{ "ticker": { "uuid": "ecc4c764-4140-42e3-9e42-366ef28f6e05", "symbol": "KNX", "name": "Knight Transportation Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Trucking", "page_url": "https://sharemaestro.com/factors/ticker/ecc4c764-4140-42e3-9e42-366ef28f6e05/", "api_url": "https://sharemaestro.com/factors/api/tickers/ecc4c764-4140-42e3-9e42-366ef28f6e05/" }, "ticker_metadata": { "id": 2402, "uuid": "ecc4c764-4140-42e3-9e42-366ef28f6e05", "symbol": "KNX", "name": "Knight Transportation Inc", "asset_type": "equity", "market_cap": 12053805000, "stock_exchange_id": 3, "industry": "Trucking", "sector": "Industrials", "description": "Knight-Swift Transportation Holdings Inc., provides truck cargo transportation services in the United States, Mexico and Canada. The company is headquartered in Phoenix, Arizona.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ecc4c764-4140-42e3-9e42-366ef28f6e05", "symbol": "KNX", "name": "Knight Transportation Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Trucking", "page_url": "https://sharemaestro.com/factors/ticker/ecc4c764-4140-42e3-9e42-366ef28f6e05/", "api_url": "https://sharemaestro.com/factors/api/tickers/ecc4c764-4140-42e3-9e42-366ef28f6e05/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.21, "value": 0.13, "quality": 0.27, "momentum": 0.88, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 78.57, "market_cap": 12817516950, "pe_ratio": 377.0967, "earnings_yield": 0.0027, "ebitda_to_ev": 0.0685, "shareholder_yield": 0.0094, "roe": 0.0048, "piotroski_f_score": 6, "momentum_12_1": 0.4578, "volatility_252d": 0.3497 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:35.662898+00:00", "batch_id": "" }, "size": { "price_close": 78.57, "market_cap": 12817516950, "market_cap_usd": 12817516950, "enterprise_value": 14498567950, "shares_outstanding": 163135000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 377.0967, "pb_ratio": 1.8171, "ptbv_ratio": 10.6597, "ps_ratio": 1.71, "pcf_ratio": 9.8615, "pfcf_ratio": 7.7661, "ev_ebitda": 14.5936, "ev_ebit": 70.2287, "ev_sales": 1.9343, "ev_fcf": 8.7847, "earnings_yield": 0.0027, "fcf_yield": 0.1138, "price_to_sales": 1.71, "price_to_book": 1.8171, "price_to_cashflow": 9.8615, "ebitda_to_ev": 0.0685, "sales_yield": 0.517 }, "yield": { "dividend_yield": 0.0094, "buyback_yield": 0, "shareholder_yield": 0.0094, "debt_paydown_yield": null, "total_yield": 0.0094 }, "quality": { "gross_margin": 0.2477, "operating_margin": 0.0275, "net_margin": 0.0045, "ebitda_margin": 0.1325, "fcf_margin": 0.2202, "roe": 0.0048, "roa": 0.0028, "roic": 0.015, "roc_greenblatt": null, "asset_turnover": 0.6274, "cash_conversion": 48.5566, "accruals_ratio": -0.106, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 2.519, "earnings_stability_5y": 1.0495, "revenue_stability_5y": 0.1941, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1554, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6923, "net_debt_to_ebitda": 1.6921, "debt_to_assets": 0.1653, "interest_coverage": 1.3553, "current_ratio": 0.7026, "quick_ratio": 0.7026, "net_debt": 1681051000, "local_beta": 0.0014, "volatility_252d": 0.3497, "volatility_60d": 0.7929, "max_drawdown_12m": -0.1718, "risk_adjusted_momentum": 1.3092 }, "growth": { "revenue_growth_1y": 0.0113, "revenue_growth_3y_cagr": 0.0018, "revenue_growth_5y_cagr": 0.0983, "eps_growth_1y": -0.7748, "eps_growth_3y_cagr": -0.5595, "eps_growth_5y_cagr": -0.3061, "fcf_growth_1y": 0.0185, "book_value_growth_1y": -0.0081, "revenue_growth": 0.0113, "earnings_growth": -0.7748 }, "momentum": { "price_return_1m": 0.2267, "price_return_3m": 0.3816, "price_return_6m": 0.537, "price_return_9m": 0.8354, "price_return_12m": 0.7883, "price_return_12m_ex1m": 0.4578, "momentum_6m": 0.537, "momentum_12m": 0.7883, "momentum_12_1": 0.4578, "distance_from_52w_high": 0, "distance_from_52w_low": 0.9955, "relative_strength": 0.6883 }, "raw_ttm": { "revenue_ttm": 7495550000, "gross_profit_ttm": 1856637000, "ebit_ttm": 206448000, "ebitda_ttm": 993487000, "net_income_ttm": 33990000, "eps_diluted_ttm": 0.2084, "operating_cash_flow_ttm": 1299758000, "capital_expenditure_ttm": 350682000, "fcf_ttm": 1650440000, "dividends_paid_ttm": 120810000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 152321000, "cash_and_equivalents": 293221000, "total_current_assets": 954861000, "total_current_liabilities": 1359114000, "net_ppe": null, "total_assets": 11946756000, "total_debt": 1974272000, "total_equity": 7053768000, "net_working_capital": -87225000, "book_value_per_share": 43.2388, "retained_earnings": 2563347000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1202433000, "tangible_book_per_share": 7.3708 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 99, "rank_pb": 46, "rank_ptbv": 83, "rank_ps": 42, "rank_pcf": 43, "rank_ev_ebitda": 62, "rank_ev_ebit": 95, "rank_earnings_yield": 98, "rank_fcf_yield": 35, "rank_dividend_yield": 46, "rank_shareholder_yield": 47, "rank_total_yield": 47, "rank_roe": 70, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 77, "rank_fcf_margin": 43, "rank_piotroski": 38, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 15 }, "composites": { "value_composite": 87, "quality_composite": 73, "momentum_composite": 12, "growth_composite": 100, "yield_composite": 32, "svqf_composite": 99, "vc1_composite": 75, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.1873, "os_score": 0.21, "value_percentile": 0.13, "quality_percentile": 0.27, "momentum_percentile": 0.88, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4411, "ticker_id": 2402, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:35.662898+00:00", "batch_id": "", "os_score_delta": null, "price_close": 78.57, "market_cap": 12817516950, "market_cap_usd": 12817516950, "enterprise_value": 14498567950, "shares_outstanding": 163135000, "fx_rate_to_usd": null, "pe_ratio": 377.09670344, "pb_ratio": 1.81711632, "ptbv_ratio": 10.65965168, "ps_ratio": 1.71001687, "pcf_ratio": 9.86146417, "pfcf_ratio": 7.76612113, "ev_ebitda": 14.59361617, "ev_ebit": 70.22866751, "ev_sales": 1.93429007, "ev_fcf": 8.7846683, "earnings_yield": 0.00265184, "fcf_yield": 0.11383469, "dividend_yield": 0.00942538, "buyback_yield": 0, "shareholder_yield": 0.00942538, "debt_paydown_yield": null, "total_yield": 0.00942538, "gross_margin": 0.24769857, "operating_margin": 0.02754274, "net_margin": 0.00453469, "ebitda_margin": 0.13254358, "fcf_margin": 0.22018931, "roe": 0.0048187, "roa": 0.00284512, "roic": 0.01504622, "roc_greenblatt": null, "asset_turnover": 0.627413, "cash_conversion": 48.5566343, "accruals_ratio": -0.10595077, "sbc_to_revenue": null, "debt_to_equity": 0.69231608, "net_debt_to_ebitda": 1.69207146, "debt_to_assets": 0.16525591, "interest_coverage": 1.35534824, "current_ratio": 0.70256137, "quick_ratio": 0.70256137, "net_debt": 1681051000, "revenue_growth_1y": 0.01127595, "revenue_growth_3y_cagr": 0.00184115, "revenue_growth_5y_cagr": 0.09831094, "eps_growth_1y": -0.77475149, "eps_growth_3y_cagr": -0.55946169, "eps_growth_5y_cagr": -0.30612619, "fcf_growth_1y": 0.01846949, "book_value_growth_1y": -0.00807831, "piotroski_f_score": 6, "altman_z_score": 2.51903881, "earnings_stability_5y": 1.049472, "revenue_stability_5y": 0.194136, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22669789, "price_return_3m": 0.38157201, "price_return_6m": 0.53696582, "price_return_9m": 0.83537459, "price_return_12m": 0.7882911, "price_return_12m_ex1m": 0.45780889, "distance_from_52w_high": 0, "distance_from_52w_low": 0.995535, "relative_strength": 0.68832752, "local_beta": 0.0014, "volatility_252d": 0.349699, "volatility_60d": 0.792939, "max_drawdown_12m": -0.17176373, "revenue_ttm": 7495550000, "gross_profit_ttm": 1856637000, "ebit_ttm": 206448000, "ebitda_ttm": 993487000, "net_income_ttm": 33990000, "eps_diluted_ttm": 0.20835504, "operating_cash_flow_ttm": 1299758000, "capital_expenditure_ttm": 350682000, "fcf_ttm": 1650440000, "dividends_paid_ttm": 120810000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 152321000, "cash_and_equivalents": 293221000, "total_current_assets": 954861000, "total_current_liabilities": 1359114000, "net_ppe": null, "total_assets": 11946756000, "total_debt": 1974272000, "total_equity": 7053768000, "net_working_capital": -87225000, "book_value_per_share": 43.238839, "retained_earnings": 2563347000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1202433000, "tangible_book_per_share": 7.37078493, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 99, "rank_pb": 46, "rank_ptbv": 83, "rank_ps": 42, "rank_pcf": 43, "rank_ev_ebitda": 62, "rank_ev_ebit": 95, "rank_earnings_yield": 98, "rank_fcf_yield": 35, "rank_dividend_yield": 46, "rank_shareholder_yield": 47, "rank_total_yield": 47, "rank_roe": 70, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 77, "rank_fcf_margin": 43, "rank_piotroski": 38, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 15, "value_composite": 87, "quality_composite": 73, "momentum_composite": 12, "growth_composite": 100, "yield_composite": 32, "svqf_composite": 99, "vc1_composite": 75, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 72, "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": 78.57, "os": 0.21, "value": 0.13, "quality": 0.27, "momentum": 0.88, "confidence": 1, "coverage": 1, "pe_ratio": 377.0967, "earnings_yield": 0.0027, "shareholder_yield": 0.0094, "roe": 0.0048, "momentum_12_1": 0.4578, "complete_fields": { "id": 4411, "ticker_id": 2402, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:35.662898+00:00", "batch_id": "", "os_score_delta": null, "price_close": 78.57, "market_cap": 12817516950, "market_cap_usd": 12817516950, "enterprise_value": 14498567950, "shares_outstanding": 163135000, "fx_rate_to_usd": null, "pe_ratio": 377.09670344, "pb_ratio": 1.81711632, "ptbv_ratio": 10.65965168, "ps_ratio": 1.71001687, "pcf_ratio": 9.86146417, "pfcf_ratio": 7.76612113, "ev_ebitda": 14.59361617, "ev_ebit": 70.22866751, "ev_sales": 1.93429007, "ev_fcf": 8.7846683, "earnings_yield": 0.00265184, "fcf_yield": 0.11383469, "dividend_yield": 0.00942538, "buyback_yield": 0, "shareholder_yield": 0.00942538, "debt_paydown_yield": null, "total_yield": 0.00942538, "gross_margin": 0.24769857, "operating_margin": 0.02754274, "net_margin": 0.00453469, "ebitda_margin": 0.13254358, "fcf_margin": 0.22018931, "roe": 0.0048187, "roa": 0.00284512, "roic": 0.01504622, "roc_greenblatt": null, "asset_turnover": 0.627413, "cash_conversion": 48.5566343, "accruals_ratio": -0.10595077, "sbc_to_revenue": null, "debt_to_equity": 0.69231608, "net_debt_to_ebitda": 1.69207146, "debt_to_assets": 0.16525591, "interest_coverage": 1.35534824, "current_ratio": 0.70256137, "quick_ratio": 0.70256137, "net_debt": 1681051000, "revenue_growth_1y": 0.01127595, "revenue_growth_3y_cagr": 0.00184115, "revenue_growth_5y_cagr": 0.09831094, "eps_growth_1y": -0.77475149, "eps_growth_3y_cagr": -0.55946169, "eps_growth_5y_cagr": -0.30612619, "fcf_growth_1y": 0.01846949, "book_value_growth_1y": -0.00807831, "piotroski_f_score": 6, "altman_z_score": 2.51903881, "earnings_stability_5y": 1.049472, "revenue_stability_5y": 0.194136, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22669789, "price_return_3m": 0.38157201, "price_return_6m": 0.53696582, "price_return_9m": 0.83537459, "price_return_12m": 0.7882911, "price_return_12m_ex1m": 0.45780889, "distance_from_52w_high": 0, "distance_from_52w_low": 0.995535, "relative_strength": 0.68832752, "local_beta": 0.0014, "volatility_252d": 0.349699, "volatility_60d": 0.792939, "max_drawdown_12m": -0.17176373, "revenue_ttm": 7495550000, "gross_profit_ttm": 1856637000, "ebit_ttm": 206448000, "ebitda_ttm": 993487000, "net_income_ttm": 33990000, "eps_diluted_ttm": 0.20835504, "operating_cash_flow_ttm": 1299758000, "capital_expenditure_ttm": 350682000, "fcf_ttm": 1650440000, "dividends_paid_ttm": 120810000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 152321000, "cash_and_equivalents": 293221000, "total_current_assets": 954861000, "total_current_liabilities": 1359114000, "net_ppe": null, "total_assets": 11946756000, "total_debt": 1974272000, "total_equity": 7053768000, "net_working_capital": -87225000, "book_value_per_share": 43.238839, "retained_earnings": 2563347000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1202433000, "tangible_book_per_share": 7.37078493, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 99, "rank_pb": 46, "rank_ptbv": 83, "rank_ps": 42, "rank_pcf": 43, "rank_ev_ebitda": 62, "rank_ev_ebit": 95, "rank_earnings_yield": 98, "rank_fcf_yield": 35, "rank_dividend_yield": 46, "rank_shareholder_yield": 47, "rank_total_yield": 47, "rank_roe": 70, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 77, "rank_fcf_margin": 43, "rank_piotroski": 38, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 15, "value_composite": 87, "quality_composite": 73, "momentum_composite": 12, "growth_composite": 100, "yield_composite": 32, "svqf_composite": 99, "vc1_composite": 75, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 7469689000, "cost_of_revenue": 5355728000, "gross_profit": 2113961000, "ebit": 257117000, "ebitda": 1045170000, "pretax_income": 95322000, "tax_provision": 29768000, "net_income": 65946000, "net_income_to_common": 65946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302801000, "total_current_assets": 887526000, "total_assets": 11955436000, "short_term_debt": 321944000, "long_term_debt": 1653793000, "total_debt": 1975737000, "total_liabilities": 4863570000, "total_equity": 7082454000, "shares_outstanding": 162884000, "goodwill_and_intangibles": 5870440000 }, "cash_flow": { "operating_cash_flow": 1266647000, "capital_expenditure": 503419000, "free_cash_flow": 1770066000, "dividends_paid": 117435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286055, "ticker_id": 2402, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257117000", "ebitda": "1045170000", "netIncome": "65946000", "grossProfit": "2113961000", "depreciation": "None", "totalRevenue": "7469689000", "costOfRevenue": "5355728000", "interestIncome": "150885000", "incomeBeforeTax": "95322000", "interestExpense": "161795000", "operatingIncome": "251376000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29768000", "reportedCurrency": "USD", "netInterestIncome": "-150885000", "nonInterestIncome": "None", "operatingExpenses": "1862585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5355728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "788053000", "sellingGeneralAndAdministrative": "957963000", "netIncomeFromContinuingOperations": "65554000" }, "balance": { "goodwill": "3934741000", "inventory": "None", "commonStock": "1623000", "currentDebt": "None", "investments": "None", "totalAssets": "11955436000", "longTermDebt": "1653793000", "shortTermDebt": "321944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1935699000", "reportedCurrency": "USD", "retainedEarnings": "2600822000", "totalLiabilities": "4863570000", "otherCurrentAssets": "223864000", "totalCurrentAssets": "887526000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11067910000", "currentAccountsPayable": "200835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5032296000", "shortLongTermDebtTotal": "2893355000", "totalShareholderEquity": "7082454000", "capitalLeaseObligations": "1031774000", "otherCurrentLiabilities": "508430000", "totalCurrentLiabilities": "1031209000", "otherNonCurrentLiabilities": "205117000", "totalNonCurrentLiabilities": "3832361000", "cashAndShortTermInvestments": "302801000", "commonStockSharesOutstanding": "162884000", "intangibleAssetsExcludingGoodwill": "1935699000", "cashAndCashEquivalentsAtCarryingValue": "302801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65946000", "profitLoss": "None", "dividendPayout": "117435000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1266647000", "capitalExpenditures": "503419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-807743000", "cashflowFromInvestment": "-520394000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "788053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7469689000, "cost_of_revenue": 5355728000, "gross_profit": 2113961000, "research_and_development": null, "selling_general_admin": 957963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257117000, "depreciation_amortisation": 788053000, "ebitda": 1045170000, "interest_expense": 161795000, "interest_income": null, "other_non_operating": null, "pretax_income": 95322000, "tax_provision": 29768000, "effective_tax_rate": null, "net_income": 65946000, "net_income_continuing_ops": 65554000, "net_income_to_common": 65946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302801000, "short_term_investments": null, "net_receivables": 360861000, "inventory": null, "other_current_assets": null, "total_current_assets": 887526000, "net_ppe": null, "goodwill": 3934741000, "intangible_assets": 1935699000, "goodwill_and_intangibles": 5870440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11067910000, "total_assets": 11955436000, "short_term_debt": 321944000, "accounts_payable": 200835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1031209000, "long_term_debt": 1653793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3832361000, "total_liabilities": 4863570000, "total_debt": 1975737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2600822000, "total_equity": 7082454000, "shares_outstanding": 162884000, "operating_cash_flow": 1266647000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 503419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520394000, "dividends_paid": 117435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -807743000, "free_cash_flow": 1770066000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257117000", "ebitda": "1045170000", "netIncome": "65946000", "grossProfit": "2113961000", "depreciation": "None", "totalRevenue": "7469689000", "costOfRevenue": "5355728000", "interestIncome": "150885000", "incomeBeforeTax": "95322000", "interestExpense": "161795000", "operatingIncome": "251376000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29768000", "reportedCurrency": "USD", "netInterestIncome": "-150885000", "nonInterestIncome": "None", "operatingExpenses": "1862585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5355728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "788053000", "sellingGeneralAndAdministrative": "957963000", "netIncomeFromContinuingOperations": "65554000" }, "balance": { "goodwill": "3934741000", "inventory": "None", "commonStock": "1623000", "currentDebt": "None", "investments": "None", "totalAssets": "11955436000", "longTermDebt": "1653793000", "shortTermDebt": "321944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1935699000", "reportedCurrency": "USD", "retainedEarnings": "2600822000", "totalLiabilities": "4863570000", "otherCurrentAssets": "223864000", "totalCurrentAssets": "887526000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11067910000", "currentAccountsPayable": "200835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5032296000", "shortLongTermDebtTotal": "2893355000", "totalShareholderEquity": "7082454000", "capitalLeaseObligations": "1031774000", "otherCurrentLiabilities": "508430000", "totalCurrentLiabilities": "1031209000", "otherNonCurrentLiabilities": "205117000", "totalNonCurrentLiabilities": "3832361000", "cashAndShortTermInvestments": "302801000", "commonStockSharesOutstanding": "162884000", "intangibleAssetsExcludingGoodwill": "1935699000", "cashAndCashEquivalentsAtCarryingValue": "302801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65946000", "profitLoss": "None", "dividendPayout": "117435000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1266647000", "capitalExpenditures": "503419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-807743000", "cashflowFromInvestment": "-520394000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "788053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 7410078000, "cost_of_revenue": 5606420000, "gross_profit": 1803658000, "ebit": 234313000, "ebitda": 1027115000, "pretax_income": 149046000, "tax_provision": 32960000, "net_income": 117626000, "net_income_to_common": 117626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365945000, "total_current_assets": 1448741000, "total_assets": 13074654000, "short_term_debt": 409143000, "long_term_debt": 1677313000, "total_debt": 2086456000, "total_liabilities": 5957849000, "total_equity": 7108967000, "shares_outstanding": 162173000, "goodwill_and_intangibles": 6019185999 }, "cash_flow": { "operating_cash_flow": 799063000, "capital_expenditure": 819150000, "free_cash_flow": 1618213000, "dividends_paid": 104153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286060, "ticker_id": 2402, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234313000", "ebitda": "1027115000", "netIncome": "117626000", "grossProfit": "1803658000", "depreciation": "None", "totalRevenue": "7410078000", "costOfRevenue": "5606420000", "interestIncome": "16556000", "incomeBeforeTax": "149046000", "interestExpense": "171158000", "operatingIncome": "243388000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32960000", "reportedCurrency": "USD", "netInterestIncome": "-154602000", "nonInterestIncome": "None", "operatingExpenses": "1560270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5606420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "792802000", "sellingGeneralAndAdministrative": "446804000", "netIncomeFromContinuingOperations": "116086000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "13074654000", "longTermDebt": "1677313000", "shortTermDebt": "409143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2057043999", "reportedCurrency": "USD", "retainedEarnings": "2661064000", "totalLiabilities": "5957849000", "otherCurrentAssets": "234602000", "totalCurrentAssets": "1448741000", "currentLongTermDebt": "458983000", "longTermInvestments": "None", "shortTermInvestments": "-147684000", "currentNetReceivables": "848194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11625913000", "currentAccountsPayable": "329697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5076226000", "shortLongTermDebtTotal": "2818308000", "totalShareholderEquity": "7108967000", "capitalLeaseObligations": "1140995000", "otherCurrentLiabilities": "967911000", "totalCurrentLiabilities": "1706751000", "otherNonCurrentLiabilities": "210117000", "totalNonCurrentLiabilities": "4251098000", "cashAndShortTermInvestments": "365945000", "commonStockSharesOutstanding": "162173000", "intangibleAssetsExcludingGoodwill": "2057043999", "cashAndCashEquivalentsAtCarryingValue": "365945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117626000", "profitLoss": "None", "dividendPayout": "104153000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "799063000", "capitalExpenditures": "819150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139397000", "cashflowFromInvestment": "-759122000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "792802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7410078000, "cost_of_revenue": 5606420000, "gross_profit": 1803658000, "research_and_development": null, "selling_general_admin": 446804000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234313000, "depreciation_amortisation": 792802000, "ebitda": 1027115000, "interest_expense": 171158000, "interest_income": null, "other_non_operating": null, "pretax_income": 149046000, "tax_provision": 32960000, "effective_tax_rate": null, "net_income": 117626000, "net_income_continuing_ops": 116086000, "net_income_to_common": 117626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365945000, "short_term_investments": -147684000, "net_receivables": 848194000, "inventory": null, "other_current_assets": null, "total_current_assets": 1448741000, "net_ppe": null, "goodwill": 3962142000, "intangible_assets": 2057043999, "goodwill_and_intangibles": 6019185999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11625913000, "total_assets": 13074654000, "short_term_debt": 409143000, "accounts_payable": 329697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1706751000, "long_term_debt": 1677313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4251098000, "total_liabilities": 5957849000, "total_debt": 2086456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2661064000, "total_equity": 7108967000, "shares_outstanding": 162173000, "operating_cash_flow": 799063000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 819150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -759122000, "dividends_paid": 104153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139397000, "free_cash_flow": 1618213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "234313000", "ebitda": "1027115000", "netIncome": "117626000", "grossProfit": "1803658000", "depreciation": "None", "totalRevenue": "7410078000", "costOfRevenue": "5606420000", "interestIncome": "16556000", "incomeBeforeTax": "149046000", "interestExpense": "171158000", "operatingIncome": "243388000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32960000", "reportedCurrency": "USD", "netInterestIncome": "-154602000", "nonInterestIncome": "None", "operatingExpenses": "1560270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5606420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "792802000", "sellingGeneralAndAdministrative": "446804000", "netIncomeFromContinuingOperations": "116086000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "13074654000", "longTermDebt": "1677313000", "shortTermDebt": "409143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2057043999", "reportedCurrency": "USD", "retainedEarnings": "2661064000", "totalLiabilities": "5957849000", "otherCurrentAssets": "234602000", "totalCurrentAssets": "1448741000", "currentLongTermDebt": "458983000", "longTermInvestments": "None", "shortTermInvestments": "-147684000", "currentNetReceivables": "848194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11625913000", "currentAccountsPayable": "329697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5076226000", "shortLongTermDebtTotal": "2818308000", "totalShareholderEquity": "7108967000", "capitalLeaseObligations": "1140995000", "otherCurrentLiabilities": "967911000", "totalCurrentLiabilities": "1706751000", "otherNonCurrentLiabilities": "210117000", "totalNonCurrentLiabilities": "4251098000", "cashAndShortTermInvestments": "365945000", "commonStockSharesOutstanding": "162173000", "intangibleAssetsExcludingGoodwill": "2057043999", "cashAndCashEquivalentsAtCarryingValue": "365945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117626000", "profitLoss": "None", "dividendPayout": "104153000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "799063000", "capitalExpenditures": "819150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139397000", "cashflowFromInvestment": "-759122000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "792802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 7141766000, "cost_of_revenue": 5177272000, "gross_profit": 1964494000, "ebit": 277530000, "ebitda": 1012630000, "pretax_income": 270289000, "tax_provision": 54768000, "net_income": 217149000, "net_income_to_common": 217149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465820000, "total_current_assets": 1709015000, "total_assets": 13259860000, "short_term_debt": 604680000, "long_term_debt": 1816529000, "total_debt": 2421209000, "total_liabilities": 6155779000, "total_equity": 7087390000, "shares_outstanding": 161826000, "goodwill_and_intangibles": 5907680000 }, "cash_flow": { "operating_cash_flow": 1161676000, "capital_expenditure": 1071611000, "free_cash_flow": 2233287000, "dividends_paid": 91149000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286065, "ticker_id": 2402, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277530000", "ebitda": "1012630000", "netIncome": "217149000", "grossProfit": "1964494000", "depreciation": "None", "totalRevenue": "7141766000", "costOfRevenue": "5177272000", "interestIncome": "21577000", "incomeBeforeTax": "270289000", "interestExpense": "127100000", "operatingIncome": "338153000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "54768000", "reportedCurrency": "USD", "netInterestIncome": "-105523000", "nonInterestIncome": "None", "operatingExpenses": "1626341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5177272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "735100000", "sellingGeneralAndAdministrative": "639197000", "netIncomeFromContinuingOperations": "215521000" }, "balance": { "goodwill": "3848798000", "inventory": "297805000", "commonStock": "1613000", "currentDebt": "None", "investments": "None", "totalAssets": "13259860000", "longTermDebt": "1816529000", "shortTermDebt": "604680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2058882000", "reportedCurrency": "USD", "retainedEarnings": "2659755000", "totalLiabilities": "6155779000", "otherCurrentAssets": "276001000", "totalCurrentAssets": "1709015000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "530000", "currentNetReceivables": "966664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11550845000", "currentAccountsPayable": "355173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5101220000", "shortLongTermDebtTotal": "2673258000", "totalShareholderEquity": "7087390000", "capitalLeaseObligations": "1383237000", "otherCurrentLiabilities": "865434000", "totalCurrentLiabilities": "1825287000", "otherNonCurrentLiabilities": "79086000", "totalNonCurrentLiabilities": "4330492000", "cashAndShortTermInvestments": "465820000", "commonStockSharesOutstanding": "161826000", "intangibleAssetsExcludingGoodwill": "2058882000", "cashAndCashEquivalentsAtCarryingValue": "465820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217149000", "profitLoss": "None", "dividendPayout": "91149000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-74087000", "operatingCashflow": "1161676000", "capitalExpenditures": "1071611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150690000", "cashflowFromInvestment": "-1228025000", "stockBasedCompensation": "27922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91149000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "471000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "735100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7141766000, "cost_of_revenue": 5177272000, "gross_profit": 1964494000, "research_and_development": null, "selling_general_admin": 639197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277530000, "depreciation_amortisation": 735100000, "ebitda": 1012630000, "interest_expense": 127100000, "interest_income": null, "other_non_operating": null, "pretax_income": 270289000, "tax_provision": 54768000, "effective_tax_rate": null, "net_income": 217149000, "net_income_continuing_ops": 215521000, "net_income_to_common": 217149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465820000, "short_term_investments": 530000, "net_receivables": 966664000, "inventory": 297805000, "other_current_assets": null, "total_current_assets": 1709015000, "net_ppe": null, "goodwill": 3848798000, "intangible_assets": 2058882000, "goodwill_and_intangibles": 5907680000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11550845000, "total_assets": 13259860000, "short_term_debt": 604680000, "accounts_payable": 355173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1825287000, "long_term_debt": 1816529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4330492000, "total_liabilities": 6155779000, "total_debt": 2421209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2659755000, "total_equity": 7087390000, "shares_outstanding": 161826000, "operating_cash_flow": 1161676000, "stock_based_compensation": 27922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1071611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1228025000, "dividends_paid": 91149000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 150690000, "free_cash_flow": 2233287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "277530000", "ebitda": "1012630000", "netIncome": "217149000", "grossProfit": "1964494000", "depreciation": "None", "totalRevenue": "7141766000", "costOfRevenue": "5177272000", "interestIncome": "21577000", "incomeBeforeTax": "270289000", "interestExpense": "127100000", "operatingIncome": "338153000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "54768000", "reportedCurrency": "USD", "netInterestIncome": "-105523000", "nonInterestIncome": "None", "operatingExpenses": "1626341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5177272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "735100000", "sellingGeneralAndAdministrative": "639197000", "netIncomeFromContinuingOperations": "215521000" }, "balance": { "goodwill": "3848798000", "inventory": "297805000", "commonStock": "1613000", "currentDebt": "None", "investments": "None", "totalAssets": "13259860000", "longTermDebt": "1816529000", "shortTermDebt": "604680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2058882000", "reportedCurrency": "USD", "retainedEarnings": "2659755000", "totalLiabilities": "6155779000", "otherCurrentAssets": "276001000", "totalCurrentAssets": "1709015000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "530000", "currentNetReceivables": "966664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11550845000", "currentAccountsPayable": "355173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5101220000", "shortLongTermDebtTotal": "2673258000", "totalShareholderEquity": "7087390000", "capitalLeaseObligations": "1383237000", "otherCurrentLiabilities": "865434000", "totalCurrentLiabilities": "1825287000", "otherNonCurrentLiabilities": "79086000", "totalNonCurrentLiabilities": "4330492000", "cashAndShortTermInvestments": "465820000", "commonStockSharesOutstanding": "161826000", "intangibleAssetsExcludingGoodwill": "2058882000", "cashAndCashEquivalentsAtCarryingValue": "465820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217149000", "profitLoss": "None", "dividendPayout": "91149000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-74087000", "operatingCashflow": "1161676000", "capitalExpenditures": "1071611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150690000", "cashflowFromInvestment": "-1228025000", "stockBasedCompensation": "27922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91149000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "471000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "735100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 7428582000, "cost_of_revenue": 5017857000, "gross_profit": 2410725000, "ebit": 999747000, "ebitda": 1659571000, "pretax_income": 1020506000, "tax_provision": 249388000, "net_income": 771325000, "net_income_to_common": 771325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382562000, "total_current_assets": 1493572000, "total_assets": 11137415000, "short_term_debt": 108427000, "long_term_debt": 1486229000, "total_debt": 1594656000, "total_liabilities": 4182134000, "total_equity": 6945004000, "shares_outstanding": 163211000, "goodwill_and_intangibles": 5295908000 }, "cash_flow": { "operating_cash_flow": 1435853000, "capital_expenditure": 800563000, "free_cash_flow": 2236416000, "dividends_paid": 78304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286070, "ticker_id": 2402, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "999747000", "ebitda": "1659571000", "netIncome": "771325000", "grossProfit": "2410725000", "depreciation": "None", "totalRevenue": "7428582000", "costOfRevenue": "5017857000", "interestIncome": "45364000", "incomeBeforeTax": "1020506000", "interestExpense": "50803000", "operatingIncome": "1091828000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "249388000", "reportedCurrency": "USD", "netInterestIncome": "-45364000", "nonInterestIncome": "None", "operatingExpenses": "1318897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-20519000", "costofGoodsAndServicesSold": "5017857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "659824000", "sellingGeneralAndAdministrative": "479574000", "netIncomeFromContinuingOperations": "771118000" }, "balance": { "goodwill": "3519339000", "inventory": "341650000", "commonStock": "1607000", "currentDebt": "None", "investments": "None", "totalAssets": "11137415000", "longTermDebt": "1486229000", "shortTermDebt": "108427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1776569000", "reportedCurrency": "USD", "retainedEarnings": "2553567000", "totalLiabilities": "4182134000", "otherCurrentAssets": "178586000", "totalCurrentAssets": "1493572000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7175000", "currentNetReceivables": "925249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9643843000", "currentAccountsPayable": "220849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4027401000", "shortLongTermDebtTotal": "1670464000", "totalShareholderEquity": "6945004000", "capitalLeaseObligations": "602796000", "otherCurrentLiabilities": "564731000", "totalCurrentLiabilities": "894007000", "otherNonCurrentLiabilities": "12049000", "totalNonCurrentLiabilities": "3288127000", "cashAndShortTermInvestments": "382562000", "commonStockSharesOutstanding": "163211000", "intangibleAssetsExcludingGoodwill": "1776569000", "cashAndCashEquivalentsAtCarryingValue": "382562000", "accumulatedDepreciationAmortizationPPE": "-1905340000" }, "cashflow": { "netIncome": "771118000", "profitLoss": "None", "dividendPayout": "78304000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1435853000", "capitalExpenditures": "800563000", "changeInReceivables": "58708000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754347000", "cashflowFromInvestment": "-646184000", "stockBasedCompensation": "33928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35322000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7428582000, "cost_of_revenue": 5017857000, "gross_profit": 2410725000, "research_and_development": null, "selling_general_admin": 479574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 999747000, "depreciation_amortisation": 659824000, "ebitda": 1659571000, "interest_expense": 50803000, "interest_income": null, "other_non_operating": null, "pretax_income": 1020506000, "tax_provision": 249388000, "effective_tax_rate": null, "net_income": 771325000, "net_income_continuing_ops": 771118000, "net_income_to_common": 771325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382562000, "short_term_investments": 7175000, "net_receivables": 925249000, "inventory": 341650000, "other_current_assets": null, "total_current_assets": 1493572000, "net_ppe": null, "goodwill": 3519339000, "intangible_assets": 1776569000, "goodwill_and_intangibles": 5295908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9643843000, "total_assets": 11137415000, "short_term_debt": 108427000, "accounts_payable": 220849000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 894007000, "long_term_debt": 1486229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3288127000, "total_liabilities": 4182134000, "total_debt": 1594656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2553567000, "total_equity": 6945004000, "shares_outstanding": 163211000, "operating_cash_flow": 1435853000, "stock_based_compensation": 33928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 800563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -646184000, "dividends_paid": 78304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -754347000, "free_cash_flow": 2236416000, "net_change_in_cash": 35322000 }, "raw_data": { "income": { "ebit": "999747000", "ebitda": "1659571000", "netIncome": "771325000", "grossProfit": "2410725000", "depreciation": "None", "totalRevenue": "7428582000", "costOfRevenue": "5017857000", "interestIncome": "45364000", "incomeBeforeTax": "1020506000", "interestExpense": "50803000", "operatingIncome": "1091828000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "249388000", "reportedCurrency": "USD", "netInterestIncome": "-45364000", "nonInterestIncome": "None", "operatingExpenses": "1318897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-20519000", "costofGoodsAndServicesSold": "5017857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "659824000", "sellingGeneralAndAdministrative": "479574000", "netIncomeFromContinuingOperations": "771118000" }, "balance": { "goodwill": "3519339000", "inventory": "341650000", "commonStock": "1607000", "currentDebt": "None", "investments": "None", "totalAssets": "11137415000", "longTermDebt": "1486229000", "shortTermDebt": "108427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1776569000", "reportedCurrency": "USD", "retainedEarnings": "2553567000", "totalLiabilities": "4182134000", "otherCurrentAssets": "178586000", "totalCurrentAssets": "1493572000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7175000", "currentNetReceivables": "925249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9643843000", "currentAccountsPayable": "220849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4027401000", "shortLongTermDebtTotal": "1670464000", "totalShareholderEquity": "6945004000", "capitalLeaseObligations": "602796000", "otherCurrentLiabilities": "564731000", "totalCurrentLiabilities": "894007000", "otherNonCurrentLiabilities": "12049000", "totalNonCurrentLiabilities": "3288127000", "cashAndShortTermInvestments": "382562000", "commonStockSharesOutstanding": "163211000", "intangibleAssetsExcludingGoodwill": "1776569000", "cashAndCashEquivalentsAtCarryingValue": "382562000", "accumulatedDepreciationAmortizationPPE": "-1905340000" }, "cashflow": { "netIncome": "771118000", "profitLoss": "None", "dividendPayout": "78304000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1435853000", "capitalExpenditures": "800563000", "changeInReceivables": "58708000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754347000", "cashflowFromInvestment": "-646184000", "stockBasedCompensation": "33928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35322000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 5998019000, "cost_of_revenue": 4030068000, "gross_profit": 1967951000, "ebit": 891197000, "ebitda": 1469092000, "pretax_income": 974635000, "tax_provision": 230887000, "net_income": 743388000, "net_income_to_common": 743388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348242000, "total_current_assets": 1414280000, "total_assets": 10815037000, "short_term_debt": 297745000, "long_term_debt": 1297552000, "total_debt": 1595297000, "total_liabilities": 4271587000, "total_equity": 6533152000, "shares_outstanding": 167060000, "goodwill_and_intangibles": 5346184000 }, "cash_flow": { "operating_cash_flow": 1190153000, "capital_expenditure": 534096000, "free_cash_flow": 1724249000, "dividends_paid": 63535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286075, "ticker_id": 2402, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "891197000", "ebitda": "1469092000", "netIncome": "743388000", "grossProfit": "1967951000", "depreciation": "None", "totalRevenue": "5998019000", "costOfRevenue": "4030068000", "interestIncome": "1173000", "incomeBeforeTax": "974635000", "interestExpense": "21140000", "operatingIncome": "965697000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "230887000", "reportedCurrency": "USD", "netInterestIncome": "-19967000", "nonInterestIncome": "None", "operatingExpenses": "1002254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30078000", "costofGoodsAndServicesSold": "4030068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577895000", "sellingGeneralAndAdministrative": "297864000", "netIncomeFromContinuingOperations": "743748000" }, "balance": { "goodwill": "3515135000", "inventory": "191780000", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "10815037000", "longTermDebt": "1297552000", "shortTermDebt": "297745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1831049000", "reportedCurrency": "USD", "retainedEarnings": "2181142000", "totalLiabilities": "4271587000", "otherCurrentAssets": "123143000", "totalCurrentAssets": "1414280000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5866000", "currentNetReceivables": "937029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9400757000", "currentAccountsPayable": "224844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3702904000", "shortLongTermDebtTotal": "1959077000", "totalShareholderEquity": "6533152000", "capitalLeaseObligations": "661525000", "otherCurrentLiabilities": "552227000", "totalCurrentLiabilities": "1074816000", "otherNonCurrentLiabilities": "290311000", "totalNonCurrentLiabilities": "3196771000", "cashAndShortTermInvestments": "348242000", "commonStockSharesOutstanding": "167060000", "intangibleAssetsExcludingGoodwill": "1831049000", "cashAndCashEquivalentsAtCarryingValue": "348242000", "accumulatedDepreciationAmortizationPPE": "-1563533000" }, "cashflow": { "netIncome": "743748000", "profitLoss": "None", "dividendPayout": "63535000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4771000", "operatingCashflow": "1190153000", "capitalExpenditures": "534096000", "changeInReceivables": "-214573000", "changeInExchangeRate": "None", "cashflowFromFinancing": "779326000", "cashflowFromInvestment": "-1816733000", "stockBasedCompensation": "28131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "152746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5998019000, "cost_of_revenue": 4030068000, "gross_profit": 1967951000, "research_and_development": null, "selling_general_admin": 297864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 891197000, "depreciation_amortisation": 577895000, "ebitda": 1469092000, "interest_expense": 21140000, "interest_income": null, "other_non_operating": null, "pretax_income": 974635000, "tax_provision": 230887000, "effective_tax_rate": null, "net_income": 743388000, "net_income_continuing_ops": 743748000, "net_income_to_common": 743388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 348242000, "short_term_investments": 5866000, "net_receivables": 937029000, "inventory": 191780000, "other_current_assets": null, "total_current_assets": 1414280000, "net_ppe": null, "goodwill": 3515135000, "intangible_assets": 1831049000, "goodwill_and_intangibles": 5346184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9400757000, "total_assets": 10815037000, "short_term_debt": 297745000, "accounts_payable": 224844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1074816000, "long_term_debt": 1297552000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3196771000, "total_liabilities": 4271587000, "total_debt": 1595297000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2181142000, "total_equity": 6533152000, "shares_outstanding": 167060000, "operating_cash_flow": 1190153000, "stock_based_compensation": 28131000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 534096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1816733000, "dividends_paid": 63535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 779326000, "free_cash_flow": 1724249000, "net_change_in_cash": 152746000 }, "raw_data": { "income": { "ebit": "891197000", "ebitda": "1469092000", "netIncome": "743388000", "grossProfit": "1967951000", "depreciation": "None", "totalRevenue": "5998019000", "costOfRevenue": "4030068000", "interestIncome": "1173000", "incomeBeforeTax": "974635000", "interestExpense": "21140000", "operatingIncome": "965697000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "230887000", "reportedCurrency": "USD", "netInterestIncome": "-19967000", "nonInterestIncome": "None", "operatingExpenses": "1002254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30078000", "costofGoodsAndServicesSold": "4030068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577895000", "sellingGeneralAndAdministrative": "297864000", "netIncomeFromContinuingOperations": "743748000" }, "balance": { "goodwill": "3515135000", "inventory": "191780000", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "10815037000", "longTermDebt": "1297552000", "shortTermDebt": "297745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1831049000", "reportedCurrency": "USD", "retainedEarnings": "2181142000", "totalLiabilities": "4271587000", "otherCurrentAssets": "123143000", "totalCurrentAssets": "1414280000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5866000", "currentNetReceivables": "937029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9400757000", "currentAccountsPayable": "224844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3702904000", "shortLongTermDebtTotal": "1959077000", "totalShareholderEquity": "6533152000", "capitalLeaseObligations": "661525000", "otherCurrentLiabilities": "552227000", "totalCurrentLiabilities": "1074816000", "otherNonCurrentLiabilities": "290311000", "totalNonCurrentLiabilities": "3196771000", "cashAndShortTermInvestments": "348242000", "commonStockSharesOutstanding": "167060000", "intangibleAssetsExcludingGoodwill": "1831049000", "cashAndCashEquivalentsAtCarryingValue": "348242000", "accumulatedDepreciationAmortizationPPE": "-1563533000" }, "cashflow": { "netIncome": "743748000", "profitLoss": "None", "dividendPayout": "63535000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4771000", "operatingCashflow": "1190153000", "capitalExpenditures": "534096000", "changeInReceivables": "-214573000", "changeInExchangeRate": "None", "cashflowFromFinancing": "779326000", "cashflowFromInvestment": "-1816733000", "stockBasedCompensation": "28131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "152746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 4673863000, "cost_of_revenue": 3217670000, "gross_profit": 1456193000, "ebit": 566767000, "ebitda": 1073436999, "pretax_income": 560311000, "tax_provision": 149676000, "net_income": 410002000, "net_income_to_common": 410002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196027000, "total_current_assets": 923363000, "total_assets": 8620773000, "short_term_debt": 313997000, "long_term_debt": 508907000, "total_debt": 822904000, "total_liabilities": 2748733000, "total_equity": 5869848000, "shares_outstanding": 170549000, "goodwill_and_intangibles": 4312209000 }, "cash_flow": { "operating_cash_flow": 919645000, "capital_expenditure": 521067000, "free_cash_flow": 1440712000, "dividends_paid": 54620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286080, "ticker_id": 2402, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "566767000", "ebitda": "1073436999", "netIncome": "410002000", "grossProfit": "1456193000", "depreciation": "None", "totalRevenue": "4673863000", "costOfRevenue": "3217670000", "interestIncome": "1928000", "incomeBeforeTax": "560311000", "interestExpense": "17309000", "operatingIncome": "564438000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "149676000", "reportedCurrency": "USD", "netInterestIncome": "-15381000", "nonInterestIncome": "None", "operatingExpenses": "891755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13182000", "costofGoodsAndServicesSold": "3217670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506669999", "sellingGeneralAndAdministrative": "212436000", "netIncomeFromContinuingOperations": "410635000" }, "balance": { "goodwill": "2922964000", "inventory": "149734000", "commonStock": "1665000", "currentDebt": "None", "investments": "None", "totalAssets": "8620773000", "longTermDebt": "508907000", "shortTermDebt": "313997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1389245000", "reportedCurrency": "USD", "retainedEarnings": "1566759000", "totalLiabilities": "2748733000", "otherCurrentAssets": "119547000", "totalCurrentAssets": "923363000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9001000", "currentNetReceivables": "598788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7697409999", "currentAccountsPayable": "101001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2992652000", "shortLongTermDebtTotal": "1030999000", "totalShareholderEquity": "5869848000", "capitalLeaseObligations": "308174000", "otherCurrentLiabilities": "424710000", "totalCurrentLiabilities": "839708000", "otherNonCurrentLiabilities": "431406000", "totalNonCurrentLiabilities": "1909025000", "cashAndShortTermInvestments": "196027000", "commonStockSharesOutstanding": "170549000", "intangibleAssetsExcludingGoodwill": "1389245000", "cashAndCashEquivalentsAtCarryingValue": "196027000", "accumulatedDepreciationAmortizationPPE": "-1230696000" }, "cashflow": { "netIncome": "410635000", "profitLoss": "None", "dividendPayout": "54620000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-100762000", "operatingCashflow": "919645000", "capitalExpenditures": "521067000", "changeInReceivables": "-75521000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-443884000", "cashflowFromInvestment": "-480712000", "stockBasedCompensation": "26594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179585000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4673863000, "cost_of_revenue": 3217670000, "gross_profit": 1456193000, "research_and_development": null, "selling_general_admin": 212436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 566767000, "depreciation_amortisation": 506669999, "ebitda": 1073436999, "interest_expense": 17309000, "interest_income": null, "other_non_operating": null, "pretax_income": 560311000, "tax_provision": 149676000, "effective_tax_rate": null, "net_income": 410002000, "net_income_continuing_ops": 410635000, "net_income_to_common": 410002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196027000, "short_term_investments": 9001000, "net_receivables": 598788000, "inventory": 149734000, "other_current_assets": null, "total_current_assets": 923363000, "net_ppe": null, "goodwill": 2922964000, "intangible_assets": 1389245000, "goodwill_and_intangibles": 4312209000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7697409999, "total_assets": 8620773000, "short_term_debt": 313997000, "accounts_payable": 101001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 839708000, "long_term_debt": 508907000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1909025000, "total_liabilities": 2748733000, "total_debt": 822904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1566759000, "total_equity": 5869848000, "shares_outstanding": 170549000, "operating_cash_flow": 919645000, "stock_based_compensation": 26594000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 521067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -480712000, "dividends_paid": 54620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -443884000, "free_cash_flow": 1440712000, "net_change_in_cash": -4951000 }, "raw_data": { "income": { "ebit": "566767000", "ebitda": "1073436999", "netIncome": "410002000", "grossProfit": "1456193000", "depreciation": "None", "totalRevenue": "4673863000", "costOfRevenue": "3217670000", "interestIncome": "1928000", "incomeBeforeTax": "560311000", "interestExpense": "17309000", "operatingIncome": "564438000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "149676000", "reportedCurrency": "USD", "netInterestIncome": "-15381000", "nonInterestIncome": "None", "operatingExpenses": "891755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13182000", "costofGoodsAndServicesSold": "3217670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506669999", "sellingGeneralAndAdministrative": "212436000", "netIncomeFromContinuingOperations": "410635000" }, "balance": { "goodwill": "2922964000", "inventory": "149734000", "commonStock": "1665000", "currentDebt": "None", "investments": "None", "totalAssets": "8620773000", "longTermDebt": "508907000", "shortTermDebt": "313997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1389245000", "reportedCurrency": "USD", "retainedEarnings": "1566759000", "totalLiabilities": "2748733000", "otherCurrentAssets": "119547000", "totalCurrentAssets": "923363000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9001000", "currentNetReceivables": "598788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7697409999", "currentAccountsPayable": "101001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2992652000", "shortLongTermDebtTotal": "1030999000", "totalShareholderEquity": "5869848000", "capitalLeaseObligations": "308174000", "otherCurrentLiabilities": "424710000", "totalCurrentLiabilities": "839708000", "otherNonCurrentLiabilities": "431406000", "totalNonCurrentLiabilities": "1909025000", "cashAndShortTermInvestments": "196027000", "commonStockSharesOutstanding": "170549000", "intangibleAssetsExcludingGoodwill": "1389245000", "cashAndCashEquivalentsAtCarryingValue": "196027000", "accumulatedDepreciationAmortizationPPE": "-1230696000" }, "cashflow": { "netIncome": "410635000", "profitLoss": "None", "dividendPayout": "54620000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-100762000", "operatingCashflow": "919645000", "capitalExpenditures": "521067000", "changeInReceivables": "-75521000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-443884000", "cashflowFromInvestment": "-480712000", "stockBasedCompensation": "26594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179585000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 4843950000, "cost_of_revenue": 3557611000, "gross_profit": 1286339000, "ebit": 397989000, "ebitda": 860947000, "pretax_income": 413976000, "tax_provision": 103798000, "net_income": 309206000, "net_income_to_common": 309206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201053000, "total_current_assets": 890028000, "total_assets": 8417257000, "short_term_debt": 457752000, "long_term_debt": 279000000, "total_debt": 736752000, "total_liabilities": 2748954000, "total_equity": 5666215000, "shares_outstanding": 172142000, "goodwill_and_intangibles": 4298451000 }, "cash_flow": { "operating_cash_flow": 839594000, "capital_expenditure": 829977000, "free_cash_flow": 1669571000, "dividends_paid": 41425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286085, "ticker_id": 2402, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "397989000", "ebitda": "860947000", "netIncome": "309206000", "grossProfit": "1286339000", "depreciation": "None", "totalRevenue": "4843950000", "costOfRevenue": "3557611000", "interestIncome": "3834000", "incomeBeforeTax": "413976000", "interestExpense": "29433000", "operatingIncome": "427438000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "103798000", "reportedCurrency": "USD", "netInterestIncome": "-25599000", "nonInterestIncome": "None", "operatingExpenses": "858901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15971000", "costofGoodsAndServicesSold": "3557611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "462958000", "sellingGeneralAndAdministrative": "213856000", "netIncomeFromContinuingOperations": "310178000" }, "balance": { "goodwill": "2918992000", "inventory": "154189000", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "8417257000", "longTermDebt": "279000000", "shortTermDebt": "457752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1379459000", "reportedCurrency": "USD", "retainedEarnings": "1395465000", "totalLiabilities": "2748954000", "otherCurrentAssets": "127631000", "totalCurrentAssets": "890028000", "currentLongTermDebt": "364825000", "longTermInvestments": "30878000", "shortTermInvestments": "8912000", "currentNetReceivables": "552432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7527228999", "currentAccountsPayable": "99194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2850720000", "shortLongTermDebtTotal": "890295000", "totalShareholderEquity": "5666215000", "capitalLeaseObligations": "611295000", "otherCurrentLiabilities": "436092000", "totalCurrentLiabilities": "993038000", "otherNonCurrentLiabilities": "569672000", "totalNonCurrentLiabilities": "1755916000", "cashAndShortTermInvestments": "201053000", "commonStockSharesOutstanding": "172142000", "intangibleAssetsExcludingGoodwill": "1379459000", "cashAndCashEquivalentsAtCarryingValue": "201053000", "accumulatedDepreciationAmortizationPPE": "-892019000" }, "cashflow": { "netIncome": "310178000", "profitLoss": "None", "dividendPayout": "41425000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-132725000", "operatingCashflow": "839594000", "capitalExpenditures": "829977000", "changeInReceivables": "70106000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184636000", "cashflowFromInvestment": "-583706000", "stockBasedCompensation": "16038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "71252000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4843950000, "cost_of_revenue": 3557611000, "gross_profit": 1286339000, "research_and_development": null, "selling_general_admin": 213856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 397989000, "depreciation_amortisation": 462958000, "ebitda": 860947000, "interest_expense": 29433000, "interest_income": null, "other_non_operating": null, "pretax_income": 413976000, "tax_provision": 103798000, "effective_tax_rate": null, "net_income": 309206000, "net_income_continuing_ops": 310178000, "net_income_to_common": 309206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201053000, "short_term_investments": 8912000, "net_receivables": 552432000, "inventory": 154189000, "other_current_assets": null, "total_current_assets": 890028000, "net_ppe": null, "goodwill": 2918992000, "intangible_assets": 1379459000, "goodwill_and_intangibles": 4298451000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7527228999, "total_assets": 8417257000, "short_term_debt": 457752000, "accounts_payable": 99194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 993038000, "long_term_debt": 279000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1755916000, "total_liabilities": 2748954000, "total_debt": 736752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1395465000, "total_equity": 5666215000, "shares_outstanding": 172142000, "operating_cash_flow": 839594000, "stock_based_compensation": 16038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 829977000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -583706000, "dividends_paid": 41425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184636000, "free_cash_flow": 1669571000, "net_change_in_cash": 71252000 }, "raw_data": { "income": { "ebit": "397989000", "ebitda": "860947000", "netIncome": "309206000", "grossProfit": "1286339000", "depreciation": "None", "totalRevenue": "4843950000", "costOfRevenue": "3557611000", "interestIncome": "3834000", "incomeBeforeTax": "413976000", "interestExpense": "29433000", "operatingIncome": "427438000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "103798000", "reportedCurrency": "USD", "netInterestIncome": "-25599000", "nonInterestIncome": "None", "operatingExpenses": "858901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15971000", "costofGoodsAndServicesSold": "3557611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "462958000", "sellingGeneralAndAdministrative": "213856000", "netIncomeFromContinuingOperations": "310178000" }, "balance": { "goodwill": "2918992000", "inventory": "154189000", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "8417257000", "longTermDebt": "279000000", "shortTermDebt": "457752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1379459000", "reportedCurrency": "USD", "retainedEarnings": "1395465000", "totalLiabilities": "2748954000", "otherCurrentAssets": "127631000", "totalCurrentAssets": "890028000", "currentLongTermDebt": "364825000", "longTermInvestments": "30878000", "shortTermInvestments": "8912000", "currentNetReceivables": "552432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7527228999", "currentAccountsPayable": "99194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2850720000", "shortLongTermDebtTotal": "890295000", "totalShareholderEquity": "5666215000", "capitalLeaseObligations": "611295000", "otherCurrentLiabilities": "436092000", "totalCurrentLiabilities": "993038000", "otherNonCurrentLiabilities": "569672000", "totalNonCurrentLiabilities": "1755916000", "cashAndShortTermInvestments": "201053000", "commonStockSharesOutstanding": "172142000", "intangibleAssetsExcludingGoodwill": "1379459000", "cashAndCashEquivalentsAtCarryingValue": "201053000", "accumulatedDepreciationAmortizationPPE": "-892019000" }, "cashflow": { "netIncome": "310178000", "profitLoss": "None", "dividendPayout": "41425000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-132725000", "operatingCashflow": "839594000", "capitalExpenditures": "829977000", "changeInReceivables": "70106000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184636000", "cashflowFromInvestment": "-583706000", "stockBasedCompensation": "16038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "71252000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 5344066000, "cost_of_revenue": 3974370000, "gross_profit": 1369696000, "ebit": 535605000, "ebitda": 965694000, "pretax_income": 552038000, "tax_provision": 131389000, "net_income": 419264000, "net_income_to_common": 419264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129374000, "total_current_assets": 907232000, "total_assets": 7911885000, "short_term_debt": 58672000, "long_term_debt": 559590000, "total_debt": 618262000, "total_liabilities": 2449166000, "total_equity": 5460949000, "shares_outstanding": 177999000, "goodwill_and_intangibles": 4340095000 }, "cash_flow": { "operating_cash_flow": 881977000, "capital_expenditure": 755997000, "free_cash_flow": 1637974000, "dividends_paid": 42770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286090, "ticker_id": 2402, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "535605000", "ebitda": "965694000", "netIncome": "419264000", "grossProfit": "1369696000", "depreciation": "None", "totalRevenue": "5344066000", "costOfRevenue": "3974370000", "interestIncome": "3200000", "incomeBeforeTax": "552038000", "interestExpense": "30170000", "operatingIncome": "569043000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "131389000", "reportedCurrency": "USD", "netInterestIncome": "-26970000", "nonInterestIncome": "None", "operatingExpenses": "800653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "13165000", "costofGoodsAndServicesSold": "3974370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430089000", "sellingGeneralAndAdministrative": "236273000", "netIncomeFromContinuingOperations": "420649000" }, "balance": { "goodwill": "2919176000", "inventory": "171267000", "commonStock": "1728000", "currentDebt": "None", "investments": "None", "totalAssets": "7911885000", "longTermDebt": "559590000", "shortTermDebt": "58672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1420919000", "reportedCurrency": "USD", "retainedEarnings": "1216852000", "totalLiabilities": "2449166000", "otherCurrentAssets": "132108999", "totalCurrentAssets": "907232000", "currentLongTermDebt": "421000", "longTermInvestments": "20646000", "shortTermInvestments": "17413000", "currentNetReceivables": "628336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7004653000", "currentAccountsPayable": "117883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2612837000", "shortLongTermDebtTotal": "689510000", "totalShareholderEquity": "5460949000", "capitalLeaseObligations": "71248000", "otherCurrentLiabilities": "438008000", "totalCurrentLiabilities": "614563000", "otherNonCurrentLiabilities": "464227000", "totalNonCurrentLiabilities": "1834603000", "cashAndShortTermInvestments": "129374000", "commonStockSharesOutstanding": "177999000", "intangibleAssetsExcludingGoodwill": "1420919000", "cashAndCashEquivalentsAtCarryingValue": "129374000", "accumulatedDepreciationAmortizationPPE": "-693107000" }, "cashflow": { "netIncome": "420649000", "profitLoss": "None", "dividendPayout": "42770000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "33804000", "operatingCashflow": "881977000", "capitalExpenditures": "755997000", "changeInReceivables": "-9375000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255442000", "cashflowFromInvestment": "-647292000", "stockBasedCompensation": "12387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20757000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5344066000, "cost_of_revenue": 3974370000, "gross_profit": 1369696000, "research_and_development": 0, "selling_general_admin": 236273000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 535605000, "depreciation_amortisation": 430089000, "ebitda": 965694000, "interest_expense": 30170000, "interest_income": null, "other_non_operating": null, "pretax_income": 552038000, "tax_provision": 131389000, "effective_tax_rate": null, "net_income": 419264000, "net_income_continuing_ops": 420649000, "net_income_to_common": 419264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129374000, "short_term_investments": 17413000, "net_receivables": 628336000, "inventory": 171267000, "other_current_assets": null, "total_current_assets": 907232000, "net_ppe": null, "goodwill": 2919176000, "intangible_assets": 1420919000, "goodwill_and_intangibles": 4340095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7004653000, "total_assets": 7911885000, "short_term_debt": 58672000, "accounts_payable": 117883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 614563000, "long_term_debt": 559590000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1834603000, "total_liabilities": 2449166000, "total_debt": 618262000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1216852000, "total_equity": 5460949000, "shares_outstanding": 177999000, "operating_cash_flow": 881977000, "stock_based_compensation": 12387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 755997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -647292000, "dividends_paid": 42770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -255442000, "free_cash_flow": 1637974000, "net_change_in_cash": -20757000 }, "raw_data": { "income": { "ebit": "535605000", "ebitda": "965694000", "netIncome": "419264000", "grossProfit": "1369696000", "depreciation": "None", "totalRevenue": "5344066000", "costOfRevenue": "3974370000", "interestIncome": "3200000", "incomeBeforeTax": "552038000", "interestExpense": "30170000", "operatingIncome": "569043000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "131389000", "reportedCurrency": "USD", "netInterestIncome": "-26970000", "nonInterestIncome": "None", "operatingExpenses": "800653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "13165000", "costofGoodsAndServicesSold": "3974370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430089000", "sellingGeneralAndAdministrative": "236273000", "netIncomeFromContinuingOperations": "420649000" }, "balance": { "goodwill": "2919176000", "inventory": "171267000", "commonStock": "1728000", "currentDebt": "None", "investments": "None", "totalAssets": "7911885000", "longTermDebt": "559590000", "shortTermDebt": "58672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1420919000", "reportedCurrency": "USD", "retainedEarnings": "1216852000", "totalLiabilities": "2449166000", "otherCurrentAssets": "132108999", "totalCurrentAssets": "907232000", "currentLongTermDebt": "421000", "longTermInvestments": "20646000", "shortTermInvestments": "17413000", "currentNetReceivables": "628336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7004653000", "currentAccountsPayable": "117883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2612837000", "shortLongTermDebtTotal": "689510000", "totalShareholderEquity": "5460949000", "capitalLeaseObligations": "71248000", "otherCurrentLiabilities": "438008000", "totalCurrentLiabilities": "614563000", "otherNonCurrentLiabilities": "464227000", "totalNonCurrentLiabilities": "1834603000", "cashAndShortTermInvestments": "129374000", "commonStockSharesOutstanding": "177999000", "intangibleAssetsExcludingGoodwill": "1420919000", "cashAndCashEquivalentsAtCarryingValue": "129374000", "accumulatedDepreciationAmortizationPPE": "-693107000" }, "cashflow": { "netIncome": "420649000", "profitLoss": "None", "dividendPayout": "42770000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "33804000", "operatingCashflow": "881977000", "capitalExpenditures": "755997000", "changeInReceivables": "-9375000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255442000", "cashflowFromInvestment": "-647292000", "stockBasedCompensation": "12387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20757000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1850223000, "cost_of_revenue": 1672005000, "gross_profit": 178218000, "ebit": 30066000, "ebitda": 225777000, "pretax_income": -1520000, "tax_provision": -107000, "net_income": -1317000, "net_income_to_common": -1317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293221000, "total_current_assets": 954861000, "total_assets": 11946756000, "short_term_debt": 610249000, "long_term_debt": 1364023000, "total_debt": 1974272000, "total_liabilities": 4883437000, "total_equity": 7053768000, "shares_outstanding": 163135000, "goodwill_and_intangibles": 5851335000 }, "cash_flow": { "operating_cash_flow": 142540000, "capital_expenditure": 85603000, "free_cash_flow": 228143000, "dividends_paid": 32688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286053, "ticker_id": 2402, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30066000", "ebitda": "225777000", "netIncome": "-1317000", "grossProfit": "178218000", "depreciation": "None", "totalRevenue": "1850223000", "costOfRevenue": "1672005000", "interestIncome": "1806000", "incomeBeforeTax": "-1520000", "interestExpense": "30729000", "operatingIncome": "30066000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-107000", "reportedCurrency": "USD", "netInterestIncome": "-28923000", "nonInterestIncome": "None", "operatingExpenses": "148152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1672005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195711000", "sellingGeneralAndAdministrative": "115599000", "netIncomeFromContinuingOperations": "-1413000" }, "balance": { "goodwill": "3934741000", "inventory": "None", "commonStock": "1625000", "currentDebt": "None", "investments": "None", "totalAssets": "11946756000", "longTermDebt": "1364023000", "shortTermDebt": "610249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1916594000", "reportedCurrency": "USD", "retainedEarnings": "2563347000", "totalLiabilities": "4883437000", "otherCurrentAssets": "187387000", "totalCurrentAssets": "954861000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "474253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10991895000", "currentAccountsPayable": "255924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2662731000", "totalShareholderEquity": "7053768000", "capitalLeaseObligations": "1298708000", "otherCurrentLiabilities": "492941000", "totalCurrentLiabilities": "1359114000", "otherNonCurrentLiabilities": "203693000", "totalNonCurrentLiabilities": "3524323000", "cashAndShortTermInvestments": "293221000", "commonStockSharesOutstanding": "163135000", "intangibleAssetsExcludingGoodwill": "1916594000", "cashAndCashEquivalentsAtCarryingValue": "293221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1413000", "profitLoss": "None", "dividendPayout": "32688000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142540000", "capitalExpenditures": "85603000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68124000", "cashflowFromInvestment": "-83578000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1850223000, "cost_of_revenue": 1672005000, "gross_profit": 178218000, "research_and_development": null, "selling_general_admin": 115599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30066000, "depreciation_amortisation": 195711000, "ebitda": 225777000, "interest_expense": 30729000, "interest_income": null, "other_non_operating": null, "pretax_income": -1520000, "tax_provision": -107000, "effective_tax_rate": null, "net_income": -1317000, "net_income_continuing_ops": -1413000, "net_income_to_common": -1317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293221000, "short_term_investments": null, "net_receivables": 474253000, "inventory": null, "other_current_assets": null, "total_current_assets": 954861000, "net_ppe": null, "goodwill": 3934741000, "intangible_assets": 1916594000, "goodwill_and_intangibles": 5851335000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10991895000, "total_assets": 11946756000, "short_term_debt": 610249000, "accounts_payable": 255924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1359114000, "long_term_debt": 1364023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3524323000, "total_liabilities": 4883437000, "total_debt": 1974272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2563347000, "total_equity": 7053768000, "shares_outstanding": 163135000, "operating_cash_flow": 142540000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85603000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83578000, "dividends_paid": 32688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68124000, "free_cash_flow": 228143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30066000", "ebitda": "225777000", "netIncome": "-1317000", "grossProfit": "178218000", "depreciation": "None", "totalRevenue": "1850223000", "costOfRevenue": "1672005000", "interestIncome": "1806000", "incomeBeforeTax": "-1520000", "interestExpense": "30729000", "operatingIncome": "30066000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-107000", "reportedCurrency": "USD", "netInterestIncome": "-28923000", "nonInterestIncome": "None", "operatingExpenses": "148152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1672005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195711000", "sellingGeneralAndAdministrative": "115599000", "netIncomeFromContinuingOperations": "-1413000" }, "balance": { "goodwill": "3934741000", "inventory": "None", "commonStock": "1625000", "currentDebt": "None", "investments": "None", "totalAssets": "11946756000", "longTermDebt": "1364023000", "shortTermDebt": "610249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1916594000", "reportedCurrency": "USD", "retainedEarnings": "2563347000", "totalLiabilities": "4883437000", "otherCurrentAssets": "187387000", "totalCurrentAssets": "954861000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "474253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10991895000", "currentAccountsPayable": "255924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2662731000", "totalShareholderEquity": "7053768000", "capitalLeaseObligations": "1298708000", "otherCurrentLiabilities": "492941000", "totalCurrentLiabilities": "1359114000", "otherNonCurrentLiabilities": "203693000", "totalNonCurrentLiabilities": "3524323000", "cashAndShortTermInvestments": "293221000", "commonStockSharesOutstanding": "163135000", "intangibleAssetsExcludingGoodwill": "1916594000", "cashAndCashEquivalentsAtCarryingValue": "293221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1413000", "profitLoss": "None", "dividendPayout": "32688000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142540000", "capitalExpenditures": "85603000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68124000", "cashflowFromInvestment": "-83578000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1856330000, "cost_of_revenue": 507630000, "gross_profit": 1348700000, "ebit": 30926000, "ebitda": 228188000, "pretax_income": -8854000, "tax_provision": -1916000, "net_income": -6797000, "net_income_to_common": -6797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302801000, "total_current_assets": 887526000, "total_assets": 11955436000, "short_term_debt": 321944000, "long_term_debt": 1653793000, "total_debt": 1975737000, "total_liabilities": 4863570000, "total_equity": 7082454000, "shares_outstanding": 162884000, "goodwill_and_intangibles": 5870440000 }, "cash_flow": { "operating_cash_flow": 723216000, "capital_expenditure": 148579000, "free_cash_flow": 871795000, "dividends_paid": 29221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286054, "ticker_id": 2402, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30926000", "ebitda": "228188000", "netIncome": "-6797000", "grossProfit": "1348700000", "depreciation": "None", "totalRevenue": "1856330000", "costOfRevenue": "507630000", "interestIncome": "37630000", "incomeBeforeTax": "-8854000", "interestExpense": "39780000", "operatingIncome": "26457000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1916000", "reportedCurrency": "USD", "netInterestIncome": "-37630000", "nonInterestIncome": "None", "operatingExpenses": "1322243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197262000", "sellingGeneralAndAdministrative": "724382000", "netIncomeFromContinuingOperations": "-6938000" }, "balance": { "goodwill": "3934741000", "inventory": "None", "commonStock": "1623000", "currentDebt": "None", "investments": "None", "totalAssets": "11955436000", "longTermDebt": "1653793000", "shortTermDebt": "321944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1935699000", "reportedCurrency": "USD", "retainedEarnings": "2600822000", "totalLiabilities": "4863570000", "otherCurrentAssets": "223864000", "totalCurrentAssets": "887526000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11067910000", "currentAccountsPayable": "200835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5032296000", "shortLongTermDebtTotal": "2893355000", "totalShareholderEquity": "7082454000", "capitalLeaseObligations": "1031774000", "otherCurrentLiabilities": "508430000", "totalCurrentLiabilities": "1031209000", "otherNonCurrentLiabilities": "205117000", "totalNonCurrentLiabilities": "3832361000", "cashAndShortTermInvestments": "302801000", "commonStockSharesOutstanding": "162884000", "intangibleAssetsExcludingGoodwill": "1935699000", "cashAndCashEquivalentsAtCarryingValue": "302801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6797000", "profitLoss": "None", "dividendPayout": "29221000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "723216000", "capitalExpenditures": "148579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-618606000", "cashflowFromInvestment": "-95884000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1856330000, "cost_of_revenue": 507630000, "gross_profit": 1348700000, "research_and_development": null, "selling_general_admin": 724382000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30926000, "depreciation_amortisation": 197262000, "ebitda": 228188000, "interest_expense": 39780000, "interest_income": null, "other_non_operating": null, "pretax_income": -8854000, "tax_provision": -1916000, "effective_tax_rate": null, "net_income": -6797000, "net_income_continuing_ops": -6938000, "net_income_to_common": -6797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302801000, "short_term_investments": null, "net_receivables": 360861000, "inventory": null, "other_current_assets": null, "total_current_assets": 887526000, "net_ppe": null, "goodwill": 3934741000, "intangible_assets": 1935699000, "goodwill_and_intangibles": 5870440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11067910000, "total_assets": 11955436000, "short_term_debt": 321944000, "accounts_payable": 200835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1031209000, "long_term_debt": 1653793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3832361000, "total_liabilities": 4863570000, "total_debt": 1975737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2600822000, "total_equity": 7082454000, "shares_outstanding": 162884000, "operating_cash_flow": 723216000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148579000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95884000, "dividends_paid": 29221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -618606000, "free_cash_flow": 871795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30926000", "ebitda": "228188000", "netIncome": "-6797000", "grossProfit": "1348700000", "depreciation": "None", "totalRevenue": "1856330000", "costOfRevenue": "507630000", "interestIncome": "37630000", "incomeBeforeTax": "-8854000", "interestExpense": "39780000", "operatingIncome": "26457000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1916000", "reportedCurrency": "USD", "netInterestIncome": "-37630000", "nonInterestIncome": "None", "operatingExpenses": "1322243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197262000", "sellingGeneralAndAdministrative": "724382000", "netIncomeFromContinuingOperations": "-6938000" }, "balance": { "goodwill": "3934741000", "inventory": "None", "commonStock": "1623000", "currentDebt": "None", "investments": "None", "totalAssets": "11955436000", "longTermDebt": "1653793000", "shortTermDebt": "321944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1935699000", "reportedCurrency": "USD", "retainedEarnings": "2600822000", "totalLiabilities": "4863570000", "otherCurrentAssets": "223864000", "totalCurrentAssets": "887526000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11067910000", "currentAccountsPayable": "200835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5032296000", "shortLongTermDebtTotal": "2893355000", "totalShareholderEquity": "7082454000", "capitalLeaseObligations": "1031774000", "otherCurrentLiabilities": "508430000", "totalCurrentLiabilities": "1031209000", "otherNonCurrentLiabilities": "205117000", "totalNonCurrentLiabilities": "3832361000", "cashAndShortTermInvestments": "302801000", "commonStockSharesOutstanding": "162884000", "intangibleAssetsExcludingGoodwill": "1935699000", "cashAndCashEquivalentsAtCarryingValue": "302801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6797000", "profitLoss": "None", "dividendPayout": "29221000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "723216000", "capitalExpenditures": "148579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-618606000", "cashflowFromInvestment": "-95884000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1927057000, "cost_of_revenue": 1718687000, "gross_profit": 208370000, "ebit": 56654000, "ebitda": 254936000, "pretax_income": 15720000, "tax_provision": 7388000, "net_income": 7861000, "net_income_to_common": 7861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294354000, "total_current_assets": 1468283000, "total_assets": 12618723000, "short_term_debt": 312683000, "long_term_debt": 2215169000, "total_debt": 2527852000, "total_liabilities": 5497663000, "total_equity": 7111740000, "shares_outstanding": 162647000, "goodwill_and_intangibles": 5932707000 }, "cash_flow": { "operating_cash_flow": 217502000, "capital_expenditure": 66300000, "free_cash_flow": 283802000, "dividends_paid": 29229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286056, "ticker_id": 2402, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56654000", "ebitda": "254936000", "netIncome": "7861000", "grossProfit": "208370000", "depreciation": "None", "totalRevenue": "1927057000", "costOfRevenue": "1718687000", "interestIncome": "2690000", "incomeBeforeTax": "15720000", "interestExpense": "40934000", "operatingIncome": "85640000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7388000", "reportedCurrency": "USD", "netInterestIncome": "-38244000", "nonInterestIncome": "None", "operatingExpenses": "122730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1718687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198282000", "sellingGeneralAndAdministrative": "48694000", "netIncomeFromContinuingOperations": "8332000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1624000", "currentDebt": "None", "investments": "None", "totalAssets": "12618723000", "longTermDebt": "2215169000", "shortTermDebt": "312683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1970565000", "reportedCurrency": "USD", "retainedEarnings": "2637231000", "totalLiabilities": "5497663000", "otherCurrentAssets": "221327000", "totalCurrentAssets": "1468283000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "952602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11150440000", "currentAccountsPayable": "251567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5052308000", "shortLongTermDebtTotal": "2762323000", "totalShareholderEquity": "7111740000", "capitalLeaseObligations": "1002354000", "otherCurrentLiabilities": "540929000", "totalCurrentLiabilities": "1105179000", "otherNonCurrentLiabilities": "205540000", "totalNonCurrentLiabilities": "4392484000", "cashAndShortTermInvestments": "294354000", "commonStockSharesOutstanding": "162647000", "intangibleAssetsExcludingGoodwill": "1970565000", "cashAndCashEquivalentsAtCarryingValue": "294354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8332000", "profitLoss": "None", "dividendPayout": "29229000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217502000", "capitalExpenditures": "66300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27551000", "cashflowFromInvestment": "-234893000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1927057000, "cost_of_revenue": 1718687000, "gross_profit": 208370000, "research_and_development": null, "selling_general_admin": 48694000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56654000, "depreciation_amortisation": 198282000, "ebitda": 254936000, "interest_expense": 40934000, "interest_income": null, "other_non_operating": null, "pretax_income": 15720000, "tax_provision": 7388000, "effective_tax_rate": null, "net_income": 7861000, "net_income_continuing_ops": 8332000, "net_income_to_common": 7861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 294354000, "short_term_investments": null, "net_receivables": 952602000, "inventory": null, "other_current_assets": null, "total_current_assets": 1468283000, "net_ppe": null, "goodwill": 3962142000, "intangible_assets": 1970565000, "goodwill_and_intangibles": 5932707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11150440000, "total_assets": 12618723000, "short_term_debt": 312683000, "accounts_payable": 251567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1105179000, "long_term_debt": 2215169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4392484000, "total_liabilities": 5497663000, "total_debt": 2527852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2637231000, "total_equity": 7111740000, "shares_outstanding": 162647000, "operating_cash_flow": 217502000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234893000, "dividends_paid": 29229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27551000, "free_cash_flow": 283802000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56654000", "ebitda": "254936000", "netIncome": "7861000", "grossProfit": "208370000", "depreciation": "None", "totalRevenue": "1927057000", "costOfRevenue": "1718687000", "interestIncome": "2690000", "incomeBeforeTax": "15720000", "interestExpense": "40934000", "operatingIncome": "85640000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7388000", "reportedCurrency": "USD", "netInterestIncome": "-38244000", "nonInterestIncome": "None", "operatingExpenses": "122730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1718687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198282000", "sellingGeneralAndAdministrative": "48694000", "netIncomeFromContinuingOperations": "8332000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1624000", "currentDebt": "None", "investments": "None", "totalAssets": "12618723000", "longTermDebt": "2215169000", "shortTermDebt": "312683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1970565000", "reportedCurrency": "USD", "retainedEarnings": "2637231000", "totalLiabilities": "5497663000", "otherCurrentAssets": "221327000", "totalCurrentAssets": "1468283000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "952602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11150440000", "currentAccountsPayable": "251567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5052308000", "shortLongTermDebtTotal": "2762323000", "totalShareholderEquity": "7111740000", "capitalLeaseObligations": "1002354000", "otherCurrentLiabilities": "540929000", "totalCurrentLiabilities": "1105179000", "otherNonCurrentLiabilities": "205540000", "totalNonCurrentLiabilities": "4392484000", "cashAndShortTermInvestments": "294354000", "commonStockSharesOutstanding": "162647000", "intangibleAssetsExcludingGoodwill": "1970565000", "cashAndCashEquivalentsAtCarryingValue": "294354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8332000", "profitLoss": "None", "dividendPayout": "29229000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217502000", "capitalExpenditures": "66300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27551000", "cashflowFromInvestment": "-234893000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1861940000, "cost_of_revenue": 1740591000, "gross_profit": 121349000, "ebit": 88802000, "ebitda": 284586000, "pretax_income": 47924000, "tax_provision": 13993000, "net_income": 34243000, "net_income_to_common": 34243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339372000, "total_current_assets": 1444018000, "total_assets": 12523435000, "short_term_debt": 360617000, "long_term_debt": 1689325000, "total_debt": 2049942000, "total_liabilities": 5390517000, "total_equity": 7124676000, "shares_outstanding": 162541000, "goodwill_and_intangibles": 5980748000 }, "cash_flow": { "operating_cash_flow": 216500000, "capital_expenditure": 50200000, "free_cash_flow": 266700000, "dividends_paid": 29672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286057, "ticker_id": 2402, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88802000", "ebitda": "284586000", "netIncome": "34243000", "grossProfit": "121349000", "depreciation": "None", "totalRevenue": "1861940000", "costOfRevenue": "1740591000", "interestIncome": "37842000", "incomeBeforeTax": "47924000", "interestExpense": "40878000", "operatingIncome": "72616000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13993000", "reportedCurrency": "USD", "netInterestIncome": "-37842000", "nonInterestIncome": "None", "operatingExpenses": "48733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1740591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195784000", "sellingGeneralAndAdministrative": "92662000", "netIncomeFromContinuingOperations": "33931000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1623000", "currentDebt": "None", "investments": "None", "totalAssets": "12523435000", "longTermDebt": "1689325000", "shortTermDebt": "360617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2018606000", "reportedCurrency": "USD", "retainedEarnings": "2658937000", "totalLiabilities": "5390517000", "otherCurrentAssets": "217238000", "totalCurrentAssets": "1444018000", "currentLongTermDebt": "439128000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "887408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11079417000", "currentAccountsPayable": "301867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4938779000", "shortLongTermDebtTotal": "2696206000", "totalShareholderEquity": "7124676000", "capitalLeaseObligations": "1006881000", "otherCurrentLiabilities": "962528000", "totalCurrentLiabilities": "1625012000", "otherNonCurrentLiabilities": "206640000", "totalNonCurrentLiabilities": "3765505000", "cashAndShortTermInvestments": "339372000", "commonStockSharesOutstanding": "162541000", "intangibleAssetsExcludingGoodwill": "2018606000", "cashAndCashEquivalentsAtCarryingValue": "339372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34243000", "profitLoss": "None", "dividendPayout": "29672000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216500000", "capitalExpenditures": "50200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85283000", "cashflowFromInvestment": "-135398000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3409000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1861940000, "cost_of_revenue": 1740591000, "gross_profit": 121349000, "research_and_development": null, "selling_general_admin": 92662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88802000, "depreciation_amortisation": 195784000, "ebitda": 284586000, "interest_expense": 40878000, "interest_income": null, "other_non_operating": null, "pretax_income": 47924000, "tax_provision": 13993000, "effective_tax_rate": null, "net_income": 34243000, "net_income_continuing_ops": 33931000, "net_income_to_common": 34243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339372000, "short_term_investments": null, "net_receivables": 887408000, "inventory": null, "other_current_assets": null, "total_current_assets": 1444018000, "net_ppe": null, "goodwill": 3962142000, "intangible_assets": 2018606000, "goodwill_and_intangibles": 5980748000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11079417000, "total_assets": 12523435000, "short_term_debt": 360617000, "accounts_payable": 301867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1625012000, "long_term_debt": 1689325000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3765505000, "total_liabilities": 5390517000, "total_debt": 2049942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2658937000, "total_equity": 7124676000, "shares_outstanding": 162541000, "operating_cash_flow": 216500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135398000, "dividends_paid": 29672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85283000, "free_cash_flow": 266700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88802000", "ebitda": "284586000", "netIncome": "34243000", "grossProfit": "121349000", "depreciation": "None", "totalRevenue": "1861940000", "costOfRevenue": "1740591000", "interestIncome": "37842000", "incomeBeforeTax": "47924000", "interestExpense": "40878000", "operatingIncome": "72616000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13993000", "reportedCurrency": "USD", "netInterestIncome": "-37842000", "nonInterestIncome": "None", "operatingExpenses": "48733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1740591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195784000", "sellingGeneralAndAdministrative": "92662000", "netIncomeFromContinuingOperations": "33931000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1623000", "currentDebt": "None", "investments": "None", "totalAssets": "12523435000", "longTermDebt": "1689325000", "shortTermDebt": "360617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2018606000", "reportedCurrency": "USD", "retainedEarnings": "2658937000", "totalLiabilities": "5390517000", "otherCurrentAssets": "217238000", "totalCurrentAssets": "1444018000", "currentLongTermDebt": "439128000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "887408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11079417000", "currentAccountsPayable": "301867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4938779000", "shortLongTermDebtTotal": "2696206000", "totalShareholderEquity": "7124676000", "capitalLeaseObligations": "1006881000", "otherCurrentLiabilities": "962528000", "totalCurrentLiabilities": "1625012000", "otherNonCurrentLiabilities": "206640000", "totalNonCurrentLiabilities": "3765505000", "cashAndShortTermInvestments": "339372000", "commonStockSharesOutstanding": "162541000", "intangibleAssetsExcludingGoodwill": "2018606000", "cashAndCashEquivalentsAtCarryingValue": "339372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34243000", "profitLoss": "None", "dividendPayout": "29672000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216500000", "capitalExpenditures": "50200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85283000", "cashflowFromInvestment": "-135398000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3409000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1824362000, "cost_of_revenue": 1388820000, "gross_profit": 435542000, "ebit": 51410000, "ebitda": 248135000, "pretax_income": 40532000, "tax_provision": 10303000, "net_income": 30639000, "net_income_to_common": 30639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344632000, "total_current_assets": 1454857000, "total_assets": 12606072000, "short_term_debt": 387131000, "long_term_debt": 1692548000, "total_debt": 2079679000, "total_liabilities": 5483267000, "total_equity": 7114870000, "shares_outstanding": 162457000, "goodwill_and_intangibles": 5999990000 }, "cash_flow": { "operating_cash_flow": 109429000, "capital_expenditure": 122048000, "free_cash_flow": 231477000, "dividends_paid": 29313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286058, "ticker_id": 2402, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51410000", "ebitda": "248135000", "netIncome": "30639000", "grossProfit": "435542000", "depreciation": "None", "totalRevenue": "1824362000", "costOfRevenue": "1388820000", "interestIncome": "3034000", "incomeBeforeTax": "40532000", "interestExpense": "40203000", "operatingIncome": "66663000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10303000", "reportedCurrency": "USD", "netInterestIncome": "-37169000", "nonInterestIncome": "None", "operatingExpenses": "368879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1388820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196725000", "sellingGeneralAndAdministrative": "99608000", "netIncomeFromContinuingOperations": "30229000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "12606072000", "longTermDebt": "1692548000", "shortTermDebt": "387131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2037848000", "reportedCurrency": "USD", "retainedEarnings": "2658598000", "totalLiabilities": "5483267000", "otherCurrentAssets": "220321000", "totalCurrentAssets": "1454857000", "currentLongTermDebt": "434056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "889904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11151215000", "currentAccountsPayable": "325573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4992115000", "shortLongTermDebtTotal": "2779514000", "totalShareholderEquity": "7114870000", "capitalLeaseObligations": "1086966000", "otherCurrentLiabilities": "935904000", "totalCurrentLiabilities": "1648608000", "otherNonCurrentLiabilities": "200517000", "totalNonCurrentLiabilities": "3834658999", "cashAndShortTermInvestments": "344632000", "commonStockSharesOutstanding": "162457000", "intangibleAssetsExcludingGoodwill": "2037848000", "cashAndCashEquivalentsAtCarryingValue": "344632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30639000", "profitLoss": "None", "dividendPayout": "29313000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109429000", "capitalExpenditures": "122048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76303000", "cashflowFromInvestment": "-54219000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1824362000, "cost_of_revenue": 1388820000, "gross_profit": 435542000, "research_and_development": null, "selling_general_admin": 99608000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51410000, "depreciation_amortisation": 196725000, "ebitda": 248135000, "interest_expense": 40203000, "interest_income": null, "other_non_operating": null, "pretax_income": 40532000, "tax_provision": 10303000, "effective_tax_rate": null, "net_income": 30639000, "net_income_continuing_ops": 30229000, "net_income_to_common": 30639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344632000, "short_term_investments": null, "net_receivables": 889904000, "inventory": null, "other_current_assets": null, "total_current_assets": 1454857000, "net_ppe": null, "goodwill": 3962142000, "intangible_assets": 2037848000, "goodwill_and_intangibles": 5999990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11151215000, "total_assets": 12606072000, "short_term_debt": 387131000, "accounts_payable": 325573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1648608000, "long_term_debt": 1692548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3834658999, "total_liabilities": 5483267000, "total_debt": 2079679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2658598000, "total_equity": 7114870000, "shares_outstanding": 162457000, "operating_cash_flow": 109429000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54219000, "dividends_paid": 29313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76303000, "free_cash_flow": 231477000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51410000", "ebitda": "248135000", "netIncome": "30639000", "grossProfit": "435542000", "depreciation": "None", "totalRevenue": "1824362000", "costOfRevenue": "1388820000", "interestIncome": "3034000", "incomeBeforeTax": "40532000", "interestExpense": "40203000", "operatingIncome": "66663000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10303000", "reportedCurrency": "USD", "netInterestIncome": "-37169000", "nonInterestIncome": "None", "operatingExpenses": "368879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1388820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196725000", "sellingGeneralAndAdministrative": "99608000", "netIncomeFromContinuingOperations": "30229000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "12606072000", "longTermDebt": "1692548000", "shortTermDebt": "387131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2037848000", "reportedCurrency": "USD", "retainedEarnings": "2658598000", "totalLiabilities": "5483267000", "otherCurrentAssets": "220321000", "totalCurrentAssets": "1454857000", "currentLongTermDebt": "434056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "889904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11151215000", "currentAccountsPayable": "325573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4992115000", "shortLongTermDebtTotal": "2779514000", "totalShareholderEquity": "7114870000", "capitalLeaseObligations": "1086966000", "otherCurrentLiabilities": "935904000", "totalCurrentLiabilities": "1648608000", "otherNonCurrentLiabilities": "200517000", "totalNonCurrentLiabilities": "3834658999", "cashAndShortTermInvestments": "344632000", "commonStockSharesOutstanding": "162457000", "intangibleAssetsExcludingGoodwill": "2037848000", "cashAndCashEquivalentsAtCarryingValue": "344632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30639000", "profitLoss": "None", "dividendPayout": "29313000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109429000", "capitalExpenditures": "122048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76303000", "cashflowFromInvestment": "-54219000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1864281000, "cost_of_revenue": 1403801000, "gross_profit": 460480000, "ebit": 70694000, "ebitda": 268173999, "pretax_income": 79834000, "tax_provision": 10707000, "net_income": 69497000, "net_income_to_common": 69497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365945000, "total_current_assets": 1448741000, "total_assets": 13074654000, "short_term_debt": 409143000, "long_term_debt": 1677313000, "total_debt": 2086456000, "total_liabilities": 5957849000, "total_equity": 7108967000, "shares_outstanding": 162392000, "goodwill_and_intangibles": 6019185999 }, "cash_flow": { "operating_cash_flow": 274322000, "capital_expenditure": 226757000, "free_cash_flow": 501079000, "dividends_paid": 25897000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286059, "ticker_id": 2402, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70694000", "ebitda": "268173999", "netIncome": "69497000", "grossProfit": "460480000", "depreciation": "None", "totalRevenue": "1864281000", "costOfRevenue": "1403801000", "interestIncome": "3712000", "incomeBeforeTax": "79834000", "interestExpense": "45042000", "operatingIncome": "77953000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10707000", "reportedCurrency": "USD", "netInterestIncome": "-41330000", "nonInterestIncome": "None", "operatingExpenses": "382527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1403801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197479999", "sellingGeneralAndAdministrative": "108202000", "netIncomeFromContinuingOperations": "69127000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "13074654000", "longTermDebt": "1677313000", "shortTermDebt": "409143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2057043999", "reportedCurrency": "USD", "retainedEarnings": "2661064000", "totalLiabilities": "5957849000", "otherCurrentAssets": "234602000", "totalCurrentAssets": "1448741000", "currentLongTermDebt": "458983000", "longTermInvestments": "None", "shortTermInvestments": "-147684000", "currentNetReceivables": "848194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11625913000", "currentAccountsPayable": "329697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5076226000", "shortLongTermDebtTotal": "2818308000", "totalShareholderEquity": "7108967000", "capitalLeaseObligations": "1140995000", "otherCurrentLiabilities": "967911000", "totalCurrentLiabilities": "1706751000", "otherNonCurrentLiabilities": "210117000", "totalNonCurrentLiabilities": "4251098000", "cashAndShortTermInvestments": "365945000", "commonStockSharesOutstanding": "162392000", "intangibleAssetsExcludingGoodwill": "2057043999", "cashAndCashEquivalentsAtCarryingValue": "365945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69127000", "profitLoss": "None", "dividendPayout": "25897000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274322000", "capitalExpenditures": "226757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84902000", "cashflowFromInvestment": "-140102000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25897000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1864281000, "cost_of_revenue": 1403801000, "gross_profit": 460480000, "research_and_development": null, "selling_general_admin": 108202000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70694000, "depreciation_amortisation": 197479999, "ebitda": 268173999, "interest_expense": 45042000, "interest_income": null, "other_non_operating": null, "pretax_income": 79834000, "tax_provision": 10707000, "effective_tax_rate": null, "net_income": 69497000, "net_income_continuing_ops": 69127000, "net_income_to_common": 69497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365945000, "short_term_investments": -147684000, "net_receivables": 848194000, "inventory": null, "other_current_assets": null, "total_current_assets": 1448741000, "net_ppe": null, "goodwill": 3962142000, "intangible_assets": 2057043999, "goodwill_and_intangibles": 6019185999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11625913000, "total_assets": 13074654000, "short_term_debt": 409143000, "accounts_payable": 329697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1706751000, "long_term_debt": 1677313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4251098000, "total_liabilities": 5957849000, "total_debt": 2086456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2661064000, "total_equity": 7108967000, "shares_outstanding": 162392000, "operating_cash_flow": 274322000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140102000, "dividends_paid": 25897000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84902000, "free_cash_flow": 501079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70694000", "ebitda": "268173999", "netIncome": "69497000", "grossProfit": "460480000", "depreciation": "None", "totalRevenue": "1864281000", "costOfRevenue": "1403801000", "interestIncome": "3712000", "incomeBeforeTax": "79834000", "interestExpense": "45042000", "operatingIncome": "77953000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10707000", "reportedCurrency": "USD", "netInterestIncome": "-41330000", "nonInterestIncome": "None", "operatingExpenses": "382527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1403801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197479999", "sellingGeneralAndAdministrative": "108202000", "netIncomeFromContinuingOperations": "69127000" }, "balance": { "goodwill": "3962142000", "inventory": "None", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "13074654000", "longTermDebt": "1677313000", "shortTermDebt": "409143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2057043999", "reportedCurrency": "USD", "retainedEarnings": "2661064000", "totalLiabilities": "5957849000", "otherCurrentAssets": "234602000", "totalCurrentAssets": "1448741000", "currentLongTermDebt": "458983000", "longTermInvestments": "None", "shortTermInvestments": "-147684000", "currentNetReceivables": "848194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11625913000", "currentAccountsPayable": "329697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5076226000", "shortLongTermDebtTotal": "2818308000", "totalShareholderEquity": "7108967000", "capitalLeaseObligations": "1140995000", "otherCurrentLiabilities": "967911000", "totalCurrentLiabilities": "1706751000", "otherNonCurrentLiabilities": "210117000", "totalNonCurrentLiabilities": "4251098000", "cashAndShortTermInvestments": "365945000", "commonStockSharesOutstanding": "162392000", "intangibleAssetsExcludingGoodwill": "2057043999", "cashAndCashEquivalentsAtCarryingValue": "365945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69127000", "profitLoss": "None", "dividendPayout": "25897000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274322000", "capitalExpenditures": "226757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84902000", "cashflowFromInvestment": "-140102000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25897000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1876676000, "cost_of_revenue": 1428259000, "gross_profit": 448417000, "ebit": 73337000, "ebitda": 270857000, "pretax_income": 44196000, "tax_provision": 14137000, "net_income": 30464000, "net_income_to_common": 30464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317218000, "total_current_assets": 1437623000, "total_assets": 12824781000, "short_term_debt": 402293000, "long_term_debt": 2187476000, "total_debt": 2589769000, "total_liabilities": 5758565000, "total_equity": 7058696000, "shares_outstanding": 162233000, "goodwill_and_intangibles": 6038457000 }, "cash_flow": { "operating_cash_flow": 214041000, "capital_expenditure": 219732000, "free_cash_flow": 433773000, "dividends_paid": 25914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286061, "ticker_id": 2402, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73337000", "ebitda": "270857000", "netIncome": "30464000", "grossProfit": "448417000", "depreciation": "None", "totalRevenue": "1876676000", "costOfRevenue": "1428259000", "interestIncome": "4005000", "incomeBeforeTax": "44196000", "interestExpense": "44398000", "operatingIncome": "81420000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14137000", "reportedCurrency": "USD", "netInterestIncome": "-40393000", "nonInterestIncome": "None", "operatingExpenses": "366997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1428259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197520000", "sellingGeneralAndAdministrative": "94921000", "netIncomeFromContinuingOperations": "30059000" }, "balance": { "goodwill": "3963142000", "inventory": "114793000", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "12824781000", "longTermDebt": "2187476000", "shortTermDebt": "402293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2075315000", "reportedCurrency": "USD", "retainedEarnings": "2617880000", "totalLiabilities": "5758565000", "otherCurrentAssets": "227910000", "totalCurrentAssets": "1437623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "150870000", "currentNetReceivables": "892495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11387158000", "currentAccountsPayable": "293244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5174830000", "shortLongTermDebtTotal": "2908305000", "totalShareholderEquity": "7058696000", "capitalLeaseObligations": "1179740000", "otherCurrentLiabilities": "733983000", "totalCurrentLiabilities": "1429520000", "otherNonCurrentLiabilities": "114469000", "totalNonCurrentLiabilities": "4329045000", "cashAndShortTermInvestments": "317218000", "commonStockSharesOutstanding": "162233000", "intangibleAssetsExcludingGoodwill": "2075315000", "cashAndCashEquivalentsAtCarryingValue": "317218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30059000", "profitLoss": "None", "dividendPayout": "25914000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214041000", "capitalExpenditures": "219732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127793000", "cashflowFromInvestment": "-360179000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1876676000, "cost_of_revenue": 1428259000, "gross_profit": 448417000, "research_and_development": null, "selling_general_admin": 94921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73337000, "depreciation_amortisation": 197520000, "ebitda": 270857000, "interest_expense": 44398000, "interest_income": null, "other_non_operating": null, "pretax_income": 44196000, "tax_provision": 14137000, "effective_tax_rate": null, "net_income": 30464000, "net_income_continuing_ops": 30059000, "net_income_to_common": 30464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317218000, "short_term_investments": 150870000, "net_receivables": 892495000, "inventory": 114793000, "other_current_assets": null, "total_current_assets": 1437623000, "net_ppe": null, "goodwill": 3963142000, "intangible_assets": 2075315000, "goodwill_and_intangibles": 6038457000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11387158000, "total_assets": 12824781000, "short_term_debt": 402293000, "accounts_payable": 293244000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1429520000, "long_term_debt": 2187476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4329045000, "total_liabilities": 5758565000, "total_debt": 2589769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2617880000, "total_equity": 7058696000, "shares_outstanding": 162233000, "operating_cash_flow": 214041000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -360179000, "dividends_paid": 25914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 127793000, "free_cash_flow": 433773000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73337000", "ebitda": "270857000", "netIncome": "30464000", "grossProfit": "448417000", "depreciation": "None", "totalRevenue": "1876676000", "costOfRevenue": "1428259000", "interestIncome": "4005000", "incomeBeforeTax": "44196000", "interestExpense": "44398000", "operatingIncome": "81420000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14137000", "reportedCurrency": "USD", "netInterestIncome": "-40393000", "nonInterestIncome": "None", "operatingExpenses": "366997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1428259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197520000", "sellingGeneralAndAdministrative": "94921000", "netIncomeFromContinuingOperations": "30059000" }, "balance": { "goodwill": "3963142000", "inventory": "114793000", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "12824781000", "longTermDebt": "2187476000", "shortTermDebt": "402293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2075315000", "reportedCurrency": "USD", "retainedEarnings": "2617880000", "totalLiabilities": "5758565000", "otherCurrentAssets": "227910000", "totalCurrentAssets": "1437623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "150870000", "currentNetReceivables": "892495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11387158000", "currentAccountsPayable": "293244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5174830000", "shortLongTermDebtTotal": "2908305000", "totalShareholderEquity": "7058696000", "capitalLeaseObligations": "1179740000", "otherCurrentLiabilities": "733983000", "totalCurrentLiabilities": "1429520000", "otherNonCurrentLiabilities": "114469000", "totalNonCurrentLiabilities": "4329045000", "cashAndShortTermInvestments": "317218000", "commonStockSharesOutstanding": "162233000", "intangibleAssetsExcludingGoodwill": "2075315000", "cashAndCashEquivalentsAtCarryingValue": "317218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30059000", "profitLoss": "None", "dividendPayout": "25914000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214041000", "capitalExpenditures": "219732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127793000", "cashflowFromInvestment": "-360179000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1846654000, "cost_of_revenue": 1391291000, "gross_profit": 455363000, "ebit": 63975000, "ebitda": 261369000, "pretax_income": 31683000, "tax_provision": 11790000, "net_income": 20300000, "net_income_to_common": 20300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336044000, "total_current_assets": 1450215000, "total_assets": 12570325000, "short_term_debt": 609303000, "long_term_debt": 1745160000, "total_debt": 2354463000, "total_liabilities": 5499972000, "total_equity": 7053964000, "shares_outstanding": 162111000, "goodwill_and_intangibles": 5901280000 }, "cash_flow": { "operating_cash_flow": 273425000, "capital_expenditure": 180756000, "free_cash_flow": 454181000, "dividends_paid": 26433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286062, "ticker_id": 2402, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63975000", "ebitda": "261369000", "netIncome": "20300000", "grossProfit": "455363000", "depreciation": "None", "totalRevenue": "1846654000", "costOfRevenue": "1391291000", "interestIncome": "3817000", "incomeBeforeTax": "31683000", "interestExpense": "40482000", "operatingIncome": "63460000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11790000", "reportedCurrency": "USD", "netInterestIncome": "-36665000", "nonInterestIncome": "None", "operatingExpenses": "391903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1391291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197394000", "sellingGeneralAndAdministrative": "113702000", "netIncomeFromContinuingOperations": "19893000" }, "balance": { "goodwill": "3879442000", "inventory": "None", "commonStock": "1618000", "currentDebt": "None", "investments": "None", "totalAssets": "12570325000", "longTermDebt": "1745160000", "shortTermDebt": "609303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2021838000", "reportedCurrency": "USD", "retainedEarnings": "2613684000", "totalLiabilities": "5499972000", "otherCurrentAssets": "219019000", "totalCurrentAssets": "1450215000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "895152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11120110000", "currentAccountsPayable": "300585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2663581000", "totalShareholderEquity": "7053964000", "capitalLeaseObligations": "1370460000", "otherCurrentLiabilities": "740212000", "totalCurrentLiabilities": "1650100000", "otherNonCurrentLiabilities": "118817000", "totalNonCurrentLiabilities": "3849872000", "cashAndShortTermInvestments": "336044000", "commonStockSharesOutstanding": "162111000", "intangibleAssetsExcludingGoodwill": "2021838000", "cashAndCashEquivalentsAtCarryingValue": "336044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19893000", "profitLoss": "None", "dividendPayout": "26433000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "273425000", "capitalExpenditures": "180756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160065000", "cashflowFromInvestment": "-119094000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1846654000, "cost_of_revenue": 1391291000, "gross_profit": 455363000, "research_and_development": null, "selling_general_admin": 113702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63975000, "depreciation_amortisation": 197394000, "ebitda": 261369000, "interest_expense": 40482000, "interest_income": null, "other_non_operating": null, "pretax_income": 31683000, "tax_provision": 11790000, "effective_tax_rate": null, "net_income": 20300000, "net_income_continuing_ops": 19893000, "net_income_to_common": 20300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336044000, "short_term_investments": null, "net_receivables": 895152000, "inventory": null, "other_current_assets": null, "total_current_assets": 1450215000, "net_ppe": null, "goodwill": 3879442000, "intangible_assets": 2021838000, "goodwill_and_intangibles": 5901280000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11120110000, "total_assets": 12570325000, "short_term_debt": 609303000, "accounts_payable": 300585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1650100000, "long_term_debt": 1745160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3849872000, "total_liabilities": 5499972000, "total_debt": 2354463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2613684000, "total_equity": 7053964000, "shares_outstanding": 162111000, "operating_cash_flow": 273425000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180756000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119094000, "dividends_paid": 26433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160065000, "free_cash_flow": 454181000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63975000", "ebitda": "261369000", "netIncome": "20300000", "grossProfit": "455363000", "depreciation": "None", "totalRevenue": "1846654000", "costOfRevenue": "1391291000", "interestIncome": "3817000", "incomeBeforeTax": "31683000", "interestExpense": "40482000", "operatingIncome": "63460000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11790000", "reportedCurrency": "USD", "netInterestIncome": "-36665000", "nonInterestIncome": "None", "operatingExpenses": "391903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1391291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197394000", "sellingGeneralAndAdministrative": "113702000", "netIncomeFromContinuingOperations": "19893000" }, "balance": { "goodwill": "3879442000", "inventory": "None", "commonStock": "1618000", "currentDebt": "None", "investments": "None", "totalAssets": "12570325000", "longTermDebt": "1745160000", "shortTermDebt": "609303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2021838000", "reportedCurrency": "USD", "retainedEarnings": "2613684000", "totalLiabilities": "5499972000", "otherCurrentAssets": "219019000", "totalCurrentAssets": "1450215000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "895152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11120110000", "currentAccountsPayable": "300585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2663581000", "totalShareholderEquity": "7053964000", "capitalLeaseObligations": "1370460000", "otherCurrentLiabilities": "740212000", "totalCurrentLiabilities": "1650100000", "otherNonCurrentLiabilities": "118817000", "totalNonCurrentLiabilities": "3849872000", "cashAndShortTermInvestments": "336044000", "commonStockSharesOutstanding": "162111000", "intangibleAssetsExcludingGoodwill": "2021838000", "cashAndCashEquivalentsAtCarryingValue": "336044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19893000", "profitLoss": "None", "dividendPayout": "26433000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "273425000", "capitalExpenditures": "180756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160065000", "cashflowFromInvestment": "-119094000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1822467000, "cost_of_revenue": 1383069000, "gross_profit": 439398000, "ebit": 26295000, "ebitda": 226703000, "pretax_income": -6667000, "tax_provision": -3674000, "net_income": -2635000, "net_income_to_common": -2635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340936000, "total_current_assets": 1532171000, "total_assets": 12628870000, "short_term_debt": 630681000, "long_term_debt": 1849169000, "total_debt": 2479850000, "total_liabilities": 5556648000, "total_equity": 7056150000, "shares_outstanding": 162086000, "goodwill_and_intangibles": 5913470000 }, "cash_flow": { "operating_cash_flow": 37275000, "capital_expenditure": 191905000, "free_cash_flow": 229180000, "dividends_paid": 25909000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286063, "ticker_id": 2402, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26295000", "ebitda": "226703000", "netIncome": "-2635000", "grossProfit": "439398000", "depreciation": "None", "totalRevenue": "1822467000", "costOfRevenue": "1383069000", "interestIncome": "5022000", "incomeBeforeTax": "-6667000", "interestExpense": "41236000", "operatingIncome": "20555000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3674000", "reportedCurrency": "USD", "netInterestIncome": "-36214000", "nonInterestIncome": "None", "operatingExpenses": "418843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200408000", "sellingGeneralAndAdministrative": "129979000", "netIncomeFromContinuingOperations": "-2993000" }, "balance": { "goodwill": "3873131000", "inventory": "None", "commonStock": "1616000", "currentDebt": "None", "investments": "None", "totalAssets": "12628870000", "longTermDebt": "1849169000", "shortTermDebt": "630681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2040339000", "reportedCurrency": "USD", "retainedEarnings": "2624666000", "totalLiabilities": "5556648000", "otherCurrentAssets": "251730000", "totalCurrentAssets": "1532171000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11096699000", "currentAccountsPayable": "283837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2744269000", "totalShareholderEquity": "7056150000", "capitalLeaseObligations": "1348667000", "otherCurrentLiabilities": "728775000", "totalCurrentLiabilities": "1643293000", "otherNonCurrentLiabilities": "111828000", "totalNonCurrentLiabilities": "3913355000", "cashAndShortTermInvestments": "340936000", "commonStockSharesOutstanding": "162086000", "intangibleAssetsExcludingGoodwill": "2040339000", "cashAndCashEquivalentsAtCarryingValue": "340936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2993000", "profitLoss": "None", "dividendPayout": "25909000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37275000", "capitalExpenditures": "191905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22223000", "cashflowFromInvestment": "-139747000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25909000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1822467000, "cost_of_revenue": 1383069000, "gross_profit": 439398000, "research_and_development": null, "selling_general_admin": 129979000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26295000, "depreciation_amortisation": 200408000, "ebitda": 226703000, "interest_expense": 41236000, "interest_income": null, "other_non_operating": null, "pretax_income": -6667000, "tax_provision": -3674000, "effective_tax_rate": null, "net_income": -2635000, "net_income_continuing_ops": -2993000, "net_income_to_common": -2635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340936000, "short_term_investments": null, "net_receivables": 939505000, "inventory": null, "other_current_assets": null, "total_current_assets": 1532171000, "net_ppe": null, "goodwill": 3873131000, "intangible_assets": 2040339000, "goodwill_and_intangibles": 5913470000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11096699000, "total_assets": 12628870000, "short_term_debt": 630681000, "accounts_payable": 283837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1643293000, "long_term_debt": 1849169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3913355000, "total_liabilities": 5556648000, "total_debt": 2479850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2624666000, "total_equity": 7056150000, "shares_outstanding": 162086000, "operating_cash_flow": 37275000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139747000, "dividends_paid": 25909000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22223000, "free_cash_flow": 229180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26295000", "ebitda": "226703000", "netIncome": "-2635000", "grossProfit": "439398000", "depreciation": "None", "totalRevenue": "1822467000", "costOfRevenue": "1383069000", "interestIncome": "5022000", "incomeBeforeTax": "-6667000", "interestExpense": "41236000", "operatingIncome": "20555000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3674000", "reportedCurrency": "USD", "netInterestIncome": "-36214000", "nonInterestIncome": "None", "operatingExpenses": "418843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200408000", "sellingGeneralAndAdministrative": "129979000", "netIncomeFromContinuingOperations": "-2993000" }, "balance": { "goodwill": "3873131000", "inventory": "None", "commonStock": "1616000", "currentDebt": "None", "investments": "None", "totalAssets": "12628870000", "longTermDebt": "1849169000", "shortTermDebt": "630681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2040339000", "reportedCurrency": "USD", "retainedEarnings": "2624666000", "totalLiabilities": "5556648000", "otherCurrentAssets": "251730000", "totalCurrentAssets": "1532171000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11096699000", "currentAccountsPayable": "283837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2744269000", "totalShareholderEquity": "7056150000", "capitalLeaseObligations": "1348667000", "otherCurrentLiabilities": "728775000", "totalCurrentLiabilities": "1643293000", "otherNonCurrentLiabilities": "111828000", "totalNonCurrentLiabilities": "3913355000", "cashAndShortTermInvestments": "340936000", "commonStockSharesOutstanding": "162086000", "intangibleAssetsExcludingGoodwill": "2040339000", "cashAndCashEquivalentsAtCarryingValue": "340936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2993000", "profitLoss": "None", "dividendPayout": "25909000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37275000", "capitalExpenditures": "191905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22223000", "cashflowFromInvestment": "-139747000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25909000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1931919000, "cost_of_revenue": 1464851000, "gross_profit": 467068000, "ebit": -12071000, "ebitda": 182474000, "pretax_income": -9699000, "tax_provision": 1294000, "net_income": -10655000, "net_income_to_common": -10655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465820000, "total_current_assets": 1709015000, "total_assets": 13259860000, "short_term_debt": 604680000, "long_term_debt": 1816529000, "total_debt": 2421209000, "total_liabilities": 6155779000, "total_equity": 7087390000, "shares_outstanding": 161376000, "goodwill_and_intangibles": 5907680000 }, "cash_flow": { "operating_cash_flow": 288174000, "capital_expenditure": 218149000, "free_cash_flow": 506323000, "dividends_paid": 22599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286064, "ticker_id": 2402, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12071000", "ebitda": "182474000", "netIncome": "-10655000", "grossProfit": "467068000", "depreciation": "None", "totalRevenue": "1931919000", "costOfRevenue": "1464851000", "interestIncome": "5478000", "incomeBeforeTax": "-9699000", "interestExpense": "40301000", "operatingIncome": "18280000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1294000", "reportedCurrency": "USD", "netInterestIncome": "-34823000", "nonInterestIncome": "None", "operatingExpenses": "448788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1464851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194545000", "sellingGeneralAndAdministrative": "194643000", "netIncomeFromContinuingOperations": "-10993000" }, "balance": { "goodwill": "3848798000", "inventory": "None", "commonStock": "1613000", "currentDebt": "None", "investments": "None", "totalAssets": "13259860000", "longTermDebt": "1816529000", "shortTermDebt": "604680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2058882000", "reportedCurrency": "USD", "retainedEarnings": "2659755000", "totalLiabilities": "6155779000", "otherCurrentAssets": "276001000", "totalCurrentAssets": "1709015000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "530000", "currentNetReceivables": "966664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11550845000", "currentAccountsPayable": "355173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2673258000", "totalShareholderEquity": "7087390000", "capitalLeaseObligations": "1383237000", "otherCurrentLiabilities": "865434000", "totalCurrentLiabilities": "1825287000", "otherNonCurrentLiabilities": "79086000", "totalNonCurrentLiabilities": "4330492000", "cashAndShortTermInvestments": "465820000", "commonStockSharesOutstanding": "161376000", "intangibleAssetsExcludingGoodwill": "2058882000", "cashAndCashEquivalentsAtCarryingValue": "465820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10993000", "profitLoss": "None", "dividendPayout": "22599000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-31309000", "operatingCashflow": "288174000", "capitalExpenditures": "218149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135400000", "cashflowFromInvestment": "-139995000", "stockBasedCompensation": "27922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1931919000, "cost_of_revenue": 1464851000, "gross_profit": 467068000, "research_and_development": null, "selling_general_admin": 194643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12071000, "depreciation_amortisation": 194545000, "ebitda": 182474000, "interest_expense": 40301000, "interest_income": null, "other_non_operating": null, "pretax_income": -9699000, "tax_provision": 1294000, "effective_tax_rate": null, "net_income": -10655000, "net_income_continuing_ops": -10993000, "net_income_to_common": -10655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465820000, "short_term_investments": 530000, "net_receivables": 966664000, "inventory": null, "other_current_assets": null, "total_current_assets": 1709015000, "net_ppe": null, "goodwill": 3848798000, "intangible_assets": 2058882000, "goodwill_and_intangibles": 5907680000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11550845000, "total_assets": 13259860000, "short_term_debt": 604680000, "accounts_payable": 355173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1825287000, "long_term_debt": 1816529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4330492000, "total_liabilities": 6155779000, "total_debt": 2421209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2659755000, "total_equity": 7087390000, "shares_outstanding": 161376000, "operating_cash_flow": 288174000, "stock_based_compensation": 27922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139995000, "dividends_paid": 22599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135400000, "free_cash_flow": 506323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12071000", "ebitda": "182474000", "netIncome": "-10655000", "grossProfit": "467068000", "depreciation": "None", "totalRevenue": "1931919000", "costOfRevenue": "1464851000", "interestIncome": "5478000", "incomeBeforeTax": "-9699000", "interestExpense": "40301000", "operatingIncome": "18280000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1294000", "reportedCurrency": "USD", "netInterestIncome": "-34823000", "nonInterestIncome": "None", "operatingExpenses": "448788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1464851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194545000", "sellingGeneralAndAdministrative": "194643000", "netIncomeFromContinuingOperations": "-10993000" }, "balance": { "goodwill": "3848798000", "inventory": "None", "commonStock": "1613000", "currentDebt": "None", "investments": "None", "totalAssets": "13259860000", "longTermDebt": "1816529000", "shortTermDebt": "604680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2058882000", "reportedCurrency": "USD", "retainedEarnings": "2659755000", "totalLiabilities": "6155779000", "otherCurrentAssets": "276001000", "totalCurrentAssets": "1709015000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "530000", "currentNetReceivables": "966664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11550845000", "currentAccountsPayable": "355173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2673258000", "totalShareholderEquity": "7087390000", "capitalLeaseObligations": "1383237000", "otherCurrentLiabilities": "865434000", "totalCurrentLiabilities": "1825287000", "otherNonCurrentLiabilities": "79086000", "totalNonCurrentLiabilities": "4330492000", "cashAndShortTermInvestments": "465820000", "commonStockSharesOutstanding": "161376000", "intangibleAssetsExcludingGoodwill": "2058882000", "cashAndCashEquivalentsAtCarryingValue": "465820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10993000", "profitLoss": "None", "dividendPayout": "22599000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-31309000", "operatingCashflow": "288174000", "capitalExpenditures": "218149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135400000", "cashflowFromInvestment": "-139995000", "stockBasedCompensation": "27922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 2019936000, "cost_of_revenue": 1505082000, "gross_profit": 514854000, "ebit": 79192000, "ebitda": 274712000, "pretax_income": 58677000, "tax_provision": -1220000, "net_income": 60194000, "net_income_to_common": 60194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453351000, "total_current_assets": 1761173000, "total_assets": 12840281000, "short_term_debt": 577406000, "long_term_debt": 1923392000, "total_debt": 2500798000, "total_liabilities": 5710480000, "total_equity": 7113498000, "shares_outstanding": 161888000, "goodwill_and_intangibles": 5921678000 }, "cash_flow": { "operating_cash_flow": 151312000, "capital_expenditure": 335606000, "free_cash_flow": 486918000, "dividends_paid": 22610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286066, "ticker_id": 2402, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79192000", "ebitda": "274712000", "netIncome": "60194000", "grossProfit": "514854000", "depreciation": "None", "totalRevenue": "2019936000", "costOfRevenue": "1505082000", "interestIncome": "33812000", "incomeBeforeTax": "58677000", "interestExpense": "39354000", "operatingIncome": "81056000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1220000", "reportedCurrency": "USD", "netInterestIncome": "-33812000", "nonInterestIncome": "None", "operatingExpenses": "433798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1505082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195520000", "sellingGeneralAndAdministrative": "157276000", "netIncomeFromContinuingOperations": "59897000" }, "balance": { "goodwill": "3844252000", "inventory": "470609000", "commonStock": "1613000", "currentDebt": "None", "investments": "None", "totalAssets": "12840281000", "longTermDebt": "1923392000", "shortTermDebt": "577406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2077426000", "reportedCurrency": "USD", "retainedEarnings": "2693568000", "totalLiabilities": "5710480000", "otherCurrentAssets": "263286000", "totalCurrentAssets": "1761173000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1028000", "currentNetReceivables": "1043508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11079108000", "currentAccountsPayable": "299039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5010254000", "shortLongTermDebtTotal": "3215989000", "totalShareholderEquity": "7113498000", "capitalLeaseObligations": "1292597000", "otherCurrentLiabilities": "853929000", "totalCurrentLiabilities": "1730374000", "otherNonCurrentLiabilities": "72142000", "totalNonCurrentLiabilities": "3980106000", "cashAndShortTermInvestments": "453351000", "commonStockSharesOutstanding": "161888000", "intangibleAssetsExcludingGoodwill": "2077426000", "cashAndCashEquivalentsAtCarryingValue": "453351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59897000", "profitLoss": "None", "dividendPayout": "22610000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-108670000", "operatingCashflow": "151312000", "capitalExpenditures": "335606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49466000", "cashflowFromInvestment": "-672040000", "stockBasedCompensation": "-11678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2019936000, "cost_of_revenue": 1505082000, "gross_profit": 514854000, "research_and_development": null, "selling_general_admin": 157276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79192000, "depreciation_amortisation": 195520000, "ebitda": 274712000, "interest_expense": 39354000, "interest_income": null, "other_non_operating": null, "pretax_income": 58677000, "tax_provision": -1220000, "effective_tax_rate": null, "net_income": 60194000, "net_income_continuing_ops": 59897000, "net_income_to_common": 60194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453351000, "short_term_investments": 1028000, "net_receivables": 1043508000, "inventory": 470609000, "other_current_assets": null, "total_current_assets": 1761173000, "net_ppe": null, "goodwill": 3844252000, "intangible_assets": 2077426000, "goodwill_and_intangibles": 5921678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11079108000, "total_assets": 12840281000, "short_term_debt": 577406000, "accounts_payable": 299039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1730374000, "long_term_debt": 1923392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3980106000, "total_liabilities": 5710480000, "total_debt": 2500798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2693568000, "total_equity": 7113498000, "shares_outstanding": 161888000, "operating_cash_flow": 151312000, "stock_based_compensation": -11678000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 335606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -672040000, "dividends_paid": 22610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49466000, "free_cash_flow": 486918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79192000", "ebitda": "274712000", "netIncome": "60194000", "grossProfit": "514854000", "depreciation": "None", "totalRevenue": "2019936000", "costOfRevenue": "1505082000", "interestIncome": "33812000", "incomeBeforeTax": "58677000", "interestExpense": "39354000", "operatingIncome": "81056000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1220000", "reportedCurrency": "USD", "netInterestIncome": "-33812000", "nonInterestIncome": "None", "operatingExpenses": "433798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1505082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195520000", "sellingGeneralAndAdministrative": "157276000", "netIncomeFromContinuingOperations": "59897000" }, "balance": { "goodwill": "3844252000", "inventory": "470609000", "commonStock": "1613000", "currentDebt": "None", "investments": "None", "totalAssets": "12840281000", "longTermDebt": "1923392000", "shortTermDebt": "577406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2077426000", "reportedCurrency": "USD", "retainedEarnings": "2693568000", "totalLiabilities": "5710480000", "otherCurrentAssets": "263286000", "totalCurrentAssets": "1761173000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1028000", "currentNetReceivables": "1043508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11079108000", "currentAccountsPayable": "299039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5010254000", "shortLongTermDebtTotal": "3215989000", "totalShareholderEquity": "7113498000", "capitalLeaseObligations": "1292597000", "otherCurrentLiabilities": "853929000", "totalCurrentLiabilities": "1730374000", "otherNonCurrentLiabilities": "72142000", "totalNonCurrentLiabilities": "3980106000", "cashAndShortTermInvestments": "453351000", "commonStockSharesOutstanding": "161888000", "intangibleAssetsExcludingGoodwill": "2077426000", "cashAndCashEquivalentsAtCarryingValue": "453351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59897000", "profitLoss": "None", "dividendPayout": "22610000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-108670000", "operatingCashflow": "151312000", "capitalExpenditures": "335606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49466000", "cashflowFromInvestment": "-672040000", "stockBasedCompensation": "-11678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "income_statement": { "revenue": 1552979000, "cost_of_revenue": 1083433000, "gross_profit": 469546000, "ebit": 83862000, "ebitda": 256748000, "pretax_income": 84863000, "tax_provision": 21959000, "net_income": 63326000, "net_income_to_common": 63326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 480395000, "total_current_assets": 1885110000, "total_assets": 11437892000, "short_term_debt": 114869000, "long_term_debt": 1813845000, "total_debt": 1928714000, "total_liabilities": 4356849000, "total_equity": 7070282000, "shares_outstanding": 161940000, "goodwill_and_intangibles": 5263395000 }, "cash_flow": { "operating_cash_flow": 377031000, "capital_expenditure": 257517000, "free_cash_flow": 634548000, "dividends_paid": 22957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286067, "ticker_id": 2402, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:58.331258+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83862000", "ebitda": "256748000", "netIncome": "63326000", "grossProfit": "469546000", "depreciation": "None", "totalRevenue": "1552979000", "costOfRevenue": "1083433000", "interestIncome": "5508000", "incomeBeforeTax": "84863000", "interestExpense": "24354000", "operatingIncome": "94030000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21959000", "reportedCurrency": "USD", "netInterestIncome": "-18846000", "nonInterestIncome": "None", "operatingExpenses": "375516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15187000", "costofGoodsAndServicesSold": "1083433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172886000", "sellingGeneralAndAdministrative": "143490000", "netIncomeFromContinuingOperations": "62904000" }, "balance": { "goodwill": "3519339000", "inventory": "859383000", "commonStock": "1613000", "currentDebt": "None", "investments": "None", "totalAssets": "11437892000", "longTermDebt": "1813845000", "shortTermDebt": "114869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1744056000", "reportedCurrency": "USD", "retainedEarnings": "2657415000", "totalLiabilities": "4356849000", "otherCurrentAssets": "658525000", "totalCurrentAssets": "1885110000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3082000", "currentNetReceivables": "743108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9552782000", "currentAccountsPayable": "223482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4162857000", "shortLongTermDebtTotal": "2415488000", "totalShareholderEquity": "7070282000", "capitalLeaseObligations": "601643000", "otherCurrentLiabilities": "607070000", "totalCurrentLiabilities": "945421000", "otherNonCurrentLiabilities": "5313000", "totalNonCurrentLiabilities": "3411428000", "cashAndShortTermInvestments": "480395000", "commonStockSharesOutstanding": "161940000", "intangibleAssetsExcludingGoodwill": "1744056000", "cashAndCashEquivalentsAtCarryingValue": "480395000", "accumulatedDepreciationAmortizationPPE": "-2018107000" }, "cashflow": { "netIncome": "62904000", "profitLoss": "None", "dividendPayout": "22957000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "39434000", "operatingCashflow": "377031000", "capitalExpenditures": "257517000", "changeInReceivables": "90815000", "changeInExchangeRate": "None", "cashflowFromFinancing": "371215000", "cashflowFromInvestment": "-218685000", "stockBasedCompensation": "-14807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "529561000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "417000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1552979000, "cost_of_revenue": 1083433000, "gross_profit": 469546000, "research_and_development": null, "selling_general_admin": 143490000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83862000, "depreciation_amortisation": 172886000, "ebitda": 256748000, "interest_expense": 24354000, "interest_income": null, "other_non_operating": null, "pretax_income": 84863000, "tax_provision": 21959000, "effective_tax_rate": null, "net_income": 63326000, "net_income_continuing_ops": 62904000, "net_income_to_common": 63326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 480395000, "short_term_investments": 3082000, "net_receivables": 743108000, "inventory": 859383000, "other_current_assets": null, "total_current_assets": 1885110000, "net_ppe": null, "goodwill": 3519339000, "intangible_assets": 1744056000, "goodwill_and_intangibles": 5263395000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9552782000, "total_assets": 11437892000, "short_term_debt": 114869000, "accounts_payable": 223482000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 945421000, "long_term_debt": 1813845000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3411428000, "total_liabilities": 4356849000, "total_debt": 1928714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2657415000, "total_equity": 7070282000, "shares_outstanding": 161940000, "operating_cash_flow": 377031000, "stock_based_compensation": -14807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 257517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218685000, "dividends_paid": 22957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 371215000, "free_cash_flow": 634548000, "net_change_in_cash": 529561000 }, "raw_data": { "income": { "ebit": "83862000", "ebitda": "256748000", "netIncome": "63326000", "grossProfit": "469546000", "depreciation": "None", "totalRevenue": "1552979000", "costOfRevenue": "1083433000", "interestIncome": "5508000", "incomeBeforeTax": "84863000", "interestExpense": "24354000", "operatingIncome": "94030000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21959000", "reportedCurrency": "USD", "netInterestIncome": "-18846000", "nonInterestIncome": "None", "operatingExpenses": "375516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15187000", "costofGoodsAndServicesSold": "1083433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172886000", "sellingGeneralAndAdministrative": "143490000", "netIncomeFromContinuingOperations": "62904000" }, "balance": { "goodwill": "3519339000", "inventory": "859383000", "commonStock": "1613000", "currentDebt": "None", "investments": "None", "totalAssets": "11437892000", "longTermDebt": "1813845000", "shortTermDebt": "114869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1744056000", "reportedCurrency": "USD", "retainedEarnings": "2657415000", "totalLiabilities": "4356849000", "otherCurrentAssets": "658525000", "totalCurrentAssets": "1885110000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3082000", "currentNetReceivables": "743108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9552782000", "currentAccountsPayable": "223482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4162857000", "shortLongTermDebtTotal": "2415488000", "totalShareholderEquity": "7070282000", "capitalLeaseObligations": "601643000", "otherCurrentLiabilities": "607070000", "totalCurrentLiabilities": "945421000", "otherNonCurrentLiabilities": "5313000", "totalNonCurrentLiabilities": "3411428000", "cashAndShortTermInvestments": "480395000", "commonStockSharesOutstanding": "161940000", "intangibleAssetsExcludingGoodwill": "1744056000", "cashAndCashEquivalentsAtCarryingValue": "480395000", "accumulatedDepreciationAmortizationPPE": "-2018107000" }, "cashflow": { "netIncome": "62904000", "profitLoss": "None", "dividendPayout": "22957000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "39434000", "operatingCashflow": "377031000", "capitalExpenditures": "257517000", "changeInReceivables": "90815000", "changeInExchangeRate": "None", "cashflowFromFinancing": "371215000", "cashflowFromInvestment": "-218685000", "stockBasedCompensation": "-14807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "529561000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "417000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }