cashAndShortTermInvestments": "243581000", "commonStockSharesOutstanding": "142689000", "intangibleAssetsExcludingGoodwill": "473574000", "cashAndCashEquivalentsAtCarryingValue": "243581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "542845000", "profitLoss": "None", "dividendPayout": "183571000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "942798000", "capitalExpenditures": "388553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374726000", "cashflowFromInvestment": "-548284000", "stockBasedCompensation": "17633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-461015000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 4186379000, "cost_of_revenue": 3095722000, "gross_profit": 1090657000, "ebit": 933189000, "ebitda": 1261132000, "pretax_income": 675418000, "tax_provision": 156665000, "net_income": 518648000, "net_income_to_common": 518648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218766000, "total_current_assets": 377330000, "total_assets": 17379438000, "short_term_debt": 121884000, "long_term_debt": 4751448000, "total_debt": 4873332000, "total_liabilities": 15700769000, "total_equity": 1678005000, "shares_outstanding": 146782000, "goodwill_and_intangibles": 2593397000 }, "cash_flow": { "operating_cash_flow": 944912000, "capital_expenditure": 389107000, "free_cash_flow": 1334019000, "dividends_paid": 174282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326850, "ticker_id": 3540, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "933189000", "ebitda": "1261132000", "netIncome": "518648000", "grossProfit": "1090657000", "depreciation": "None", "totalRevenue": "4186379000", "costOfRevenue": "3095722000", "interestIncome": "257771000", "incomeBeforeTax": "675418000", "interestExpense": "257771000", "operatingIncome": "927680000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "156665000", "reportedCurrency": "USD", "netInterestIncome": "-257771000", "nonInterestIncome": "None", "operatingExpenses": "162977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3095722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327943000", "sellingGeneralAndAdministrative": "139019000", "netIncomeFromContinuingOperations": "518753000" }, "balance": { "goodwill": "2081015000", "inventory": "33318000", "commonStock": "146670000", "currentDebt": "None", "investments": "None", "totalAssets": "17379438000", "longTermDebt": "4751448000", "shortTermDebt": "121884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "512382000", "reportedCurrency": "USD", "retainedEarnings": "553701000", "totalLiabilities": "15700769000", "otherCurrentAssets": "27130000", "totalCurrentAssets": "377330000", "currentLongTermDebt": "114023000", "longTermInvestments": "7322591000", "shortTermInvestments": "76380000", "currentNetReceivables": "98116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17002108000", "currentAccountsPayable": "203344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4760586000", "shortLongTermDebtTotal": "4918601000", "totalShareholderEquity": "1678005000", "capitalLeaseObligations": "53130000", "otherCurrentLiabilities": "382577000", "totalCurrentLiabilities": "723839000", "otherNonCurrentLiabilities": "2169302000", "totalNonCurrentLiabilities": "14976930000", "cashAndShortTermInvestments": "218766000", "commonStockSharesOutstanding": "146782000", "intangibleAssetsExcludingGoodwill": "512382000", "cashAndCashEquivalentsAtCarryingValue": "218766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518753000", "profitLoss": "None", "dividendPayout": "174282000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "944912000", "capitalExpenditures": "389107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-319641000", "cashflowFromInvestment": "-620949000", "stockBasedCompensation": "17163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "327943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4186379000, "cost_of_revenue": 3095722000, "gross_profit": 1090657000, "research_and_development": null, "selling_general_admin": 139019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 933189000, "depreciation_amortisation": 327943000, "ebitda": 1261132000, "interest_expense": 257771000, "interest_income": null, "other_non_operating": null, "pretax_income": 675418000, "tax_provision": 156665000, "effective_tax_rate": null, "net_income": 518648000, "net_income_continuing_ops": 518753000, "net_income_to_common": 518648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218766000, "short_term_investments": 76380000, "net_receivables": 98116000, "inventory": 33318000, "other_current_assets": null, "total_current_assets": 377330000, "net_ppe": null, "goodwill": 2081015000, "intangible_assets": 512382000, "goodwill_and_intangibles": 2593397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17002108000, "total_assets": 17379438000, "short_term_debt": 121884000, "accounts_payable": 203344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 723839000, "long_term_debt": 4751448000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14976930000, "total_liabilities": 15700769000, "total_debt": 4873332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 553701000, "total_equity": 1678005000, "shares_outstanding": 146782000, "operating_cash_flow": 944912000, "stock_based_compensation": 17163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 389107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -620949000, "dividends_paid": 174282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -319641000, "free_cash_flow": 1334019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "933189000", "ebitda": "1261132000", "netIncome": "518648000", "grossProfit": "1090657000", "depreciation": "None", "totalRevenue": "4186379000", "costOfRevenue": "3095722000", "interestIncome": "257771000", "incomeBeforeTax": "675418000", "interestExpense": "257771000", "operatingIncome": "927680000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "156665000", "reportedCurrency": "USD", "netInterestIncome": "-257771000", "nonInterestIncome": "None", "operatingExpenses": "162977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3095722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327943000", "sellingGeneralAndAdministrative": "139019000", "netIncomeFromContinuingOperations": "518753000" }, "balance": { "goodwill": "2081015000", "inventory": "33318000", "commonStock": "146670000", "currentDebt": "None", "investments": "None", "totalAssets": "17379438000", "longTermDebt": "4751448000", "shortTermDebt": "121884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "512382000", "reportedCurrency": "USD", "retainedEarnings": "553701000", "totalLiabilities": "15700769000", "otherCurrentAssets": "27130000", "totalCurrentAssets": "377330000", "currentLongTermDebt": "114023000", "longTermInvestments": "7322591000", "shortTermInvestments": "76380000", "currentNetReceivables": "98116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17002108000", "currentAccountsPayable": "203344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4760586000", "shortLongTermDebtTotal": "4918601000", "totalShareholderEquity": "1678005000", "capitalLeaseObligations": "53130000", "otherCurrentLiabilities": "382577000", "totalCurrentLiabilities": "723839000", "otherNonCurrentLiabilities": "2169302000", "totalNonCurrentLiabilities": "14976930000", "cashAndShortTermInvestments": "218766000", "commonStockSharesOutstanding": "146782000", "intangibleAssetsExcludingGoodwill": "512382000", "cashAndCashEquivalentsAtCarryingValue": "218766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518753000", "profitLoss": "None", "dividendPayout": "174282000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "944912000", "capitalExpenditures": "389107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-319641000", "cashflowFromInvestment": "-620949000", "stockBasedCompensation": "17163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "327943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 4099778000, "cost_of_revenue": 3007971000, "gross_profit": 1091807000, "ebit": 948053000, "ebitda": 1259295000, "pretax_income": 708606000, "tax_provision": 170945000, "net_income": 537317000, "net_income_to_common": 537317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221557000, "total_current_assets": 498286000, "total_assets": 16355400000, "short_term_debt": 107685000, "long_term_debt": 4649155000, "total_debt": 4756840000, "total_liabilities": 14813927000, "total_equity": 1541264000, "shares_outstanding": 152351000, "goodwill_and_intangibles": 2462295000 }, "cash_flow": { "operating_cash_flow": 869043000, "capital_expenditure": 361793000, "free_cash_flow": 1230836000, "dividends_paid": 167983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326855, "ticker_id": 3540, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "948053000", "ebitda": "1259295000", "netIncome": "537317000", "grossProfit": "1091807000", "depreciation": "None", "totalRevenue": "4099778000", "costOfRevenue": "3007971000", "interestIncome": "239447000", "incomeBeforeTax": "708606000", "interestExpense": "239447000", "operatingIncome": "944255000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "170945000", "reportedCurrency": "USD", "netInterestIncome": "-223906000", "nonInterestIncome": "None", "operatingExpenses": "147552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3007971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311242000", "sellingGeneralAndAdministrative": "157368000", "netIncomeFromContinuingOperations": "491640000" }, "balance": { "goodwill": "1977186000", "inventory": "33597000", "commonStock": "146323000", "currentDebt": "None", "investments": "None", "totalAssets": "16355400000", "longTermDebt": "4649155000", "shortTermDebt": "107685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "485109000", "reportedCurrency": "USD", "retainedEarnings": "432454000", "totalLiabilities": "14813927000", "otherCurrentAssets": "23010000", "totalCurrentAssets": "498286000", "currentLongTermDebt": "99903000", "longTermInvestments": "6617220000", "shortTermInvestments": "-1950572000", "currentNetReceivables": "220122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15857114000", "currentAccountsPayable": "203352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4551918000", "shortLongTermDebtTotal": "4802890000", "totalShareholderEquity": "1541264000", "capitalLeaseObligations": "53832000", "otherCurrentLiabilities": "424112000", "totalCurrentLiabilities": "749100000", "otherNonCurrentLiabilities": "1954052000", "totalNonCurrentLiabilities": "14064827000", "cashAndShortTermInvestments": "221557000", "commonStockSharesOutstanding": "152351000", "intangibleAssetsExcludingGoodwill": "485109000", "cashAndCashEquivalentsAtCarryingValue": "221557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "537661000", "profitLoss": "None", "dividendPayout": "167983000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9676000", "operatingCashflow": "869043000", "capitalExpenditures": "361793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381142000", "cashflowFromInvestment": "-469386000", "stockBasedCompensation": "15423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-544844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4099778000, "cost_of_revenue": 3007971000, "gross_profit": 1091807000, "research_and_development": null, "selling_general_admin": 157368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 948053000, "depreciation_amortisation": 311242000, "ebitda": 1259295000, "interest_expense": 239447000, "interest_income": null, "other_non_operating": null, "pretax_income": 708606000, "tax_provision": 170945000, "effective_tax_rate": null, "net_income": 537317000, "net_income_continuing_ops": 491640000, "net_income_to_common": 537317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221557000, "short_term_investments": -1950572000, "net_receivables": 220122000, "inventory": 33597000, "other_current_assets": null, "total_current_assets": 498286000, "net_ppe": null, "goodwill": 1977186000, "intangible_assets": 485109000, "goodwill_and_intangibles": 2462295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15857114000, "total_assets": 16355400000, "short_term_debt": 107685000, "accounts_payable": 203352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 749100000, "long_term_debt": 4649155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14064827000, "total_liabilities": 14813927000, "total_debt": 4756840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 432454000, "total_equity": 1541264000, "shares_outstanding": 152351000, "operating_cash_flow": 869043000, "stock_based_compensation": 15423000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 361793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -469386000, "dividends_paid": 167983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -381142000, "free_cash_flow": 1230836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "948053000", "ebitda": "1259295000", "netIncome": "537317000", "grossProfit": "1091807000", "depreciation": "None", "totalRevenue": "4099778000", "costOfRevenue": "3007971000", "interestIncome": "239447000", "incomeBeforeTax": "708606000", "interestExpense": "239447000", "operatingIncome": "944255000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "170945000", "reportedCurrency": "USD", "netInterestIncome": "-223906000", "nonInterestIncome": "None", "operatingExpenses": "147552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3007971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311242000", "sellingGeneralAndAdministrative": "157368000", "netIncomeFromContinuingOperations": "491640000" }, "balance": { "goodwill": "1977186000", "inventory": "33597000", "commonStock": "146323000", "currentDebt": "None", "investments": "None", "totalAssets": "16355400000", "longTermDebt": "4649155000", "shortTermDebt": "107685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "485109000", "reportedCurrency": "USD", "retainedEarnings": "432454000", "totalLiabilities": "14813927000", "otherCurrentAssets": "23010000", "totalCurrentAssets": "498286000", "currentLongTermDebt": "99903000", "longTermInvestments": "6617220000", "shortTermInvestments": "-1950572000", "currentNetReceivables": "220122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15857114000", "currentAccountsPayable": "203352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4551918000", "shortLongTermDebtTotal": "4802890000", "totalShareholderEquity": "1541264000", "capitalLeaseObligations": "53832000", "otherCurrentLiabilities": "424112000", "totalCurrentLiabilities": "749100000", "otherNonCurrentLiabilities": "1954052000", "totalNonCurrentLiabilities": "14064827000", "cashAndShortTermInvestments": "221557000", "commonStockSharesOutstanding": "152351000", "intangibleAssetsExcludingGoodwill": "485109000", "cashAndCashEquivalentsAtCarryingValue": "221557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "537661000", "profitLoss": "None", "dividendPayout": "167983000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9676000", "operatingCashflow": "869043000", "capitalExpenditures": "361793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381142000", "cashflowFromInvestment": "-469386000", "stockBasedCompensation": "15423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-544844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 4108661000, "cost_of_revenue": 2954059000, "gross_profit": 1154602000, "ebit": 984873000, "ebitda": 1272681000, "pretax_income": 755628000, "tax_provision": 189594000, "net_income": 565338000, "net_income_to_common": 565338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191938000, "total_current_assets": 359846000, "total_assets": 15066037000, "short_term_debt": 137439000, "long_term_debt": 4251083000, "total_debt": 4388522000, "total_liabilities": 13392614000, "total_equity": 1673191000, "shares_outstanding": 160131000, "goodwill_and_intangibles": 2426598000 }, "cash_flow": { "operating_cash_flow": 825725000, "capital_expenditure": 369709000, "free_cash_flow": 1195434000, "dividends_paid": 160035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326860, "ticker_id": 3540, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "984873000", "ebitda": "1272681000", "netIncome": "565338000", "grossProfit": "1154602000", "depreciation": "None", "totalRevenue": "4108661000", "costOfRevenue": "2954059000", "interestIncome": "172109000", "incomeBeforeTax": "755628000", "interestExpense": "172109000", "operatingIncome": "927316000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "189594000", "reportedCurrency": "USD", "netInterestIncome": "-172109000", "nonInterestIncome": "None", "operatingExpenses": "227286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1225000", "costofGoodsAndServicesSold": "2954059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287808000", "sellingGeneralAndAdministrative": "237248000", "netIncomeFromContinuingOperations": "566034000" }, "balance": { "goodwill": "1945588000", "inventory": "31740000", "commonStock": "153940000", "currentDebt": "None", "investments": "None", "totalAssets": "15066037000", "longTermDebt": "4251083000", "shortTermDebt": "137439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "481010000", "reportedCurrency": "USD", "retainedEarnings": "544384000", "totalLiabilities": "13392614000", "otherCurrentAssets": "32466000", "totalCurrentAssets": "359846000", "currentLongTermDebt": "90661000", "longTermInvestments": "1702313000", "shortTermInvestments": "4175290000", "currentNetReceivables": "103702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14706191000", "currentAccountsPayable": "177970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2350549000", "shortLongTermDebtTotal": "4433836000", "totalShareholderEquity": "1673191000", "capitalLeaseObligations": "52397000", "otherCurrentLiabilities": "467589000", "totalCurrentLiabilities": "799280000", "otherNonCurrentLiabilities": "2109663000", "totalNonCurrentLiabilities": "12593334000", "cashAndShortTermInvestments": "191938000", "commonStockSharesOutstanding": "160131000", "intangibleAssetsExcludingGoodwill": "481010000", "cashAndCashEquivalentsAtCarryingValue": "191938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "566034000", "profitLoss": "None", "dividendPayout": "160035000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37029000", "operatingCashflow": "825725000", "capitalExpenditures": "369709000", "changeInReceivables": "-304904000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-447997000", "cashflowFromInvestment": "-447881000", "stockBasedCompensation": "14709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70153000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-660850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4108661000, "cost_of_revenue": 2954059000, "gross_profit": 1154602000, "research_and_development": null, "selling_general_admin": 237248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 984873000, "depreciation_amortisation": 287808000, "ebitda": 1272681000, "interest_expense": 172109000, "interest_income": null, "other_non_operating": null, "pretax_income": 755628000, "tax_provision": 189594000, "effective_tax_rate": null, "net_income": 565338000, "net_income_continuing_ops": 566034000, "net_income_to_common": 565338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191938000, "short_term_investments": 4175290000, "net_receivables": 103702000, "inventory": 31740000, "other_current_assets": null, "total_current_assets": 359846000, "net_ppe": null, "goodwill": 1945588000, "intangible_assets": 481010000, "goodwill_and_intangibles": 2426598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14706191000, "total_assets": 15066037000, "short_term_debt": 137439000, "accounts_payable": 177970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 799280000, "long_term_debt": 4251083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12593334000, "total_liabilities": 13392614000, "total_debt": 4388522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 544384000, "total_equity": 1673191000, "shares_outstanding": 160131000, "operating_cash_flow": 825725000, "stock_based_compensation": 14709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -447881000, "dividends_paid": 160035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -447997000, "free_cash_flow": 1195434000, "net_change_in_cash": -70153000 }, "raw_data": { "income": { "ebit": "984873000", "ebitda": "1272681000", "netIncome": "565338000", "grossProfit": "1154602000", "depreciation": "None", "totalRevenue": "4108661000", "costOfRevenue": "2954059000", "interestIncome": "172109000", "incomeBeforeTax": "755628000", "interestExpense": "172109000", "operatingIncome": "927316000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "189594000", "reportedCurrency": "USD", "netInterestIncome": "-172109000", "nonInterestIncome": "None", "operatingExpenses": "227286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1225000", "costofGoodsAndServicesSold": "2954059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287808000", "sellingGeneralAndAdministrative": "237248000", "netIncomeFromContinuingOperations": "566034000" }, "balance": { "goodwill": "1945588000", "inventory": "31740000", "commonStock": "153940000", "currentDebt": "None", "investments": "None", "totalAssets": "15066037000", "longTermDebt": "4251083000", "shortTermDebt": "137439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "481010000", "reportedCurrency": "USD", "retainedEarnings": "544384000", "totalLiabilities": "13392614000", "otherCurrentAssets": "32466000", "totalCurrentAssets": "359846000", "currentLongTermDebt": "90661000", "longTermInvestments": "1702313000", "shortTermInvestments": "4175290000", "currentNetReceivables": "103702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14706191000", "currentAccountsPayable": "177970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2350549000", "shortLongTermDebtTotal": "4433836000", "totalShareholderEquity": "1673191000", "capitalLeaseObligations": "52397000", "otherCurrentLiabilities": "467589000", "totalCurrentLiabilities": "799280000", "otherNonCurrentLiabilities": "2109663000", "totalNonCurrentLiabilities": "12593334000", "cashAndShortTermInvestments": "191938000", "commonStockSharesOutstanding": "160131000", "intangibleAssetsExcludingGoodwill": "481010000", "cashAndCashEquivalentsAtCarryingValue": "191938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "566034000", "profitLoss": "None", "dividendPayout": "160035000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37029000", "operatingCashflow": "825725000", "capitalExpenditures": "369709000", "changeInReceivables": "-304904000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-447997000", "cashflowFromInvestment": "-447881000", "stockBasedCompensation": "14709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70153000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-660850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 4143143000, "cost_of_revenue": 2820068000, "gross_profit": 1323075000, "ebit": 1165678000, "ebitda": 1443148000, "pretax_income": 1045500000, "tax_provision": 242248000, "net_income": 802939000, "net_income_to_common": 802939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268626000, "total_current_assets": 441060000, "total_assets": 15691178000, "short_term_debt": 112108000, "long_term_debt": 3901304000, "total_debt": 4013412000, "total_liabilities": 13781729000, "total_equity": 1909445000, "shares_outstanding": 170114000, "goodwill_and_intangibles": 2386797000 }, "cash_flow": { "operating_cash_flow": 920608000, "capital_expenditure": 303660000, "free_cash_flow": 1224268000, "dividends_paid": 146919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326865, "ticker_id": 3540, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1165678000", "ebitda": "1443148000", "netIncome": "802939000", "grossProfit": "1323075000", "depreciation": "None", "totalRevenue": "4143143000", "costOfRevenue": "2820068000", "interestIncome": "150610000", "incomeBeforeTax": "1045500000", "interestExpense": "150610000", "operatingIncome": "1190676000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "242248000", "reportedCurrency": "USD", "netInterestIncome": "-150610000", "nonInterestIncome": "None", "operatingExpenses": "132399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5226000", "costofGoodsAndServicesSold": "2820068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277470000", "sellingGeneralAndAdministrative": "138107000", "netIncomeFromContinuingOperations": "803252000" }, "balance": { "goodwill": "1915082000", "inventory": "25935000", "commonStock": "163114000", "currentDebt": "None", "investments": "None", "totalAssets": "15691178000", "longTermDebt": "3901304000", "shortTermDebt": "112108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "471715000", "reportedCurrency": "USD", "retainedEarnings": "727021000", "totalLiabilities": "13781729000", "otherCurrentAssets": "26813000", "totalCurrentAssets": "441060000", "currentLongTermDebt": "65016000", "longTermInvestments": "4577000", "shortTermInvestments": "4771542000", "currentNetReceivables": "119686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15250118000", "currentAccountsPayable": "204094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2252158000", "shortLongTermDebtTotal": "4061590000", "totalShareholderEquity": "1909445000", "capitalLeaseObligations": "56227000", "otherCurrentLiabilities": "393328000", "totalCurrentLiabilities": "728261000", "otherNonCurrentLiabilities": "2415021000", "totalNonCurrentLiabilities": "13053468000", "cashAndShortTermInvestments": "268626000", "commonStockSharesOutstanding": "170114000", "intangibleAssetsExcludingGoodwill": "471715000", "cashAndCashEquivalentsAtCarryingValue": "268626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "803252000", "profitLoss": "None", "dividendPayout": "146919000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-53747000", "operatingCashflow": "920608000", "capitalExpenditures": "303660000", "changeInReceivables": "-287846000", "changeInExchangeRate": "-111000", "cashflowFromFinancing": "-465620000", "cashflowFromInvestment": "-414932000", "stockBasedCompensation": "14168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "39945000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-554313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4143143000, "cost_of_revenue": 2820068000, "gross_profit": 1323075000, "research_and_development": null, "selling_general_admin": 138107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1165678000, "depreciation_amortisation": 277470000, "ebitda": 1443148000, "interest_expense": 150610000, "interest_income": null, "other_non_operating": null, "pretax_income": 1045500000, "tax_provision": 242248000, "effective_tax_rate": null, "net_income": 802939000, "net_income_continuing_ops": 803252000, "net_income_to_common": 802939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268626000, "short_term_investments": 4771542000, "net_receivables": 119686000, "inventory": 25935000, "other_current_assets": null, "total_current_assets": 441060000, "net_ppe": null, "goodwill": 1915082000, "intangible_assets": 471715000, "goodwill_and_intangibles": 2386797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15250118000, "total_assets": 15691178000, "short_term_debt": 112108000, "accounts_payable": 204094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 728261000, "long_term_debt": 3901304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13053468000, "total_liabilities": 13781729000, "total_debt": 4013412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 727021000, "total_equity": 1909445000, "shares_outstanding": 170114000, "operating_cash_flow": 920608000, "stock_based_compensation": 14168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -414932000, "dividends_paid": 146919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -465620000, "free_cash_flow": 1224268000, "net_change_in_cash": 39945000 }, "raw_data": { "income": { "ebit": "1165678000", "ebitda": "1443148000", "netIncome": "802939000", "grossProfit": "1323075000", "depreciation": "None", "totalRevenue": "4143143000", "costOfRevenue": "2820068000", "interestIncome": "150610000", "incomeBeforeTax": "1045500000", "interestExpense": "150610000", "operatingIncome": "1190676000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "242248000", "reportedCurrency": "USD", "netInterestIncome": "-150610000", "nonInterestIncome": "None", "operatingExpenses": "132399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5226000", "costofGoodsAndServicesSold": "2820068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277470000", "sellingGeneralAndAdministrative": "138107000", "netIncomeFromContinuingOperations": "803252000" }, "balance": { "goodwill": "1915082000", "inventory": "25935000", "commonStock": "163114000", "currentDebt": "None", "investments": "None", "totalAssets": "15691178000", "longTermDebt": "3901304000", "shortTermDebt": "112108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "471715000", "reportedCurrency": "USD", "retainedEarnings": "727021000", "totalLiabilities": "13781729000", "otherCurrentAssets": "26813000", "totalCurrentAssets": "441060000", "currentLongTermDebt": "65016000", "longTermInvestments": "4577000", "shortTermInvestments": "4771542000", "currentNetReceivables": "119686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15250118000", "currentAccountsPayable": "204094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2252158000", "shortLongTermDebtTotal": "4061590000", "totalShareholderEquity": "1909445000", "capitalLeaseObligations": "56227000", "otherCurrentLiabilities": "393328000", "totalCurrentLiabilities": "728261000", "otherNonCurrentLiabilities": "2415021000", "totalNonCurrentLiabilities": "13053468000", "cashAndShortTermInvestments": "268626000", "commonStockSharesOutstanding": "170114000", "intangibleAssetsExcludingGoodwill": "471715000", "cashAndCashEquivalentsAtCarryingValue": "268626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "803252000", "profitLoss": "None", "dividendPayout": "146919000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-53747000", "operatingCashflow": "920608000", "capitalExpenditures": "303660000", "changeInReceivables": "-287846000", "changeInExchangeRate": "-111000", "cashflowFromFinancing": "-465620000", "cashflowFromInvestment": "-414932000", "stockBasedCompensation": "14168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "39945000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-554313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 3511509000, "cost_of_revenue": 2534682000, "gross_profit": 976827000, "ebit": 833422000, "ebitda": 1091568000, "pretax_income": 662060000, "tax_provision": 145923000, "net_income": 515907000, "net_income_to_common": 515907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236430000, "total_current_assets": 376152000, "total_assets": 14515425000, "short_term_debt": 269288000, "long_term_debt": 3514182000, "total_debt": 3783470000, "total_liabilities": 12762804000, "total_equity": 1752748000, "shares_outstanding": 178990000, "goodwill_and_intangibles": 2321396000 }, "cash_flow": { "operating_cash_flow": 804351000, "capital_expenditure": 222211000, "free_cash_flow": 1026562000, "dividends_paid": 137392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326870, "ticker_id": 3540, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "833422000", "ebitda": "1091568000", "netIncome": "515907000", "grossProfit": "976827000", "depreciation": "None", "totalRevenue": "3511509000", "costOfRevenue": "2534682000", "interestIncome": "163063000", "incomeBeforeTax": "662060000", "interestExpense": "163063000", "operatingIncome": "842770000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "145923000", "reportedCurrency": "USD", "netInterestIncome": "-163063000", "nonInterestIncome": "None", "operatingExpenses": "134057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "18428000", "costofGoodsAndServicesSold": "2534682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258146000", "sellingGeneralAndAdministrative": "141066000", "netIncomeFromContinuingOperations": "516137000" }, "balance": { "goodwill": "1880007000", "inventory": "23929000", "commonStock": "174792000", "currentDebt": "None", "investments": "None", "totalAssets": "14515425000", "longTermDebt": "3514182000", "shortTermDebt": "269288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "441389000", "reportedCurrency": "USD", "retainedEarnings": "560731000", "totalLiabilities": "12762804000", "otherCurrentAssets": "19129000", "totalCurrentAssets": "376152000", "currentLongTermDebt": "260704000", "longTermInvestments": "6902000", "shortTermInvestments": "5345720000", "currentNetReceivables": "96664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14139273000", "currentAccountsPayable": "186401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2133664000", "shortLongTermDebtTotal": "3832126000", "totalShareholderEquity": "1752748000", "capitalLeaseObligations": "57240000", "otherCurrentLiabilities": "348611000", "totalCurrentLiabilities": "815934000", "otherNonCurrentLiabilities": "2234089000", "totalNonCurrentLiabilities": "11946870000", "cashAndShortTermInvestments": "236430000", "commonStockSharesOutstanding": "178990000", "intangibleAssetsExcludingGoodwill": "441389000", "cashAndCashEquivalentsAtCarryingValue": "236430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "516137000", "profitLoss": "None", "dividendPayout": "137392000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-122478000", "operatingCashflow": "804351000", "capitalExpenditures": "222211000", "changeInReceivables": "144279000", "changeInExchangeRate": "2788000", "cashflowFromFinancing": "-492778000", "cashflowFromInvestment": "-318371000", "stockBasedCompensation": "14103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-516870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3511509000, "cost_of_revenue": 2534682000, "gross_profit": 976827000, "research_and_development": null, "selling_general_admin": 141066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 833422000, "depreciation_amortisation": 258146000, "ebitda": 1091568000, "interest_expense": 163063000, "interest_income": null, "other_non_operating": null, "pretax_income": 662060000, "tax_provision": 145923000, "effective_tax_rate": null, "net_income": 515907000, "net_income_continuing_ops": 516137000, "net_income_to_common": 515907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236430000, "short_term_investments": 5345720000, "net_receivables": 96664000, "inventory": 23929000, "other_current_assets": null, "total_current_assets": 376152000, "net_ppe": null, "goodwill": 1880007000, "intangible_assets": 441389000, "goodwill_and_intangibles": 2321396000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14139273000, "total_assets": 14515425000, "short_term_debt": 269288000, "accounts_payable": 186401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 815934000, "long_term_debt": 3514182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11946870000, "total_liabilities": 12762804000, "total_debt": 3783470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 560731000, "total_equity": 1752748000, "shares_outstanding": 178990000, "operating_cash_flow": 804351000, "stock_based_compensation": 14103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318371000, "dividends_paid": 137392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -492778000, "free_cash_flow": 1026562000, "net_change_in_cash": -4010000 }, "raw_data": { "income": { "ebit": "833422000", "ebitda": "1091568000", "netIncome": "515907000", "grossProfit": "976827000", "depreciation": "None", "totalRevenue": "3511509000", "costOfRevenue": "2534682000", "interestIncome": "163063000", "incomeBeforeTax": "662060000", "interestExpense": "163063000", "operatingIncome": "842770000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "145923000", "reportedCurrency": "USD", "netInterestIncome": "-163063000", "nonInterestIncome": "None", "operatingExpenses": "134057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "18428000", "costofGoodsAndServicesSold": "2534682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258146000", "sellingGeneralAndAdministrative": "141066000", "netIncomeFromContinuingOperations": "516137000" }, "balance": { "goodwill": "1880007000", "inventory": "23929000", "commonStock": "174792000", "currentDebt": "None", "investments": "None", "totalAssets": "14515425000", "longTermDebt": "3514182000", "shortTermDebt": "269288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "441389000", "reportedCurrency": "USD", "retainedEarnings": "560731000", "totalLiabilities": "12762804000", "otherCurrentAssets": "19129000", "totalCurrentAssets": "376152000", "currentLongTermDebt": "260704000", "longTermInvestments": "6902000", "shortTermInvestments": "5345720000", "currentNetReceivables": "96664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14139273000", "currentAccountsPayable": "186401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2133664000", "shortLongTermDebtTotal": "3832126000", "totalShareholderEquity": "1752748000", "capitalLeaseObligations": "57240000", "otherCurrentLiabilities": "348611000", "totalCurrentLiabilities": "815934000", "otherNonCurrentLiabilities": "2234089000", "totalNonCurrentLiabilities": "11946870000", "cashAndShortTermInvestments": "236430000", "commonStockSharesOutstanding": "178990000", "intangibleAssetsExcludingGoodwill": "441389000", "cashAndCashEquivalentsAtCarryingValue": "236430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "516137000", "profitLoss": "None", "dividendPayout": "137392000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-122478000", "operatingCashflow": "804351000", "capitalExpenditures": "222211000", "changeInReceivables": "144279000", "changeInExchangeRate": "2788000", "cashflowFromFinancing": "-492778000", "cashflowFromInvestment": "-318371000", "stockBasedCompensation": "14103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-516870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 3230785000, "cost_of_revenue": 2470205000, "gross_profit": 760580000, "ebit": 629852000, "ebitda": 876831000, "pretax_income": 464432000, "tax_provision": 94661000, "net_income": 369596000, "net_income_to_common": 369596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240569000, "total_current_assets": 373553000, "total_assets": 13677430000, "short_term_debt": 95053000, "long_term_debt": 3513530000, "total_debt": 3608583000, "total_liabilities": 11854175000, "total_equity": 1823313000, "shares_outstanding": 185523000, "goodwill_and_intangibles": 2295390000 }, "cash_flow": { "operating_cash_flow": 628755000, "capital_expenditure": 239957000, "free_cash_flow": 868712000, "dividends_paid": 131402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326875, "ticker_id": 3540, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629852000", "ebitda": "876831000", "netIncome": "369596000", "grossProfit": "760580000", "depreciation": "None", "totalRevenue": "3230785000", "costOfRevenue": "2470205000", "interestIncome": "185843000", "incomeBeforeTax": "464432000", "interestExpense": "185843000", "operatingIncome": "666613000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "94661000", "reportedCurrency": "USD", "netInterestIncome": "-185843000", "nonInterestIncome": "None", "operatingExpenses": "126886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16338000", "costofGoodsAndServicesSold": "2470205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246979000", "sellingGeneralAndAdministrative": "126886000", "netIncomeFromContinuingOperations": "559093000" }, "balance": { "goodwill": "1864223000", "inventory": "25118000", "commonStock": "185101000", "currentDebt": "None", "investments": "None", "totalAssets": "13677430000", "longTermDebt": "3513530000", "shortTermDebt": "95053000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "431167000", "reportedCurrency": "USD", "retainedEarnings": "601903000", "totalLiabilities": "11854175000", "otherCurrentAssets": "20290000", "totalCurrentAssets": "373553000", "currentLongTermDebt": "86515000", "longTermInvestments": "1681149000", "shortTermInvestments": "36295000", "currentNetReceivables": "87576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13303877000", "currentAccountsPayable": "174494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2065433000", "shortLongTermDebtTotal": "3660674000", "totalShareholderEquity": "1823313000", "capitalLeaseObligations": "60629000", "otherCurrentLiabilities": "278819000", "totalCurrentLiabilities": "556719000", "otherNonCurrentLiabilities": "2055965000", "totalNonCurrentLiabilities": "11297455999", "cashAndShortTermInvestments": "240569000", "commonStockSharesOutstanding": "185523000", "intangibleAssetsExcludingGoodwill": "431167000", "cashAndCashEquivalentsAtCarryingValue": "240569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369771000", "profitLoss": "None", "dividendPayout": "131402000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-23018000", "operatingCashflow": "628755000", "capitalExpenditures": "239957000", "changeInReceivables": "-12711000", "changeInExchangeRate": "3885000", "cashflowFromFinancing": "-319093000", "cashflowFromInvestment": "-278511000", "stockBasedCompensation": "15029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35036000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3230785000, "cost_of_revenue": 2470205000, "gross_profit": 760580000, "research_and_development": null, "selling_general_admin": 126886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629852000, "depreciation_amortisation": 246979000, "ebitda": 876831000, "interest_expense": 185843000, "interest_income": null, "other_non_operating": null, "pretax_income": 464432000, "tax_provision": 94661000, "effective_tax_rate": null, "net_income": 369596000, "net_income_continuing_ops": 559093000, "net_income_to_common": 369596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240569000, "short_term_investments": 36295000, "net_receivables": 87576000, "inventory": 25118000, "other_current_assets": null, "total_current_assets": 373553000, "net_ppe": null, "goodwill": 1864223000, "intangible_assets": 431167000, "goodwill_and_intangibles": 2295390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13303877000, "total_assets": 13677430000, "short_term_debt": 95053000, "accounts_payable": 174494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556719000, "long_term_debt": 3513530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11297455999, "total_liabilities": 11854175000, "total_debt": 3608583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 601903000, "total_equity": 1823313000, "shares_outstanding": 185523000, "operating_cash_flow": 628755000, "stock_based_compensation": 15029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278511000, "dividends_paid": 131402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -319093000, "free_cash_flow": 868712000, "net_change_in_cash": 35036000 }, "raw_data": { "income": { "ebit": "629852000", "ebitda": "876831000", "netIncome": "369596000", "grossProfit": "760580000", "depreciation": "None", "totalRevenue": "3230785000", "costOfRevenue": "2470205000", "interestIncome": "185843000", "incomeBeforeTax": "464432000", "interestExpense": "185843000", "operatingIncome": "666613000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "94661000", "reportedCurrency": "USD", "netInterestIncome": "-185843000", "nonInterestIncome": "None", "operatingExpenses": "126886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16338000", "costofGoodsAndServicesSold": "2470205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246979000", "sellingGeneralAndAdministrative": "126886000", "netIncomeFromContinuingOperations": "559093000" }, "balance": { "goodwill": "1864223000", "inventory": "25118000", "commonStock": "185101000", "currentDebt": "None", "investments": "None", "totalAssets": "13677430000", "longTermDebt": "3513530000", "shortTermDebt": "95053000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "431167000", "reportedCurrency": "USD", "retainedEarnings": "601903000", "totalLiabilities": "11854175000", "otherCurrentAssets": "20290000", "totalCurrentAssets": "373553000", "currentLongTermDebt": "86515000", "longTermInvestments": "1681149000", "shortTermInvestments": "36295000", "currentNetReceivables": "87576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13303877000", "currentAccountsPayable": "174494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2065433000", "shortLongTermDebtTotal": "3660674000", "totalShareholderEquity": "1823313000", "capitalLeaseObligations": "60629000", "otherCurrentLiabilities": "278819000", "totalCurrentLiabilities": "556719000", "otherNonCurrentLiabilities": "2055965000", "totalNonCurrentLiabilities": "11297455999", "cashAndShortTermInvestments": "240569000", "commonStockSharesOutstanding": "185523000", "intangibleAssetsExcludingGoodwill": "431167000", "cashAndCashEquivalentsAtCarryingValue": "240569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369771000", "profitLoss": "None", "dividendPayout": "131402000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-23018000", "operatingCashflow": "628755000", "capitalExpenditures": "239957000", "changeInReceivables": "-12711000", "changeInExchangeRate": "3885000", "cashflowFromFinancing": "-319093000", "cashflowFromInvestment": "-278511000", "stockBasedCompensation": "15029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35036000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 3190174000, "cost_of_revenue": 2429852000, "gross_profit": 760322000, "ebit": 614930000, "ebitda": 863415000, "pretax_income": 441732000, "tax_provision": -5826000, "net_income": 447208000, "net_income_to_common": 447208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198850000, "total_current_assets": 331232000, "total_assets": 12693243000, "short_term_debt": 116894000, "long_term_debt": 3532182000, "total_debt": 3649076000, "total_liabilities": 11051428000, "total_equity": 1641903000, "shares_outstanding": 186972000, "goodwill_and_intangibles": 2297672000 }, "cash_flow": { "operating_cash_flow": 615830000, "capital_expenditure": 250070000, "free_cash_flow": 865900000, "dividends_paid": 123849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326880, "ticker_id": 3540, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "614930000", "ebitda": "863415000", "netIncome": "447208000", "grossProfit": "760322000", "depreciation": "None", "totalRevenue": "3190174000", "costOfRevenue": "2429852000", "interestIncome": "181556000", "incomeBeforeTax": "441732000", "interestExpense": "181556000", "operatingIncome": "630659000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-5826000", "reportedCurrency": "USD", "netInterestIncome": "-181556000", "nonInterestIncome": "None", "operatingExpenses": "145499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-7371000", "costofGoodsAndServicesSold": "2429852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248485000", "sellingGeneralAndAdministrative": "145499000", "netIncomeFromContinuingOperations": "435906000" }, "balance": { "goodwill": "1863842000", "inventory": "24950000", "commonStock": "181471000", "currentDebt": "None", "investments": "None", "totalAssets": "12693243000", "longTermDebt": "3532182000", "shortTermDebt": "116894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "433830000", "reportedCurrency": "USD", "retainedEarnings": "474327000", "totalLiabilities": "11051428000", "otherCurrentAssets": "52446000", "totalCurrentAssets": "331232000", "currentLongTermDebt": "86117000", "longTermInvestments": "1477798000", "shortTermInvestments": "3373709000", "currentNetReceivables": "72044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12362011000", "currentAccountsPayable": "173361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1977364000", "shortLongTermDebtTotal": "3602078000", "totalShareholderEquity": "1641903000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "259409000", "totalCurrentLiabilities": "555600000", "otherNonCurrentLiabilities": "1768467000", "totalNonCurrentLiabilities": "10495828000", "cashAndShortTermInvestments": "198850000", "commonStockSharesOutstanding": "186972000", "intangibleAssetsExcludingGoodwill": "433830000", "cashAndCashEquivalentsAtCarryingValue": "198850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "447558000", "profitLoss": "None", "dividendPayout": "123849000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4814000", "operatingCashflow": "615830000", "capitalExpenditures": "250070000", "changeInReceivables": "8052000", "changeInExchangeRate": "-5045000", "cashflowFromFinancing": "-329181000", "cashflowFromInvestment": "-414621000", "stockBasedCompensation": "15626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-133017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-277611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3190174000, "cost_of_revenue": 2429852000, "gross_profit": 760322000, "research_and_development": 0, "selling_general_admin": 145499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 614930000, "depreciation_amortisation": 248485000, "ebitda": 863415000, "interest_expense": 181556000, "interest_income": null, "other_non_operating": null, "pretax_income": 441732000, "tax_provision": -5826000, "effective_tax_rate": null, "net_income": 447208000, "net_income_continuing_ops": 435906000, "net_income_to_common": 447208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198850000, "short_term_investments": 3373709000, "net_receivables": 72044000, "inventory": 24950000, "other_current_assets": null, "total_current_assets": 331232000, "net_ppe": null, "goodwill": 1863842000, "intangible_assets": 433830000, "goodwill_and_intangibles": 2297672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12362011000, "total_assets": 12693243000, "short_term_debt": 116894000, "accounts_payable": 173361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555600000, "long_term_debt": 3532182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10495828000, "total_liabilities": 11051428000, "total_debt": 3649076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 474327000, "total_equity": 1641903000, "shares_outstanding": 186972000, "operating_cash_flow": 615830000, "stock_based_compensation": 15626000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 250070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -414621000, "dividends_paid": 123849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -329181000, "free_cash_flow": 865900000, "net_change_in_cash": -133017000 }, "raw_data": { "income": { "ebit": "614930000", "ebitda": "863415000", "netIncome": "447208000", "grossProfit": "760322000", "depreciation": "None", "totalRevenue": "3190174000", "costOfRevenue": "2429852000", "interestIncome": "181556000", "incomeBeforeTax": "441732000", "interestExpense": "181556000", "operatingIncome": "630659000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-5826000", "reportedCurrency": "USD", "netInterestIncome": "-181556000", "nonInterestIncome": "None", "operatingExpenses": "145499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-7371000", "costofGoodsAndServicesSold": "2429852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248485000", "sellingGeneralAndAdministrative": "145499000", "netIncomeFromContinuingOperations": "435906000" }, "balance": { "goodwill": "1863842000", "inventory": "24950000", "commonStock": "181471000", "currentDebt": "None", "investments": "None", "totalAssets": "12693243000", "longTermDebt": "3532182000", "shortTermDebt": "116894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "433830000", "reportedCurrency": "USD", "retainedEarnings": "474327000", "totalLiabilities": "11051428000", "otherCurrentAssets": "52446000", "totalCurrentAssets": "331232000", "currentLongTermDebt": "86117000", "longTermInvestments": "1477798000", "shortTermInvestments": "3373709000", "currentNetReceivables": "72044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12362011000", "currentAccountsPayable": "173361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1977364000", "shortLongTermDebtTotal": "3602078000", "totalShareholderEquity": "1641903000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "259409000", "totalCurrentLiabilities": "555600000", "otherNonCurrentLiabilities": "1768467000", "totalNonCurrentLiabilities": "10495828000", "cashAndShortTermInvestments": "198850000", "commonStockSharesOutstanding": "186972000", "intangibleAssetsExcludingGoodwill": "433830000", "cashAndCashEquivalentsAtCarryingValue": "198850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "447558000", "profitLoss": "None", "dividendPayout": "123849000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4814000", "operatingCashflow": "615830000", "capitalExpenditures": "250070000", "changeInReceivables": "8052000", "changeInExchangeRate": "-5045000", "cashflowFromFinancing": "-329181000", "cashflowFromInvestment": "-414621000", "stockBasedCompensation": "15626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-133017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-277611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1096454000, "cost_of_revenue": 810003000, "gross_profit": 286451000, "ebit": 242540000, "ebitda": 325484000, "pretax_income": 181206000, "tax_provision": -45333000, "net_income": 226539000, "net_income_to_common": 226539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_assets": 18574749000, "short_term_debt": 57300000, "long_term_debt": 5105516000, "total_debt": 5162816000, "total_liabilities": 16989800000, "total_equity": 1584411000, "shares_outstanding": 139928000, "goodwill_and_intangibles": 2173354000 }, "cash_flow": { "operating_cash_flow": 333793000, "capital_expenditure": 79889000, "free_cash_flow": 413682000, "dividends_paid": 47080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326843, "ticker_id": 3540, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242540000", "ebitda": "325484000", "netIncome": "226539000", "grossProfit": "286451000", "depreciation": "None", "totalRevenue": "1096454000", "costOfRevenue": "810003000", "interestIncome": "None", "incomeBeforeTax": "181206000", "interestExpense": "64006000", "operatingIncome": "242540000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-45333000", "reportedCurrency": "USD", "netInterestIncome": "-64006000", "nonInterestIncome": "None", "operatingExpenses": "43911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82944000", "sellingGeneralAndAdministrative": "43911000", "netIncomeFromContinuingOperations": "135873000" }, "balance": { "goodwill": "2173354000", "inventory": "38414000", "commonStock": "138147000", "currentDebt": "None", "investments": "None", "totalAssets": "18574749000", "longTermDebt": "5105516000", "shortTermDebt": "57300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "458980000", "totalLiabilities": "16989800000", "otherCurrentAssets": "51114000", "totalCurrentAssets": "447742000", "currentLongTermDebt": "57300000", "longTermInvestments": "8091022000", "shortTermInvestments": "None", "currentNetReceivables": "100255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18127007000", "currentAccountsPayable": "728493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5162816000", "totalShareholderEquity": "1584411000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1071083000", "totalCurrentLiabilities": "790598000", "otherNonCurrentLiabilities": "2886560000", "totalNonCurrentLiabilities": "16199202000", "cashAndShortTermInvestments": "257959000", "commonStockSharesOutstanding": "139928000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "257959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135873000", "profitLoss": "None", "dividendPayout": "47080000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "333793000", "capitalExpenditures": "79889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184909000", "cashflowFromInvestment": "-132338000", "stockBasedCompensation": "4163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1096454000, "cost_of_revenue": 810003000, "gross_profit": 286451000, "research_and_development": null, "selling_general_admin": 43911000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242540000, "depreciation_amortisation": 82944000, "ebitda": 325484000, "interest_expense": 64006000, "interest_income": null, "other_non_operating": null, "pretax_income": 181206000, "tax_provision": -45333000, "effective_tax_rate": null, "net_income": 226539000, "net_income_continuing_ops": 135873000, "net_income_to_common": 226539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257959000, "short_term_investments": null, "net_receivables": 100255000, "inventory": 38414000, "other_current_assets": null, "total_current_assets": 447742000, "net_ppe": null, "goodwill": 2173354000, "intangible_assets": null, "goodwill_and_intangibles": 2173354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18127007000, "total_assets": 18574749000, "short_term_debt": 57300000, "accounts_payable": 728493000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 790598000, "long_term_debt": 5105516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16199202000, "total_liabilities": 16989800000, "total_debt": 5162816000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 458980000, "total_equity": 1584411000, "shares_outstanding": 139928000, "operating_cash_flow": 333793000, "stock_based_compensation": 4163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79889000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132338000, "dividends_paid": 47080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184909000, "free_cash_flow": 413682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242540000", "ebitda": "325484000", "netIncome": "226539000", "grossProfit": "286451000", "depreciation": "None", "totalRevenue": "1096454000", "costOfRevenue": "810003000", "interestIncome": "None", "incomeBeforeTax": "181206000", "interestExpense": "64006000", "operatingIncome": "242540000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-45333000", "reportedCurrency": "USD", "netInterestIncome": "-64006000", "nonInterestIncome": "None", "operatingExpenses": "43911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82944000", "sellingGeneralAndAdministrative": "43911000", "netIncomeFromContinuingOperations": "135873000" }, "balance": { "goodwill": "2173354000", "inventory": "38414000", "commonStock": "138147000", "currentDebt": "None", "investments": "None", "totalAssets": "18574749000", "longTermDebt": "5105516000", "shortTermDebt": "57300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "458980000", "totalLiabilities": "16989800000", "otherCurrentAssets": "51114000", "totalCurrentAssets": "447742000", "currentLongTermDebt": "57300000", "longTermInvestments": "8091022000", "shortTermInvestments": "None", "currentNetReceivables": "100255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18127007000", "currentAccountsPayable": "728493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5162816000", "totalShareholderEquity": "1584411000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1071083000", "totalCurrentLiabilities": "790598000", "otherNonCurrentLiabilities": "2886560000", "totalNonCurrentLiabilities": "16199202000", "cashAndShortTermInvestments": "257959000", "commonStockSharesOutstanding": "139928000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "257959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135873000", "profitLoss": "None", "dividendPayout": "47080000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "333793000", "capitalExpenditures": "79889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184909000", "cashflowFromInvestment": "-132338000", "stockBasedCompensation": "4163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1111527000, "cost_of_revenue": 799851000, "gross_profit": 311676000, "ebit": 278017000, "ebitda": 368703000, "pretax_income": 211264000, "tax_provision": 51792000, "net_income": 159396000, "net_income_to_common": 159396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 141103000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 212938000, "capital_expenditure": 80793000, "free_cash_flow": 293731000, "dividends_paid": 47594000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326844, "ticker_id": 3540, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278017000", "ebitda": "368703000", "netIncome": "159396000", "grossProfit": "311676000", "depreciation": "None", "totalRevenue": "1111527000", "costOfRevenue": "799851000", "interestIncome": "64135000", "incomeBeforeTax": "211264000", "interestExpense": "64135000", "operatingIncome": "278017000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51792000", "reportedCurrency": "USD", "netInterestIncome": "-64135000", "nonInterestIncome": "None", "operatingExpenses": "33659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "799851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90686000", "sellingGeneralAndAdministrative": "33659000", "netIncomeFromContinuingOperations": "159472000" }, "balance": { "goodwill": "2169055000", "inventory": "35246000", "commonStock": "139678000", "currentDebt": "None", "investments": "None", "totalAssets": "18654512000", "longTermDebt": "5082970000", "shortTermDebt": "56847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "473574000", "reportedCurrency": "USD", "retainedEarnings": "498958000", "totalLiabilities": "17015671000", "otherCurrentAssets": "32551000", "totalCurrentAssets": "411793000", "currentLongTermDebt": "83016000", "longTermInvestments": "8197570000", "shortTermInvestments": "None", "currentNetReceivables": "100415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18242719000", "currentAccountsPayable": "233926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5001263000", "shortLongTermDebtTotal": "5139817000", "totalShareholderEquity": "1638271000", "capitalLeaseObligations": "50786000", "otherCurrentLiabilities": "-1094110000", "totalCurrentLiabilities": "745704000", "otherNonCurrentLiabilities": "2400551000", "totalNonCurrentLiabilities": "16269967000", "cashAndShortTermInvestments": "243581000", "commonStockSharesOutstanding": "141103000", "intangibleAssetsExcludingGoodwill": "473574000", "cashAndCashEquivalentsAtCarryingValue": "243581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159472000", "profitLoss": "None", "dividendPayout": "47594000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "212938000", "capitalExpenditures": "80793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5849000", "cashflowFromInvestment": "-206865000", "stockBasedCompensation": "4009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47594000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1111527000, "cost_of_revenue": 799851000, "gross_profit": 311676000, "research_and_development": null, "selling_general_admin": 33659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278017000, "depreciation_amortisation": 90686000, "ebitda": 368703000, "interest_expense": 64135000, "interest_income": null, "other_non_operating": null, "pretax_income": 211264000, "tax_provision": 51792000, "effective_tax_rate": null, "net_income": 159396000, "net_income_continuing_ops": 159472000, "net_income_to_common": 159396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243581000, "short_term_investments": null, "net_receivables": 100415000, "inventory": 35246000, "other_current_assets": null, "total_current_assets": 411793000, "net_ppe": null, "goodwill": 2169055000, "intangible_assets": 473574000, "goodwill_and_intangibles": 2642629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18242719000, "total_assets": 18654512000, "short_term_debt": 56847000, "accounts_payable": 233926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 745704000, "long_term_debt": 5082970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16269967000, "total_liabilities": 17015671000, "total_debt": 5139817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 498958000, "total_equity": 1638271000, "shares_outstanding": 141103000, "operating_cash_flow": 212938000, "stock_based_compensation": 4009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206865000, "dividends_paid": 47594000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5849000, "free_cash_flow": 293731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278017000", "ebitda": "368703000", "netIncome": "159396000", "grossProfit": "311676000", "depreciation": "None", "totalRevenue": "1111527000", "costOfRevenue": "799851000", "interestIncome": "64135000", "incomeBeforeTax": "211264000", "interestExpense": "64135000", "operatingIncome": "278017000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51792000", "reportedCurrency": "USD", "netInterestIncome": "-64135000", "nonInterestIncome": "None", "operatingExpenses": "33659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "799851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90686000", "sellingGeneralAndAdministrative": "33659000", "netIncomeFromContinuingOperations": "159472000" }, "balance": { "goodwill": "2169055000", "inventory": "35246000", "commonStock": "139678000", "currentDebt": "None", "investments": "None", "totalAssets": "18654512000", "longTermDebt": "5082970000", "shortTermDebt": "56847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "473574000", "reportedCurrency": "USD", "retainedEarnings": "498958000", "totalLiabilities": "17015671000", "otherCurrentAssets": "32551000", "totalCurrentAssets": "411793000", "currentLongTermDebt": "83016000", "longTermInvestments": "8197570000", "shortTermInvestments": "None", "currentNetReceivables": "100415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18242719000", "currentAccountsPayable": "233926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5001263000", "shortLongTermDebtTotal": "5139817000", "totalShareholderEquity": "1638271000", "capitalLeaseObligations": "50786000", "otherCurrentLiabilities": "-1094110000", "totalCurrentLiabilities": "745704000", "otherNonCurrentLiabilities": "2400551000", "totalNonCurrentLiabilities": "16269967000", "cashAndShortTermInvestments": "243581000", "commonStockSharesOutstanding": "141103000", "intangibleAssetsExcludingGoodwill": "473574000", "cashAndCashEquivalentsAtCarryingValue": "243581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159472000", "profitLoss": "None", "dividendPayout": "47594000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "212938000", "capitalExpenditures": "80793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5849000", "cashflowFromInvestment": "-206865000", "stockBasedCompensation": "4009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47594000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1058096000, "cost_of_revenue": 792553000, "gross_profit": 265543000, "ebit": 226544000, "ebitda": 237466000, "pretax_income": 160861000, "tax_provision": 43339000, "net_income": 117473000, "net_income_to_common": 117473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241339000, "total_current_assets": 419716000, "total_assets": 18361776000, "short_term_debt": 67284000, "long_term_debt": 4962355000, "total_debt": 5029639000, "total_liabilities": 16794492000, "total_equity": 1566672000, "shares_outstanding": 143227000, "goodwill_and_intangibles": 2146617000 }, "cash_flow": { "operating_cash_flow": 252280000, "capital_expenditure": 74858000, "free_cash_flow": 327138000, "dividends_paid": 44848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326846, "ticker_id": 3540, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226544000", "ebitda": "237466000", "netIncome": "117473000", "grossProfit": "265543000", "depreciation": "None", "totalRevenue": "1058096000", "costOfRevenue": "792553000", "interestIncome": "65683000", "incomeBeforeTax": "160861000", "interestExpense": "65683000", "operatingIncome": "226391000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43339000", "reportedCurrency": "USD", "netInterestIncome": "-65683000", "nonInterestIncome": "None", "operatingExpenses": "39152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "792553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10922000", "sellingGeneralAndAdministrative": "38332000", "netIncomeFromContinuingOperations": "117522000" }, "balance": { "goodwill": "2146617000", "inventory": "31641000", "commonStock": "140246000", "currentDebt": "None", "investments": "None", "totalAssets": "18361776000", "longTermDebt": "4962355000", "shortTermDebt": "67284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "440061000", "totalLiabilities": "16794492000", "otherCurrentAssets": "34219000", "totalCurrentAssets": "419716000", "currentLongTermDebt": "67284000", "longTermInvestments": "8103476000", "shortTermInvestments": "None", "currentNetReceivables": "112517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17942060000", "currentAccountsPayable": "684873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4856983000", "shortLongTermDebtTotal": "5029639000", "totalShareholderEquity": "1566672000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1091627000", "totalCurrentLiabilities": "752157000", "otherNonCurrentLiabilities": "2905327000", "totalNonCurrentLiabilities": "16042335000", "cashAndShortTermInvestments": "241339000", "commonStockSharesOutstanding": "143227000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "241339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117522000", "profitLoss": "None", "dividendPayout": "44848000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "252280000", "capitalExpenditures": "74858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125852000", "cashflowFromInvestment": "-150184000", "stockBasedCompensation": "4035000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1058096000, "cost_of_revenue": 792553000, "gross_profit": 265543000, "research_and_development": null, "selling_general_admin": 38332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226544000, "depreciation_amortisation": 10922000, "ebitda": 237466000, "interest_expense": 65683000, "interest_income": null, "other_non_operating": null, "pretax_income": 160861000, "tax_provision": 43339000, "effective_tax_rate": null, "net_income": 117473000, "net_income_continuing_ops": 117522000, "net_income_to_common": 117473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241339000, "short_term_investments": null, "net_receivables": 112517000, "inventory": 31641000, "other_current_assets": null, "total_current_assets": 419716000, "net_ppe": null, "goodwill": 2146617000, "intangible_assets": null, "goodwill_and_intangibles": 2146617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17942060000, "total_assets": 18361776000, "short_term_debt": 67284000, "accounts_payable": 684873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 752157000, "long_term_debt": 4962355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16042335000, "total_liabilities": 16794492000, "total_debt": 5029639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 440061000, "total_equity": 1566672000, "shares_outstanding": 143227000, "operating_cash_flow": 252280000, "stock_based_compensation": 4035000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150184000, "dividends_paid": 44848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125852000, "free_cash_flow": 327138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226544000", "ebitda": "237466000", "netIncome": "117473000", "grossProfit": "265543000", "depreciation": "None", "totalRevenue": "1058096000", "costOfRevenue": "792553000", "interestIncome": "65683000", "incomeBeforeTax": "160861000", "interestExpense": "65683000", "operatingIncome": "226391000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43339000", "reportedCurrency": "USD", "netInterestIncome": "-65683000", "nonInterestIncome": "None", "operatingExpenses": "39152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "792553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10922000", "sellingGeneralAndAdministrative": "38332000", "netIncomeFromContinuingOperations": "117522000" }, "balance": { "goodwill": "2146617000", "inventory": "31641000", "commonStock": "140246000", "currentDebt": "None", "investments": "None", "totalAssets": "18361776000", "longTermDebt": "4962355000", "shortTermDebt": "67284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "440061000", "totalLiabilities": "16794492000", "otherCurrentAssets": "34219000", "totalCurrentAssets": "419716000", "currentLongTermDebt": "67284000", "longTermInvestments": "8103476000", "shortTermInvestments": "None", "currentNetReceivables": "112517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17942060000", "currentAccountsPayable": "684873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4856983000", "shortLongTermDebtTotal": "5029639000", "totalShareholderEquity": "1566672000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1091627000", "totalCurrentLiabilities": "752157000", "otherNonCurrentLiabilities": "2905327000", "totalNonCurrentLiabilities": "16042335000", "cashAndShortTermInvestments": "241339000", "commonStockSharesOutstanding": "143227000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "241339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117522000", "profitLoss": "None", "dividendPayout": "44848000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "252280000", "capitalExpenditures": "74858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125852000", "cashflowFromInvestment": "-150184000", "stockBasedCompensation": "4035000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1065444000, "cost_of_revenue": 794006000, "gross_profit": 271438000, "ebit": 228373000, "ebitda": 312644000, "pretax_income": 164302000, "tax_provision": 41378000, "net_income": 122865000, "net_income_to_common": 122865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255386000, "total_current_assets": 434141000, "total_assets": 17980205000, "short_term_debt": 61910000, "long_term_debt": 4976111000, "total_debt": 5038021000, "total_liabilities": 16419852000, "total_equity": 1559788000, "shares_outstanding": 144134000, "goodwill_and_intangibles": 2095945000 }, "cash_flow": { "operating_cash_flow": 166433000, "capital_expenditure": 100859000, "free_cash_flow": 267292000, "dividends_paid": 45138000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326847, "ticker_id": 3540, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228373000", "ebitda": "312644000", "netIncome": "122865000", "grossProfit": "271438000", "depreciation": "None", "totalRevenue": "1065444000", "costOfRevenue": "794006000", "interestIncome": "64071000", "incomeBeforeTax": "164302000", "interestExpense": "64071000", "operatingIncome": "224459000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "41378000", "reportedCurrency": "USD", "netInterestIncome": "-64071000", "nonInterestIncome": "None", "operatingExpenses": "46979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "794006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84271000", "sellingGeneralAndAdministrative": "49466000", "netIncomeFromContinuingOperations": "122924000" }, "balance": { "goodwill": "2095945000", "inventory": "32406000", "commonStock": "140806000", "currentDebt": "None", "investments": "None", "totalAssets": "17980205000", "longTermDebt": "4976111000", "shortTermDebt": "61910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "437752000", "totalLiabilities": "16419852000", "otherCurrentAssets": "41908000", "totalCurrentAssets": "434141000", "currentLongTermDebt": "61910000", "longTermInvestments": "7792538000", "shortTermInvestments": "None", "currentNetReceivables": "104441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17546064000", "currentAccountsPayable": "651283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4779480000", "shortLongTermDebtTotal": "5038021000", "totalShareholderEquity": "1559788000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "713193000", "otherNonCurrentLiabilities": "2798720000", "totalNonCurrentLiabilities": "15706659000", "cashAndShortTermInvestments": "255386000", "commonStockSharesOutstanding": "144134000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "255386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122924000", "profitLoss": "None", "dividendPayout": "45138000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166433000", "capitalExpenditures": "100859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37331000", "cashflowFromInvestment": "-100491000", "stockBasedCompensation": "5748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45138000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1065444000, "cost_of_revenue": 794006000, "gross_profit": 271438000, "research_and_development": null, "selling_general_admin": 49466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228373000, "depreciation_amortisation": 84271000, "ebitda": 312644000, "interest_expense": 64071000, "interest_income": null, "other_non_operating": null, "pretax_income": 164302000, "tax_provision": 41378000, "effective_tax_rate": null, "net_income": 122865000, "net_income_continuing_ops": 122924000, "net_income_to_common": 122865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255386000, "short_term_investments": null, "net_receivables": 104441000, "inventory": 32406000, "other_current_assets": null, "total_current_assets": 434141000, "net_ppe": null, "goodwill": 2095945000, "intangible_assets": null, "goodwill_and_intangibles": 2095945000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17546064000, "total_assets": 17980205000, "short_term_debt": 61910000, "accounts_payable": 651283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 713193000, "long_term_debt": 4976111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15706659000, "total_liabilities": 16419852000, "total_debt": 5038021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 437752000, "total_equity": 1559788000, "shares_outstanding": 144134000, "operating_cash_flow": 166433000, "stock_based_compensation": 5748000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100491000, "dividends_paid": 45138000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37331000, "free_cash_flow": 267292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228373000", "ebitda": "312644000", "netIncome": "122865000", "grossProfit": "271438000", "depreciation": "None", "totalRevenue": "1065444000", "costOfRevenue": "794006000", "interestIncome": "64071000", "incomeBeforeTax": "164302000", "interestExpense": "64071000", "operatingIncome": "224459000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "41378000", "reportedCurrency": "USD", "netInterestIncome": "-64071000", "nonInterestIncome": "None", "operatingExpenses": "46979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "794006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84271000", "sellingGeneralAndAdministrative": "49466000", "netIncomeFromContinuingOperations": "122924000" }, "balance": { "goodwill": "2095945000", "inventory": "32406000", "commonStock": "140806000", "currentDebt": "None", "investments": "None", "totalAssets": "17980205000", "longTermDebt": "4976111000", "shortTermDebt": "61910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "437752000", "totalLiabilities": "16419852000", "otherCurrentAssets": "41908000", "totalCurrentAssets": "434141000", "currentLongTermDebt": "61910000", "longTermInvestments": "7792538000", "shortTermInvestments": "None", "currentNetReceivables": "104441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17546064000", "currentAccountsPayable": "651283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4779480000", "shortLongTermDebtTotal": "5038021000", "totalShareholderEquity": "1559788000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "713193000", "otherNonCurrentLiabilities": "2798720000", "totalNonCurrentLiabilities": "15706659000", "cashAndShortTermInvestments": "255386000", "commonStockSharesOutstanding": "144134000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "255386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122924000", "profitLoss": "None", "dividendPayout": "45138000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166433000", "capitalExpenditures": "100859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37331000", "cashflowFromInvestment": "-100491000", "stockBasedCompensation": "5748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45138000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1074167000, "cost_of_revenue": 782750000, "gross_profit": 291417000, "ebit": 254839000, "ebitda": 335461000, "pretax_income": 193356000, "tax_provision": 50429000, "net_income": 142880000, "net_income_to_common": 142880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235323000, "total_current_assets": 392044000, "total_assets": 17316088000, "short_term_debt": 87690000, "long_term_debt": 4738245000, "total_debt": 4825935000, "total_liabilities": 15664468000, "total_equity": 1651075000, "shares_outstanding": 145292000, "goodwill_and_intangibles": 2086092999 }, "cash_flow": { "operating_cash_flow": 311147000, "capital_expenditure": 87101000, "free_cash_flow": 398248000, "dividends_paid": 45991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326848, "ticker_id": 3540, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254839000", "ebitda": "335461000", "netIncome": "142880000", "grossProfit": "291417000", "depreciation": "None", "totalRevenue": "1074167000", "costOfRevenue": "782750000", "interestIncome": "61483000", "incomeBeforeTax": "193356000", "interestExpense": "61483000", "operatingIncome": "251687000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50429000", "reportedCurrency": "USD", "netInterestIncome": "-61483000", "nonInterestIncome": "None", "operatingExpenses": "39730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80622000", "sellingGeneralAndAdministrative": "44701000", "netIncomeFromContinuingOperations": "142927000" }, "balance": { "goodwill": "2086092999", "inventory": "33307000", "commonStock": "143274000", "currentDebt": "None", "investments": "None", "totalAssets": "17316088000", "longTermDebt": "4738245000", "shortTermDebt": "87690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "534032000", "totalLiabilities": "15664468000", "otherCurrentAssets": "26033000", "totalCurrentAssets": "392044000", "currentLongTermDebt": "87690000", "longTermInvestments": "7244669000", "shortTermInvestments": "None", "currentNetReceivables": "97381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16924043999", "currentAccountsPayable": "641762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4723074000", "shortLongTermDebtTotal": "4825935000", "totalShareholderEquity": "1651075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42201000", "totalCurrentLiabilities": "771653000", "otherNonCurrentLiabilities": "2622039000", "totalNonCurrentLiabilities": "14892815000", "cashAndShortTermInvestments": "235323000", "commonStockSharesOutstanding": "145292000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142927000", "profitLoss": "None", "dividendPayout": "45991000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "311147000", "capitalExpenditures": "87101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205694000", "cashflowFromInvestment": "-90744000", "stockBasedCompensation": "3841000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1074167000, "cost_of_revenue": 782750000, "gross_profit": 291417000, "research_and_development": null, "selling_general_admin": 44701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254839000, "depreciation_amortisation": 80622000, "ebitda": 335461000, "interest_expense": 61483000, "interest_income": null, "other_non_operating": null, "pretax_income": 193356000, "tax_provision": 50429000, "effective_tax_rate": null, "net_income": 142880000, "net_income_continuing_ops": 142927000, "net_income_to_common": 142880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235323000, "short_term_investments": null, "net_receivables": 97381000, "inventory": 33307000, "other_current_assets": null, "total_current_assets": 392044000, "net_ppe": null, "goodwill": 2086092999, "intangible_assets": null, "goodwill_and_intangibles": 2086092999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16924043999, "total_assets": 17316088000, "short_term_debt": 87690000, "accounts_payable": 641762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 771653000, "long_term_debt": 4738245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14892815000, "total_liabilities": 15664468000, "total_debt": 4825935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 534032000, "total_equity": 1651075000, "shares_outstanding": 145292000, "operating_cash_flow": 311147000, "stock_based_compensation": 3841000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90744000, "dividends_paid": 45991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205694000, "free_cash_flow": 398248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254839000", "ebitda": "335461000", "netIncome": "142880000", "grossProfit": "291417000", "depreciation": "None", "totalRevenue": "1074167000", "costOfRevenue": "782750000", "interestIncome": "61483000", "incomeBeforeTax": "193356000", "interestExpense": "61483000", "operatingIncome": "251687000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50429000", "reportedCurrency": "USD", "netInterestIncome": "-61483000", "nonInterestIncome": "None", "operatingExpenses": "39730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80622000", "sellingGeneralAndAdministrative": "44701000", "netIncomeFromContinuingOperations": "142927000" }, "balance": { "goodwill": "2086092999", "inventory": "33307000", "commonStock": "143274000", "currentDebt": "None", "investments": "None", "totalAssets": "17316088000", "longTermDebt": "4738245000", "shortTermDebt": "87690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "534032000", "totalLiabilities": "15664468000", "otherCurrentAssets": "26033000", "totalCurrentAssets": "392044000", "currentLongTermDebt": "87690000", "longTermInvestments": "7244669000", "shortTermInvestments": "None", "currentNetReceivables": "97381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16924043999", "currentAccountsPayable": "641762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4723074000", "shortLongTermDebtTotal": "4825935000", "totalShareholderEquity": "1651075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42201000", "totalCurrentLiabilities": "771653000", "otherNonCurrentLiabilities": "2622039000", "totalNonCurrentLiabilities": "14892815000", "cashAndShortTermInvestments": "235323000", "commonStockSharesOutstanding": "145292000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142927000", "profitLoss": "None", "dividendPayout": "45991000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "311147000", "capitalExpenditures": "87101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205694000", "cashflowFromInvestment": "-90744000", "stockBasedCompensation": "3841000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1093023000, "cost_of_revenue": 787133000, "gross_profit": 305890000, "ebit": 260745000, "ebitda": 351566000, "pretax_income": 197514000, "tax_provision": 46116000, "net_income": 151354000, "net_income_to_common": 151354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218766000, "total_current_assets": 377330000, "total_assets": 17379438000, "short_term_debt": 121884000, "long_term_debt": 4751448000, "total_debt": 4873332000, "total_liabilities": 15700769000, "total_equity": 1678005000, "shares_outstanding": 146189000, "goodwill_and_intangibles": 2593397000 }, "cash_flow": { "operating_cash_flow": 264117000, "capital_expenditure": 112270000, "free_cash_flow": 376387000, "dividends_paid": 43471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326849, "ticker_id": 3540, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "260745000", "ebitda": "351566000", "netIncome": "151354000", "grossProfit": "305890000", "depreciation": "None", "totalRevenue": "1093023000", "costOfRevenue": "787133000", "interestIncome": "63231000", "incomeBeforeTax": "197514000", "interestExpense": "63231000", "operatingIncome": "262213000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46116000", "reportedCurrency": "USD", "netInterestIncome": "-63231000", "nonInterestIncome": "None", "operatingExpenses": "43677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "787133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90821000", "sellingGeneralAndAdministrative": "14964000", "netIncomeFromContinuingOperations": "151398000" }, "balance": { "goodwill": "2081015000", "inventory": "33318000", "commonStock": "146670000", "currentDebt": "None", "investments": "None", "totalAssets": "17379438000", "longTermDebt": "4751448000", "shortTermDebt": "121884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "512382000", "reportedCurrency": "USD", "retainedEarnings": "553701000", "totalLiabilities": "15700769000", "otherCurrentAssets": "27130000", "totalCurrentAssets": "377330000", "currentLongTermDebt": "114023000", "longTermInvestments": "7322591000", "shortTermInvestments": "None", "currentNetReceivables": "98116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17002108000", "currentAccountsPayable": "203344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4760586000", "shortLongTermDebtTotal": "4918601000", "totalShareholderEquity": "1678005000", "capitalLeaseObligations": "53130000", "otherCurrentLiabilities": "382577000", "totalCurrentLiabilities": "723839000", "otherNonCurrentLiabilities": "2169302000", "totalNonCurrentLiabilities": "14976930000", "cashAndShortTermInvestments": "218766000", "commonStockSharesOutstanding": "146189000", "intangibleAssetsExcludingGoodwill": "512382000", "cashAndCashEquivalentsAtCarryingValue": "218766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151398000", "profitLoss": "None", "dividendPayout": "43471000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "264117000", "capitalExpenditures": "112270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88886000", "cashflowFromInvestment": "-136350000", "stockBasedCompensation": "5121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1093023000, "cost_of_revenue": 787133000, "gross_profit": 305890000, "research_and_development": null, "selling_general_admin": 14964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260745000, "depreciation_amortisation": 90821000, "ebitda": 351566000, "interest_expense": 63231000, "interest_income": null, "other_non_operating": null, "pretax_income": 197514000, "tax_provision": 46116000, "effective_tax_rate": null, "net_income": 151354000, "net_income_continuing_ops": 151398000, "net_income_to_common": 151354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218766000, "short_term_investments": null, "net_receivables": 98116000, "inventory": 33318000, "other_current_assets": null, "total_current_assets": 377330000, "net_ppe": null, "goodwill": 2081015000, "intangible_assets": 512382000, "goodwill_and_intangibles": 2593397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17002108000, "total_assets": 17379438000, "short_term_debt": 121884000, "accounts_payable": 203344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 723839000, "long_term_debt": 4751448000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14976930000, "total_liabilities": 15700769000, "total_debt": 4873332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 553701000, "total_equity": 1678005000, "shares_outstanding": 146189000, "operating_cash_flow": 264117000, "stock_based_compensation": 5121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136350000, "dividends_paid": 43471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88886000, "free_cash_flow": 376387000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "260745000", "ebitda": "351566000", "netIncome": "151354000", "grossProfit": "305890000", "depreciation": "None", "totalRevenue": "1093023000", "costOfRevenue": "787133000", "interestIncome": "63231000", "incomeBeforeTax": "197514000", "interestExpense": "63231000", "operatingIncome": "262213000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46116000", "reportedCurrency": "USD", "netInterestIncome": "-63231000", "nonInterestIncome": "None", "operatingExpenses": "43677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "787133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90821000", "sellingGeneralAndAdministrative": "14964000", "netIncomeFromContinuingOperations": "151398000" }, "balance": { "goodwill": "2081015000", "inventory": "33318000", "commonStock": "146670000", "currentDebt": "None", "investments": "None", "totalAssets": "17379438000", "longTermDebt": "4751448000", "shortTermDebt": "121884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "512382000", "reportedCurrency": "USD", "retainedEarnings": "553701000", "totalLiabilities": "15700769000", "otherCurrentAssets": "27130000", "totalCurrentAssets": "377330000", "currentLongTermDebt": "114023000", "longTermInvestments": "7322591000", "shortTermInvestments": "None", "currentNetReceivables": "98116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17002108000", "currentAccountsPayable": "203344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4760586000", "shortLongTermDebtTotal": "4918601000", "totalShareholderEquity": "1678005000", "capitalLeaseObligations": "53130000", "otherCurrentLiabilities": "382577000", "totalCurrentLiabilities": "723839000", "otherNonCurrentLiabilities": "2169302000", "totalNonCurrentLiabilities": "14976930000", "cashAndShortTermInvestments": "218766000", "commonStockSharesOutstanding": "146189000", "intangibleAssetsExcludingGoodwill": "512382000", "cashAndCashEquivalentsAtCarryingValue": "218766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151398000", "profitLoss": "None", "dividendPayout": "43471000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "264117000", "capitalExpenditures": "112270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88886000", "cashflowFromInvestment": "-136350000", "stockBasedCompensation": "5121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1013958000, "cost_of_revenue": 761319000, "gross_profit": 252639000, "ebit": 215212000, "ebitda": 295515000, "pretax_income": 149408000, "tax_provision": 31547000, "net_income": 117827000, "net_income_to_common": 117827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185420000, "total_current_assets": 389094000, "total_assets": 17406351000, "short_term_debt": 84349000, "long_term_debt": 4743679000, "total_debt": 4828028000, "total_liabilities": 15778550000, "total_equity": 1627175000, "shares_outstanding": 146223000, "goodwill_and_intangibles": 2084790000 }, "cash_flow": { "operating_cash_flow": 263795000, "capital_expenditure": 100959000, "free_cash_flow": 364754000, "dividends_paid": 43483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326851, "ticker_id": 3540, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215212000", "ebitda": "295515000", "netIncome": "117827000", "grossProfit": "252639000", "depreciation": "None", "totalRevenue": "1013958000", "costOfRevenue": "761319000", "interestIncome": "65804000", "incomeBeforeTax": "149408000", "interestExpense": "65804000", "operatingIncome": "212422000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31547000", "reportedCurrency": "USD", "netInterestIncome": "-65804000", "nonInterestIncome": "None", "operatingExpenses": "40217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "761319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80303000", "sellingGeneralAndAdministrative": "43732000", "netIncomeFromContinuingOperations": "117861000" }, "balance": { "goodwill": "2084790000", "inventory": "34571000", "commonStock": "149743000", "currentDebt": "None", "investments": "None", "totalAssets": "17406351000", "longTermDebt": "4743679000", "shortTermDebt": "84349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "492294000", "totalLiabilities": "15778550000", "otherCurrentAssets": "35661000", "totalCurrentAssets": "389094000", "currentLongTermDebt": "84349000", "longTermInvestments": "7393457000", "shortTermInvestments": "384000", "currentNetReceivables": "133442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17017257000", "currentAccountsPayable": "658837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4678042000", "shortLongTermDebtTotal": "4828028000", "totalShareholderEquity": "1627175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1750755000", "totalCurrentLiabilities": "743186000", "otherNonCurrentLiabilities": "2659566000", "totalNonCurrentLiabilities": "15035364000", "cashAndShortTermInvestments": "185420000", "commonStockSharesOutstanding": "146223000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117861000", "profitLoss": "None", "dividendPayout": "43483000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "263795000", "capitalExpenditures": "100959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15592000", "cashflowFromInvestment": "-248774000", "stockBasedCompensation": "4076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1013958000, "cost_of_revenue": 761319000, "gross_profit": 252639000, "research_and_development": null, "selling_general_admin": 43732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215212000, "depreciation_amortisation": 80303000, "ebitda": 295515000, "interest_expense": 65804000, "interest_income": null, "other_non_operating": null, "pretax_income": 149408000, "tax_provision": 31547000, "effective_tax_rate": null, "net_income": 117827000, "net_income_continuing_ops": 117861000, "net_income_to_common": 117827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185420000, "short_term_investments": 384000, "net_receivables": 133442000, "inventory": 34571000, "other_current_assets": null, "total_current_assets": 389094000, "net_ppe": null, "goodwill": 2084790000, "intangible_assets": null, "goodwill_and_intangibles": 2084790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17017257000, "total_assets": 17406351000, "short_term_debt": 84349000, "accounts_payable": 658837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 743186000, "long_term_debt": 4743679000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15035364000, "total_liabilities": 15778550000, "total_debt": 4828028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 492294000, "total_equity": 1627175000, "shares_outstanding": 146223000, "operating_cash_flow": 263795000, "stock_based_compensation": 4076000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100959000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248774000, "dividends_paid": 43483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15592000, "free_cash_flow": 364754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "215212000", "ebitda": "295515000", "netIncome": "117827000", "grossProfit": "252639000", "depreciation": "None", "totalRevenue": "1013958000", "costOfRevenue": "761319000", "interestIncome": "65804000", "incomeBeforeTax": "149408000", "interestExpense": "65804000", "operatingIncome": "212422000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31547000", "reportedCurrency": "USD", "netInterestIncome": "-65804000", "nonInterestIncome": "None", "operatingExpenses": "40217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "761319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80303000", "sellingGeneralAndAdministrative": "43732000", "netIncomeFromContinuingOperations": "117861000" }, "balance": { "goodwill": "2084790000", "inventory": "34571000", "commonStock": "149743000", "currentDebt": "None", "investments": "None", "totalAssets": "17406351000", "longTermDebt": "4743679000", "shortTermDebt": "84349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "492294000", "totalLiabilities": "15778550000", "otherCurrentAssets": "35661000", "totalCurrentAssets": "389094000", "currentLongTermDebt": "84349000", "longTermInvestments": "7393457000", "shortTermInvestments": "384000", "currentNetReceivables": "133442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17017257000", "currentAccountsPayable": "658837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4678042000", "shortLongTermDebtTotal": "4828028000", "totalShareholderEquity": "1627175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1750755000", "totalCurrentLiabilities": "743186000", "otherNonCurrentLiabilities": "2659566000", "totalNonCurrentLiabilities": "15035364000", "cashAndShortTermInvestments": "185420000", "commonStockSharesOutstanding": "146223000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117861000", "profitLoss": "None", "dividendPayout": "43483000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "263795000", "capitalExpenditures": "100959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15592000", "cashflowFromInvestment": "-248774000", "stockBasedCompensation": "4076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1034016000, "cost_of_revenue": 776101000, "gross_profit": 257915000, "ebit": 222566000, "ebitda": 303132000, "pretax_income": 158182000, "tax_provision": 39962000, "net_income": 118166000, "net_income_to_common": 118166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185277000, "total_current_assets": 410606000, "total_assets": 16780819000, "short_term_debt": 85982000, "long_term_debt": 4688655000, "total_debt": 4774637000, "total_liabilities": 15241129000, "total_equity": 1539578000, "shares_outstanding": 146784000, "goodwill_and_intangibles": 2007695000 }, "cash_flow": { "operating_cash_flow": 196877000, "capital_expenditure": 96091000, "free_cash_flow": 292968000, "dividends_paid": 43384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326852, "ticker_id": 3540, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222566000", "ebitda": "303132000", "netIncome": "118166000", "grossProfit": "257915000", "depreciation": "None", "totalRevenue": "1034016000", "costOfRevenue": "776101000", "interestIncome": "None", "incomeBeforeTax": "158182000", "interestExpense": "64384000", "operatingIncome": "220841000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "39962000", "reportedCurrency": "USD", "netInterestIncome": "-64384000", "nonInterestIncome": "None", "operatingExpenses": "37074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "776101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80566000", "sellingGeneralAndAdministrative": "38998000", "netIncomeFromContinuingOperations": "118220000" }, "balance": { "goodwill": "2007695000", "inventory": "33402000", "commonStock": "149018000", "currentDebt": "None", "investments": "None", "totalAssets": "16780819000", "longTermDebt": "4688655000", "shortTermDebt": "85982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "436896000", "totalLiabilities": "15241129000", "otherCurrentAssets": "31968000", "totalCurrentAssets": "410606000", "currentLongTermDebt": "85982000", "longTermInvestments": "6982925000", "shortTermInvestments": "None", "currentNetReceivables": "159959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16370213000", "currentAccountsPayable": "656710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4774637000", "totalShareholderEquity": "1539578000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1711981000", "totalCurrentLiabilities": "742692000", "otherNonCurrentLiabilities": "2512538000", "totalNonCurrentLiabilities": "14498437000", "cashAndShortTermInvestments": "185277000", "commonStockSharesOutstanding": "146784000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118220000", "profitLoss": "None", "dividendPayout": "43384000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196877000", "capitalExpenditures": "96091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81175000", "cashflowFromInvestment": "-139020000", "stockBasedCompensation": "4040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1034016000, "cost_of_revenue": 776101000, "gross_profit": 257915000, "research_and_development": null, "selling_general_admin": 38998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222566000, "depreciation_amortisation": 80566000, "ebitda": 303132000, "interest_expense": 64384000, "interest_income": null, "other_non_operating": null, "pretax_income": 158182000, "tax_provision": 39962000, "effective_tax_rate": null, "net_income": 118166000, "net_income_continuing_ops": 118220000, "net_income_to_common": 118166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185277000, "short_term_investments": null, "net_receivables": 159959000, "inventory": 33402000, "other_current_assets": null, "total_current_assets": 410606000, "net_ppe": null, "goodwill": 2007695000, "intangible_assets": null, "goodwill_and_intangibles": 2007695000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16370213000, "total_assets": 16780819000, "short_term_debt": 85982000, "accounts_payable": 656710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 742692000, "long_term_debt": 4688655000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14498437000, "total_liabilities": 15241129000, "total_debt": 4774637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 436896000, "total_equity": 1539578000, "shares_outstanding": 146784000, "operating_cash_flow": 196877000, "stock_based_compensation": 4040000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139020000, "dividends_paid": 43384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81175000, "free_cash_flow": 292968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222566000", "ebitda": "303132000", "netIncome": "118166000", "grossProfit": "257915000", "depreciation": "None", "totalRevenue": "1034016000", "costOfRevenue": "776101000", "interestIncome": "None", "incomeBeforeTax": "158182000", "interestExpense": "64384000", "operatingIncome": "220841000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "39962000", "reportedCurrency": "USD", "netInterestIncome": "-64384000", "nonInterestIncome": "None", "operatingExpenses": "37074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "776101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80566000", "sellingGeneralAndAdministrative": "38998000", "netIncomeFromContinuingOperations": "118220000" }, "balance": { "goodwill": "2007695000", "inventory": "33402000", "commonStock": "149018000", "currentDebt": "None", "investments": "None", "totalAssets": "16780819000", "longTermDebt": "4688655000", "shortTermDebt": "85982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "436896000", "totalLiabilities": "15241129000", "otherCurrentAssets": "31968000", "totalCurrentAssets": "410606000", "currentLongTermDebt": "85982000", "longTermInvestments": "6982925000", "shortTermInvestments": "None", "currentNetReceivables": "159959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16370213000", "currentAccountsPayable": "656710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4774637000", "totalShareholderEquity": "1539578000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1711981000", "totalCurrentLiabilities": "742692000", "otherNonCurrentLiabilities": "2512538000", "totalNonCurrentLiabilities": "14498437000", "cashAndShortTermInvestments": "185277000", "commonStockSharesOutstanding": "146784000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118220000", "profitLoss": "None", "dividendPayout": "43384000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196877000", "capitalExpenditures": "96091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81175000", "cashflowFromInvestment": "-139020000", "stockBasedCompensation": "4040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1045382000, "cost_of_revenue": 771169000, "gross_profit": 274213000, "ebit": 232888000, "ebitda": 309141000, "pretax_income": 170314000, "tax_provision": 39040000, "net_income": 131301000, "net_income_to_common": 131301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205595000, "total_current_assets": 449342000, "total_assets": 16695094000, "short_term_debt": 63437000, "long_term_debt": 4613200000, "total_debt": 4676637000, "total_liabilities": 15104313000, "total_equity": 1590602000, "shares_outstanding": 147913000, "goodwill_and_intangibles": 1992032000 }, "cash_flow": { "operating_cash_flow": 220123000, "capital_expenditure": 79787000, "free_cash_flow": 299910000, "dividends_paid": 43944000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326853, "ticker_id": 3540, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232888000", "ebitda": "309141000", "netIncome": "131301000", "grossProfit": "274213000", "depreciation": "None", "totalRevenue": "1045382000", "costOfRevenue": "771169000", "interestIncome": "None", "incomeBeforeTax": "170314000", "interestExpense": "64352000", "operatingIncome": "232204000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "39040000", "reportedCurrency": "USD", "netInterestIncome": "-64352000", "nonInterestIncome": "None", "operatingExpenses": "41325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "771169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76253000", "sellingGeneralAndAdministrative": "41325000", "netIncomeFromContinuingOperations": "131274000" }, "balance": { "goodwill": "1992032000", "inventory": "35126000", "commonStock": "148980000", "currentDebt": "None", "investments": "None", "totalAssets": "16695094000", "longTermDebt": "4613200000", "shortTermDebt": "63437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "475545000", "totalLiabilities": "15104313000", "otherCurrentAssets": "32093000", "totalCurrentAssets": "449342000", "currentLongTermDebt": "63437000", "longTermInvestments": "6951799000", "shortTermInvestments": "None", "currentNetReceivables": "176528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16245752000", "currentAccountsPayable": "662711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4676637000", "totalShareholderEquity": "1590602000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "662711000", "totalCurrentLiabilities": "726148000", "otherNonCurrentLiabilities": "2501799000", "totalNonCurrentLiabilities": "14378165000", "cashAndShortTermInvestments": "205595000", "commonStockSharesOutstanding": "147913000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "205595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131274000", "profitLoss": "None", "dividendPayout": "43944000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220123000", "capitalExpenditures": "79787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133988000", "cashflowFromInvestment": "-96805000", "stockBasedCompensation": "3926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43944000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49461000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1045382000, "cost_of_revenue": 771169000, "gross_profit": 274213000, "research_and_development": null, "selling_general_admin": 41325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232888000, "depreciation_amortisation": 76253000, "ebitda": 309141000, "interest_expense": 64352000, "interest_income": null, "other_non_operating": null, "pretax_income": 170314000, "tax_provision": 39040000, "effective_tax_rate": null, "net_income": 131301000, "net_income_continuing_ops": 131274000, "net_income_to_common": 131301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205595000, "short_term_investments": null, "net_receivables": 176528000, "inventory": 35126000, "other_current_assets": null, "total_current_assets": 449342000, "net_ppe": null, "goodwill": 1992032000, "intangible_assets": null, "goodwill_and_intangibles": 1992032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16245752000, "total_assets": 16695094000, "short_term_debt": 63437000, "accounts_payable": 662711000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 726148000, "long_term_debt": 4613200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14378165000, "total_liabilities": 15104313000, "total_debt": 4676637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 475545000, "total_equity": 1590602000, "shares_outstanding": 147913000, "operating_cash_flow": 220123000, "stock_based_compensation": 3926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96805000, "dividends_paid": 43944000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133988000, "free_cash_flow": 299910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "232888000", "ebitda": "309141000", "netIncome": "131301000", "grossProfit": "274213000", "depreciation": "None", "totalRevenue": "1045382000", "costOfRevenue": "771169000", "interestIncome": "None", "incomeBeforeTax": "170314000", "interestExpense": "64352000", "operatingIncome": "232204000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "39040000", "reportedCurrency": "USD", "netInterestIncome": "-64352000", "nonInterestIncome": "None", "operatingExpenses": "41325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "771169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76253000", "sellingGeneralAndAdministrative": "41325000", "netIncomeFromContinuingOperations": "131274000" }, "balance": { "goodwill": "1992032000", "inventory": "35126000", "commonStock": "148980000", "currentDebt": "None", "investments": "None", "totalAssets": "16695094000", "longTermDebt": "4613200000", "shortTermDebt": "63437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "475545000", "totalLiabilities": "15104313000", "otherCurrentAssets": "32093000", "totalCurrentAssets": "449342000", "currentLongTermDebt": "63437000", "longTermInvestments": "6951799000", "shortTermInvestments": "None", "currentNetReceivables": "176528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16245752000", "currentAccountsPayable": "662711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4676637000", "totalShareholderEquity": "1590602000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "662711000", "totalCurrentLiabilities": "726148000", "otherNonCurrentLiabilities": "2501799000", "totalNonCurrentLiabilities": "14378165000", "cashAndShortTermInvestments": "205595000", "commonStockSharesOutstanding": "147913000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "205595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131274000", "profitLoss": "None", "dividendPayout": "43944000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220123000", "capitalExpenditures": "79787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133988000", "cashflowFromInvestment": "-96805000", "stockBasedCompensation": "3926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43944000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49461000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1055796000, "cost_of_revenue": 768234000, "gross_profit": 287562000, "ebit": 241037000, "ebitda": 325001000, "pretax_income": 179839000, "tax_provision": 41402000, "net_income": 138395000, "net_income_to_common": 138395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221557000, "total_current_assets": 498286000, "total_assets": 16355400000, "short_term_debt": 107685000, "long_term_debt": 4649155000, "total_debt": 4756840000, "total_liabilities": 14813927000, "total_equity": 1541264000, "shares_outstanding": 148783000, "goodwill_and_intangibles": 2462295000 }, "cash_flow": { "operating_cash_flow": 277585000, "capital_expenditure": 94041000, "free_cash_flow": 371626000, "dividends_paid": 42440000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326854, "ticker_id": 3540, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241037000", "ebitda": "325001000", "netIncome": "138395000", "grossProfit": "287562000", "depreciation": "None", "totalRevenue": "1055796000", "costOfRevenue": "768234000", "interestIncome": "None", "incomeBeforeTax": "179839000", "interestExpense": "64543000", "operatingIncome": "242117000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41402000", "reportedCurrency": "USD", "netInterestIncome": "-64543000", "nonInterestIncome": "None", "operatingExpenses": "45074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "768234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83964000", "sellingGeneralAndAdministrative": "45074000", "netIncomeFromContinuingOperations": "138437000" }, "balance": { "goodwill": "1977186000", "inventory": "33597000", "commonStock": "146323000", "currentDebt": "None", "investments": "None", "totalAssets": "16355400000", "longTermDebt": "4649155000", "shortTermDebt": "107685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "485109000", "reportedCurrency": "USD", "retainedEarnings": "432454000", "totalLiabilities": "14813927000", "otherCurrentAssets": "23010000", "totalCurrentAssets": "498286000", "currentLongTermDebt": "99903000", "longTermInvestments": "6617220000", "shortTermInvestments": "-425308000", "currentNetReceivables": "220122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15857114000", "currentAccountsPayable": "203352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4802890000", "totalShareholderEquity": "1541264000", "capitalLeaseObligations": "53832000", "otherCurrentLiabilities": "424112000", "totalCurrentLiabilities": "749100000", "otherNonCurrentLiabilities": "1954052000", "totalNonCurrentLiabilities": "14064827000", "cashAndShortTermInvestments": "221557000", "commonStockSharesOutstanding": "148783000", "intangibleAssetsExcludingGoodwill": "485109000", "cashAndCashEquivalentsAtCarryingValue": "221557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138437000", "profitLoss": "None", "dividendPayout": "42440000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12285000", "operatingCashflow": "277585000", "capitalExpenditures": "94041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118973000", "cashflowFromInvestment": "-112797000", "stockBasedCompensation": "3637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42440000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1055796000, "cost_of_revenue": 768234000, "gross_profit": 287562000, "research_and_development": null, "selling_general_admin": 45074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241037000, "depreciation_amortisation": 83964000, "ebitda": 325001000, "interest_expense": 64543000, "interest_income": null, "other_non_operating": null, "pretax_income": 179839000, "tax_provision": 41402000, "effective_tax_rate": null, "net_income": 138395000, "net_income_continuing_ops": 138437000, "net_income_to_common": 138395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221557000, "short_term_investments": -425308000, "net_receivables": 220122000, "inventory": 33597000, "other_current_assets": null, "total_current_assets": 498286000, "net_ppe": null, "goodwill": 1977186000, "intangible_assets": 485109000, "goodwill_and_intangibles": 2462295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15857114000, "total_assets": 16355400000, "short_term_debt": 107685000, "accounts_payable": 203352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 749100000, "long_term_debt": 4649155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14064827000, "total_liabilities": 14813927000, "total_debt": 4756840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 432454000, "total_equity": 1541264000, "shares_outstanding": 148783000, "operating_cash_flow": 277585000, "stock_based_compensation": 3637000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112797000, "dividends_paid": 42440000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118973000, "free_cash_flow": 371626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "241037000", "ebitda": "325001000", "netIncome": "138395000", "grossProfit": "287562000", "depreciation": "None", "totalRevenue": "1055796000", "costOfRevenue": "768234000", "interestIncome": "None", "incomeBeforeTax": "179839000", "interestExpense": "64543000", "operatingIncome": "242117000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41402000", "reportedCurrency": "USD", "netInterestIncome": "-64543000", "nonInterestIncome": "None", "operatingExpenses": "45074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "768234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83964000", "sellingGeneralAndAdministrative": "45074000", "netIncomeFromContinuingOperations": "138437000" }, "balance": { "goodwill": "1977186000", "inventory": "33597000", "commonStock": "146323000", "currentDebt": "None", "investments": "None", "totalAssets": "16355400000", "longTermDebt": "4649155000", "shortTermDebt": "107685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "485109000", "reportedCurrency": "USD", "retainedEarnings": "432454000", "totalLiabilities": "14813927000", "otherCurrentAssets": "23010000", "totalCurrentAssets": "498286000", "currentLongTermDebt": "99903000", "longTermInvestments": "6617220000", "shortTermInvestments": "-425308000", "currentNetReceivables": "220122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15857114000", "currentAccountsPayable": "203352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4802890000", "totalShareholderEquity": "1541264000", "capitalLeaseObligations": "53832000", "otherCurrentLiabilities": "424112000", "totalCurrentLiabilities": "749100000", "otherNonCurrentLiabilities": "1954052000", "totalNonCurrentLiabilities": "14064827000", "cashAndShortTermInvestments": "221557000", "commonStockSharesOutstanding": "148783000", "intangibleAssetsExcludingGoodwill": "485109000", "cashAndCashEquivalentsAtCarryingValue": "221557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138437000", "profitLoss": "None", "dividendPayout": "42440000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12285000", "operatingCashflow": "277585000", "capitalExpenditures": "94041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118973000", "cashflowFromInvestment": "-112797000", "stockBasedCompensation": "3637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42440000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1001859000, "cost_of_revenue": 748176000, "gross_profit": 253683000, "ebit": 220470000, "ebitda": 297598000, "pretax_income": 161628000, "tax_provision": 39585000, "net_income": 121971000, "net_income_to_common": 121971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174720000, "total_current_assets": 453801000, "total_assets": 15683137000, "short_term_debt": 62646000, "long_term_debt": 4511533000, "total_debt": 4574179000, "total_liabilities": 14052442000, "total_equity": 1630431000, "shares_outstanding": 152289000, "goodwill_and_intangibles": 1964687000 }, "cash_flow": { "operating_cash_flow": 227815000, "capital_expenditure": 90745000, "free_cash_flow": 318560000, "dividends_paid": 43556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326856, "ticker_id": 3540, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220470000", "ebitda": "297598000", "netIncome": "121971000", "grossProfit": "253683000", "depreciation": "None", "totalRevenue": "1001859000", "costOfRevenue": "748176000", "interestIncome": "61512000", "incomeBeforeTax": "161628000", "interestExpense": "61512000", "operatingIncome": "223012000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39585000", "reportedCurrency": "USD", "netInterestIncome": "-61512000", "nonInterestIncome": "None", "operatingExpenses": "30671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77128000", "sellingGeneralAndAdministrative": "33213000", "netIncomeFromContinuingOperations": "122043000" }, "balance": { "goodwill": "1964687000", "inventory": "34190000", "commonStock": "156835000", "currentDebt": "None", "investments": "None", "totalAssets": "15683137000", "longTermDebt": "4511533000", "shortTermDebt": "62646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "514811000", "totalLiabilities": "14052442000", "otherCurrentAssets": "29621000", "totalCurrentAssets": "453801000", "currentLongTermDebt": "62646000", "longTermInvestments": "1778882000", "shortTermInvestments": "4048968000", "currentNetReceivables": "215270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15229336000", "currentAccountsPayable": "641757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4430721000", "shortLongTermDebtTotal": "4574179000", "totalShareholderEquity": "1630431000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8409000", "totalCurrentLiabilities": "712872000", "otherNonCurrentLiabilities": "2213011000", "totalNonCurrentLiabilities": "13339570000", "cashAndShortTermInvestments": "174720000", "commonStockSharesOutstanding": "152289000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122043000", "profitLoss": "None", "dividendPayout": "43556000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9305000", "operatingCashflow": "227815000", "capitalExpenditures": "90745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80570000", "cashflowFromInvestment": "-356589000", "stockBasedCompensation": "3637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1001859000, "cost_of_revenue": 748176000, "gross_profit": 253683000, "research_and_development": null, "selling_general_admin": 33213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220470000, "depreciation_amortisation": 77128000, "ebitda": 297598000, "interest_expense": 61512000, "interest_income": null, "other_non_operating": null, "pretax_income": 161628000, "tax_provision": 39585000, "effective_tax_rate": null, "net_income": 121971000, "net_income_continuing_ops": 122043000, "net_income_to_common": 121971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174720000, "short_term_investments": 4048968000, "net_receivables": 215270000, "inventory": 34190000, "other_current_assets": null, "total_current_assets": 453801000, "net_ppe": null, "goodwill": 1964687000, "intangible_assets": null, "goodwill_and_intangibles": 1964687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15229336000, "total_assets": 15683137000, "short_term_debt": 62646000, "accounts_payable": 641757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 712872000, "long_term_debt": 4511533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13339570000, "total_liabilities": 14052442000, "total_debt": 4574179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 514811000, "total_equity": 1630431000, "shares_outstanding": 152289000, "operating_cash_flow": 227815000, "stock_based_compensation": 3637000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -356589000, "dividends_paid": 43556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80570000, "free_cash_flow": 318560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "220470000", "ebitda": "297598000", "netIncome": "121971000", "grossProfit": "253683000", "depreciation": "None", "totalRevenue": "1001859000", "costOfRevenue": "748176000", "interestIncome": "61512000", "incomeBeforeTax": "161628000", "interestExpense": "61512000", "operatingIncome": "223012000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39585000", "reportedCurrency": "USD", "netInterestIncome": "-61512000", "nonInterestIncome": "None", "operatingExpenses": "30671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77128000", "sellingGeneralAndAdministrative": "33213000", "netIncomeFromContinuingOperations": "122043000" }, "balance": { "goodwill": "1964687000", "inventory": "34190000", "commonStock": "156835000", "currentDebt": "None", "investments": "None", "totalAssets": "15683137000", "longTermDebt": "4511533000", "shortTermDebt": "62646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "514811000", "totalLiabilities": "14052442000", "otherCurrentAssets": "29621000", "totalCurrentAssets": "453801000", "currentLongTermDebt": "62646000", "longTermInvestments": "1778882000", "shortTermInvestments": "4048968000", "currentNetReceivables": "215270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15229336000", "currentAccountsPayable": "641757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4430721000", "shortLongTermDebtTotal": "4574179000", "totalShareholderEquity": "1630431000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8409000", "totalCurrentLiabilities": "712872000", "otherNonCurrentLiabilities": "2213011000", "totalNonCurrentLiabilities": "13339570000", "cashAndShortTermInvestments": "174720000", "commonStockSharesOutstanding": "152289000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122043000", "profitLoss": "None", "dividendPayout": "43556000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9305000", "operatingCashflow": "227815000", "capitalExpenditures": "90745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80570000", "cashflowFromInvestment": "-356589000", "stockBasedCompensation": "3637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "income_statement": { "revenue": 1013414000, "cost_of_revenue": 751946000, "gross_profit": 261468000, "ebit": 226547000, "ebitda": 305514000, "pretax_income": 175281000, "tax_provision": 42929000, "net_income": 132188000, "net_income_to_common": 132188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174592000, "total_current_assets": 322916000, "total_assets": 15678561000, "short_term_debt": 61341000, "long_term_debt": 4452373000, "total_debt": 4513714000, "total_liabilities": 14033170000, "total_equity": 1645137000, "shares_outstanding": 153132000, "goodwill_and_intangibles": 1959042000 }, "cash_flow": { "operating_cash_flow": 144071000, "capital_expenditure": 99104000, "free_cash_flow": 243175000, "dividends_paid": 40780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326857, "ticker_id": 3540, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:12.841654+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226547000", "ebitda": "305514000", "netIncome": "132188000", "grossProfit": "261468000", "depreciation": "None", "totalRevenue": "1013414000", "costOfRevenue": "751946000", "interestIncome": "59476000", "incomeBeforeTax": "175281000", "interestExpense": "59476000", "operatingIncome": "233501000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42929000", "reportedCurrency": "USD", "netInterestIncome": "-59476000", "nonInterestIncome": "None", "operatingExpenses": "27967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1256000", "costofGoodsAndServicesSold": "751946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78967000", "sellingGeneralAndAdministrative": "34921000", "netIncomeFromContinuingOperations": "132352000" }, "balance": { "goodwill": "1959042000", "inventory": "34599000", "commonStock": "156775000", "currentDebt": "None", "investments": "None", "totalAssets": "15678561000", "longTermDebt": "4452373000", "shortTermDebt": "61341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "513979000", "totalLiabilities": "14033170000", "otherCurrentAssets": "29713000", "totalCurrentAssets": "322916000", "currentLongTermDebt": "61341000", "longTermInvestments": "1838707000", "shortTermInvestments": "4124129000", "currentNetReceivables": "84012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15355645000", "currentAccountsPayable": "626744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2402380000", "shortLongTermDebtTotal": "4513714000", "totalShareholderEquity": "1645137000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8221000", "totalCurrentLiabilities": "688333000", "otherNonCurrentLiabilities": "2279398000", "totalNonCurrentLiabilities": "13344837000", "cashAndShortTermInvestments": "174592000", "commonStockSharesOutstanding": "153132000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132352000", "profitLoss": "None", "dividendPayout": "40780000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "33243000", "operatingCashflow": "144071000", "capitalExpenditures": "99104000", "changeInReceivables": "-71400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18491000", "cashflowFromInvestment": "-116203000", "stockBasedCompensation": "3671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9377000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1013414000, "cost_of_revenue": 751946000, "gross_profit": 261468000, "research_and_development": null, "selling_general_admin": 34921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226547000, "depreciation_amortisation": 78967000, "ebitda": 305514000, "interest_expense": 59476000, "interest_income": null, "other_non_operating": null, "pretax_income": 175281000, "tax_provision": 42929000, "effective_tax_rate": null, "net_income": 132188000, "net_income_continuing_ops": 132352000, "net_income_to_common": 132188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174592000, "short_term_investments": 4124129000, "net_receivables": 84012000, "inventory": 34599000, "other_current_assets": null, "total_current_assets": 322916000, "net_ppe": null, "goodwill": 1959042000, "intangible_assets": null, "goodwill_and_intangibles": 1959042000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15355645000, "total_assets": 15678561000, "short_term_debt": 61341000, "accounts_payable": 626744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 688333000, "long_term_debt": 4452373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13344837000, "total_liabilities": 14033170000, "total_debt": 4513714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 513979000, "total_equity": 1645137000, "shares_outstanding": 153132000, "operating_cash_flow": 144071000, "stock_based_compensation": 3671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116203000, "dividends_paid": 40780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18491000, "free_cash_flow": 243175000, "net_change_in_cash": 9377000 }, "raw_data": { "income": { "ebit": "226547000", "ebitda": "305514000", "netIncome": "132188000", "grossProfit": "261468000", "depreciation": "None", "totalRevenue": "1013414000", "costOfRevenue": "751946000", "interestIncome": "59476000", "incomeBeforeTax": "175281000", "interestExpense": "59476000", "operatingIncome": "233501000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42929000", "reportedCurrency": "USD", "netInterestIncome": "-59476000", "nonInterestIncome": "None", "operatingExpenses": "27967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1256000", "costofGoodsAndServicesSold": "751946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78967000", "sellingGeneralAndAdministrative": "34921000", "netIncomeFromContinuingOperations": "132352000" }, "balance": { "goodwill": "1959042000", "inventory": "34599000", "commonStock": "156775000", "currentDebt": "None", "investments": "None", "totalAssets": "15678561000", "longTermDebt": "4452373000", "shortTermDebt": "61341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "513979000", "totalLiabilities": "14033170000", "otherCurrentAssets": "29713000", "totalCurrentAssets": "322916000", "currentLongTermDebt": "61341000", "longTermInvestments": "1838707000", "shortTermInvestments": "4124129000", "currentNetReceivables": "84012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15355645000", "currentAccountsPayable": "626744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2402380000", "shortLongTermDebtTotal": "4513714000", "totalShareholderEquity": "1645137000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8221000", "totalCurrentLiabilities": "688333000", "otherNonCurrentLiabilities": "2279398000", "totalNonCurrentLiabilities": "13344837000", "cashAndShortTermInvestments": "174592000", "commonStockSharesOutstanding": "153132000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132352000", "profitLoss": "None", "dividendPayout": "40780000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "33243000", "operatingCashflow": "144071000", "capitalExpenditures": "99104000", "changeInReceivables": "-71400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18491000", "cashflowFromInvestment": "-116203000", "stockBasedCompensation": "3671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9377000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }