{ "ticker": { "uuid": "f2bcc7a5-3911-4af0-98c7-4eb58ef7b1df", "symbol": "LAMR", "name": "Lamar Advertising Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/f2bcc7a5-3911-4af0-98c7-4eb58ef7b1df/", "api_url": "https://sharemaestro.com/factors/api/tickers/f2bcc7a5-3911-4af0-98c7-4eb58ef7b1df/" }, "ticker_metadata": { "id": 6872, "uuid": "f2bcc7a5-3911-4af0-98c7-4eb58ef7b1df", "symbol": "LAMR", "name": "Lamar Advertising Company", "asset_type": "equity", "market_cap": 15470895000, "stock_exchange_id": 2, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "Founded in 1902, Lamar Advertising (Nasdaq: LAMR) is one of the largest outdoor advertising companies in North America, with more than 357,500 displays in the United States and Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f2bcc7a5-3911-4af0-98c7-4eb58ef7b1df", "symbol": "LAMR", "name": "Lamar Advertising Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/f2bcc7a5-3911-4af0-98c7-4eb58ef7b1df/", "api_url": "https://sharemaestro.com/factors/api/tickers/f2bcc7a5-3911-4af0-98c7-4eb58ef7b1df/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.08, "quality": 0.92, "momentum": 0.77, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 151.42, "market_cap": 15361732375.9, "pe_ratio": 27.9465, "earnings_yield": 0.0358, "ebitda_to_ev": 0.0535, "shareholder_yield": 0.0429, "roe": 0.5668, "piotroski_f_score": 6, "momentum_12_1": 0.3735, "volatility_252d": 0.246 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": 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": "2026-06-07T06:48:45.316547+00:00", "batch_id": "" }, "size": { "price_close": 151.42, "market_cap": 15361732375.9, "market_cap_usd": 15361732375.9, "enterprise_value": 19016094375.9, "shares_outstanding": 101451145, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.9465, "pb_ratio": 15.8403, "ptbv_ratio": null, "ps_ratio": 6.7117, "pcf_ratio": 17.3835, "pfcf_ratio": 14.8935, "ev_ebitda": 18.7031, "ev_ebit": 27.7088, "ev_sales": 8.3084, "ev_fcf": 18.4364, "earnings_yield": 0.0358, "fcf_yield": 0.0542, "price_to_sales": 6.7117, "price_to_book": 15.8403, "price_to_cashflow": 17.3835, "ebitda_to_ev": 0.0535, "sales_yield": 0.1204 }, "yield": { "dividend_yield": 0.0429, "buyback_yield": 0, "shareholder_yield": 0.0429, "debt_paydown_yield": null, "total_yield": 0.0429 }, "quality": { "gross_margin": 0.3154, "operating_margin": 0.2998, "net_margin": 0.2402, "ebitda_margin": 0.4442, "fcf_margin": 0.4506, "roe": 0.5668, "roa": 0.0795, "roic": 0.1456, "roc_greenblatt": null, "asset_turnover": 0.3311, "cash_conversion": 1.8764, "accruals_ratio": -0.0483, "sbc_to_revenue": 0.0151, "piotroski_f_score": 6, "altman_z_score": 1.9627, "earnings_stability_5y": 0.4302, "revenue_stability_5y": 0.133, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1044, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.1165, "net_debt_to_ebitda": 3.5942, "debt_to_assets": 0.5343, "interest_coverage": 4.2638, "current_ratio": 0.8232, "quick_ratio": 0.8232, "net_debt": 3654362000, "local_beta": 0, "volatility_252d": 0.246, "volatility_60d": 0.5755, "max_drawdown_12m": -0.0907, "risk_adjusted_momentum": 1.5186 }, "growth": { "revenue_growth_1y": 0.0336, "revenue_growth_3y_cagr": 0.037, "revenue_growth_5y_cagr": 0.0763, "eps_growth_1y": 0.3013, "eps_growth_3y_cagr": 0.1021, "eps_growth_5y_cagr": 0.1926, "fcf_growth_1y": 0.0147, "book_value_growth_1y": -0.0252, "revenue_growth": 0.0336, "earnings_growth": 0.3013 }, "momentum": { "price_return_1m": -0.0412, "price_return_3m": 0.1264, "price_return_6m": 0.1697, "price_return_9m": 0.2292, "price_return_12m": 0.3169, "price_return_12m_ex1m": 0.3735, "momentum_6m": 0.1697, "momentum_12m": 0.3169, "momentum_12_1": 0.3735, "distance_from_52w_high": -0.0412, "distance_from_52w_low": 0.3623, "relative_strength": 0.159 }, "raw_ttm": { "revenue_ttm": 2288788000, "gross_profit_ttm": 721904000, "ebit_ttm": 686284000, "ebitda_ttm": 1016734000, "net_income_ttm": 549684000, "eps_diluted_ttm": 5.4182, "operating_cash_flow_ttm": 883694000, "capital_expenditure_ttm": 147748000, "fcf_ttm": 1031442000, "dividends_paid_ttm": 659760000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 160956000, "cash_and_equivalents": 39273000, "total_current_assets": 362828000, "total_current_liabilities": 440779000, "net_ppe": null, "total_assets": 6913348000, "total_debt": 3693635000, "total_equity": 969787000, "net_working_capital": 323555000, "book_value_per_share": 9.5592, "retained_earnings": -1167061000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2268973000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 67, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 85, "rank_pcf": 72, "rank_ev_ebitda": 74, "rank_ev_ebit": 81, "rank_earnings_yield": 67, "rank_fcf_yield": 65, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 5, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 68, "rank_fcf_margin": 17, "rank_piotroski": 29, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 30, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 38 }, "composites": { "value_composite": 92, "quality_composite": 8, "momentum_composite": 23, "growth_composite": 23, "yield_composite": 12, "svqf_composite": 84, "vc1_composite": 94, "vc2_composite": 88, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.2713, "os_score": 0.45, "value_percentile": 0.08, "quality_percentile": 0.92, "momentum_percentile": 0.77, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1740, "ticker_id": 6872, "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": "2026-06-07T06:48:45.316547+00:00", "batch_id": "", "os_score_delta": null, "price_close": 151.42, "market_cap": 15361732375.9, "market_cap_usd": 15361732375.9, "enterprise_value": 19016094375.9, "shares_outstanding": 101451145, "fx_rate_to_usd": null, "pe_ratio": 27.94647902, "pb_ratio": 15.84031584, "ptbv_ratio": null, "ps_ratio": 6.71173231, "pcf_ratio": 17.38354269, "pfcf_ratio": 14.89345244, "ev_ebitda": 18.70311643, "ev_ebit": 27.70878292, "ev_sales": 8.30836861, "ev_fcf": 18.43641657, "earnings_yield": 0.03578268, "fcf_yield": 0.05424048, "dividend_yield": 0.04294828, "buyback_yield": 0, "shareholder_yield": 0.04294828, "debt_paydown_yield": null, "total_yield": 0.04294828, "gross_margin": 0.31540885, "operating_margin": 0.29984603, "net_margin": 0.24016379, "ebitda_margin": 0.44422376, "fcf_margin": 0.45064986, "roe": 0.566809, "roa": 0.07951054, "roic": 0.14557507, "roc_greenblatt": null, "asset_turnover": 0.33106796, "cash_conversion": 1.87642718, "accruals_ratio": -0.04831378, "sbc_to_revenue": 0.01511062, "debt_to_equity": 6.11645031, "net_debt_to_ebitda": 3.59421638, "debt_to_assets": 0.53427587, "interest_coverage": 4.2637988, "current_ratio": 0.82315174, "quick_ratio": 0.82315174, "net_debt": 3654362000, "revenue_growth_1y": 0.03360078, "revenue_growth_3y_cagr": 0.03700877, "revenue_growth_5y_cagr": 0.07632534, "eps_growth_1y": 0.30134139, "eps_growth_3y_cagr": 0.10207663, "eps_growth_5y_cagr": 0.19258952, "fcf_growth_1y": 0.01471743, "book_value_growth_1y": -0.02517095, "piotroski_f_score": 6, "altman_z_score": 1.96266212, "earnings_stability_5y": 0.430173, "revenue_stability_5y": 0.133014, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04122079, "price_return_3m": 0.1263771, "price_return_6m": 0.16970719, "price_return_9m": 0.22923405, "price_return_12m": 0.31689719, "price_return_12m_ex1m": 0.37351456, "distance_from_52w_high": -0.04122079, "distance_from_52w_low": 0.36226765, "relative_strength": 0.15895614, "local_beta": 0, "volatility_252d": 0.24596, "volatility_60d": 0.575516, "max_drawdown_12m": -0.09066798, "revenue_ttm": 2288788000, "gross_profit_ttm": 721904000, "ebit_ttm": 686284000, "ebitda_ttm": 1016734000, "net_income_ttm": 549684000, "eps_diluted_ttm": 5.41821386, "operating_cash_flow_ttm": 883694000, "capital_expenditure_ttm": 147748000, "fcf_ttm": 1031442000, "dividends_paid_ttm": 659760000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 160956000, "cash_and_equivalents": 39273000, "total_current_assets": 362828000, "total_current_liabilities": 440779000, "net_ppe": null, "total_assets": 6913348000, "total_debt": 3693635000, "total_equity": 969787000, "net_working_capital": 323555000, "book_value_per_share": 9.55915283, "retained_earnings": -1167061000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2268973000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 67, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 85, "rank_pcf": 72, "rank_ev_ebitda": 74, "rank_ev_ebit": 81, "rank_earnings_yield": 67, "rank_fcf_yield": 65, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 5, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 68, "rank_fcf_margin": 17, "rank_piotroski": 29, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 30, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 38, "value_composite": 92, "quality_composite": 8, "momentum_composite": 23, "growth_composite": 23, "yield_composite": 12, "svqf_composite": 84, "vc1_composite": 94, "vc2_composite": 88, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 89, "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": 151.42, "os": 0.45, "value": 0.08, "quality": 0.92, "momentum": 0.77, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.9465, "earnings_yield": 0.0358, "shareholder_yield": 0.0429, "roe": 0.5668, "momentum_12_1": 0.3735, "complete_fields": { "id": 1740, "ticker_id": 6872, "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": "2026-06-07T06:48:45.316547+00:00", "batch_id": "", "os_score_delta": null, "price_close": 151.42, "market_cap": 15361732375.9, "market_cap_usd": 15361732375.9, "enterprise_value": 19016094375.9, "shares_outstanding": 101451145, "fx_rate_to_usd": null, "pe_ratio": 27.94647902, "pb_ratio": 15.84031584, "ptbv_ratio": null, "ps_ratio": 6.71173231, "pcf_ratio": 17.38354269, "pfcf_ratio": 14.89345244, "ev_ebitda": 18.70311643, "ev_ebit": 27.70878292, "ev_sales": 8.30836861, "ev_fcf": 18.43641657, "earnings_yield": 0.03578268, "fcf_yield": 0.05424048, "dividend_yield": 0.04294828, "buyback_yield": 0, "shareholder_yield": 0.04294828, "debt_paydown_yield": null, "total_yield": 0.04294828, "gross_margin": 0.31540885, "operating_margin": 0.29984603, "net_margin": 0.24016379, "ebitda_margin": 0.44422376, "fcf_margin": 0.45064986, "roe": 0.566809, "roa": 0.07951054, "roic": 0.14557507, "roc_greenblatt": null, "asset_turnover": 0.33106796, "cash_conversion": 1.87642718, "accruals_ratio": -0.04831378, "sbc_to_revenue": 0.01511062, "debt_to_equity": 6.11645031, "net_debt_to_ebitda": 3.59421638, "debt_to_assets": 0.53427587, "interest_coverage": 4.2637988, "current_ratio": 0.82315174, "quick_ratio": 0.82315174, "net_debt": 3654362000, "revenue_growth_1y": 0.03360078, "revenue_growth_3y_cagr": 0.03700877, "revenue_growth_5y_cagr": 0.07632534, "eps_growth_1y": 0.30134139, "eps_growth_3y_cagr": 0.10207663, "eps_growth_5y_cagr": 0.19258952, "fcf_growth_1y": 0.01471743, "book_value_growth_1y": -0.02517095, "piotroski_f_score": 6, "altman_z_score": 1.96266212, "earnings_stability_5y": 0.430173, "revenue_stability_5y": 0.133014, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04122079, "price_return_3m": 0.1263771, "price_return_6m": 0.16970719, "price_return_9m": 0.22923405, "price_return_12m": 0.31689719, "price_return_12m_ex1m": 0.37351456, "distance_from_52w_high": -0.04122079, "distance_from_52w_low": 0.36226765, "relative_strength": 0.15895614, "local_beta": 0, "volatility_252d": 0.24596, "volatility_60d": 0.575516, "max_drawdown_12m": -0.09066798, "revenue_ttm": 2288788000, "gross_profit_ttm": 721904000, "ebit_ttm": 686284000, "ebitda_ttm": 1016734000, "net_income_ttm": 549684000, "eps_diluted_ttm": 5.41821386, "operating_cash_flow_ttm": 883694000, "capital_expenditure_ttm": 147748000, "fcf_ttm": 1031442000, "dividends_paid_ttm": 659760000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 160956000, "cash_and_equivalents": 39273000, "total_current_assets": 362828000, "total_current_liabilities": 440779000, "net_ppe": null, "total_assets": 6913348000, "total_debt": 3693635000, "total_equity": 969787000, "net_working_capital": 323555000, "book_value_per_share": 9.55915283, "retained_earnings": -1167061000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2268973000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 67, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 85, "rank_pcf": 72, "rank_ev_ebitda": 74, "rank_ev_ebit": 81, "rank_earnings_yield": 67, "rank_fcf_yield": 65, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 5, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 68, "rank_fcf_margin": 17, "rank_piotroski": 29, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 30, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 38, "value_composite": 92, "quality_composite": 8, "momentum_composite": 23, "growth_composite": 23, "yield_composite": 12, "svqf_composite": 84, "vc1_composite": 94, "vc2_composite": 88, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 89, "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 2266214000, "cost_of_revenue": 1399688000, "gross_profit": 866526000, "ebit": 774837000, "ebitda": 1101169000, "pretax_income": 614395000, "tax_provision": 21327000, "net_income": 587152000, "net_income_to_common": 587152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64812000, "total_current_assets": 459723000, "total_assets": 6931954000, "short_term_debt": 483832000, "long_term_debt": 3168863000, "total_debt": 3652695000, "total_liabilities": 5907175000, "total_equity": 1011586000, "shares_outstanding": 101634142, "goodwill_and_intangibles": 3225086000 }, "cash_flow": { "operating_cash_flow": 864049000, "capital_expenditure": 128039999, "free_cash_flow": 992088999, "dividends_paid": 656221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108225, "ticker_id": 6872, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "774837000", "ebitda": "1101169000", "netIncome": "587152000", "grossProfit": "866526000", "depreciation": "None", "totalRevenue": "2266214000", "costOfRevenue": "1399688000", "interestIncome": "2584000", "incomeBeforeTax": "614395000", "interestExpense": "160442000", "operatingIncome": "698118000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21327000", "reportedCurrency": "USD", "netInterestIncome": "-157858000", "nonInterestIncome": "None", "operatingExpenses": "168408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1399688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326332000", "sellingGeneralAndAdministrative": "354025000", "netIncomeFromContinuingOperations": "593068000" }, "balance": { "goodwill": "2111257000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6931954000", "longTermDebt": "3168863000", "shortTermDebt": "483832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1113829000", "reportedCurrency": "USD", "retainedEarnings": "-1105651000", "totalLiabilities": "5907175000", "otherCurrentAssets": "53689000", "totalCurrentAssets": "459723000", "currentLongTermDebt": "250044000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6472231000", "currentAccountsPayable": "16469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6184759000", "totalShareholderEquity": "1011586000", "capitalLeaseObligations": "1499820000", "otherCurrentLiabilities": "138675000", "totalCurrentLiabilities": "483832000", "otherNonCurrentLiabilities": "52563000", "totalNonCurrentLiabilities": "5423343000", "cashAndShortTermInvestments": "64812000", "commonStockSharesOutstanding": "101634142", "intangibleAssetsExcludingGoodwill": "1113829000", "cashAndCashEquivalentsAtCarryingValue": "64812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "587152000", "profitLoss": "None", "dividendPayout": "656221000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "864049000", "capitalExpenditures": "128039999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-604316000", "cashflowFromInvestment": "-244634000", "stockBasedCompensation": "33959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "656221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2266214000, "cost_of_revenue": 1399688000, "gross_profit": 866526000, "research_and_development": null, "selling_general_admin": 354025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 774837000, "depreciation_amortisation": 326332000, "ebitda": 1101169000, "interest_expense": 160442000, "interest_income": null, "other_non_operating": null, "pretax_income": 614395000, "tax_provision": 21327000, "effective_tax_rate": null, "net_income": 587152000, "net_income_continuing_ops": 593068000, "net_income_to_common": 587152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64812000, "short_term_investments": null, "net_receivables": 341222000, "inventory": null, "other_current_assets": null, "total_current_assets": 459723000, "net_ppe": null, "goodwill": 2111257000, "intangible_assets": 1113829000, "goodwill_and_intangibles": 3225086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6472231000, "total_assets": 6931954000, "short_term_debt": 483832000, "accounts_payable": 16469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483832000, "long_term_debt": 3168863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5423343000, "total_liabilities": 5907175000, "total_debt": 3652695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1105651000, "total_equity": 1011586000, "shares_outstanding": 101634142, "operating_cash_flow": 864049000, "stock_based_compensation": 33959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128039999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244634000, "dividends_paid": 656221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -604316000, "free_cash_flow": 992088999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "774837000", "ebitda": "1101169000", "netIncome": "587152000", "grossProfit": "866526000", "depreciation": "None", "totalRevenue": "2266214000", "costOfRevenue": "1399688000", "interestIncome": "2584000", "incomeBeforeTax": "614395000", "interestExpense": "160442000", "operatingIncome": "698118000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21327000", "reportedCurrency": "USD", "netInterestIncome": "-157858000", "nonInterestIncome": "None", "operatingExpenses": "168408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1399688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326332000", "sellingGeneralAndAdministrative": "354025000", "netIncomeFromContinuingOperations": "593068000" }, "balance": { "goodwill": "2111257000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6931954000", "longTermDebt": "3168863000", "shortTermDebt": "483832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1113829000", "reportedCurrency": "USD", "retainedEarnings": "-1105651000", "totalLiabilities": "5907175000", "otherCurrentAssets": "53689000", "totalCurrentAssets": "459723000", "currentLongTermDebt": "250044000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6472231000", "currentAccountsPayable": "16469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6184759000", "totalShareholderEquity": "1011586000", "capitalLeaseObligations": "1499820000", "otherCurrentLiabilities": "138675000", "totalCurrentLiabilities": "483832000", "otherNonCurrentLiabilities": "52563000", "totalNonCurrentLiabilities": "5423343000", "cashAndShortTermInvestments": "64812000", "commonStockSharesOutstanding": "101634142", "intangibleAssetsExcludingGoodwill": "1113829000", "cashAndCashEquivalentsAtCarryingValue": "64812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "587152000", "profitLoss": "None", "dividendPayout": "656221000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "864049000", "capitalExpenditures": "128039999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-604316000", "cashflowFromInvestment": "-244634000", "stockBasedCompensation": "33959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "656221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332614000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 2207103000, "cost_of_revenue": 727875000, "gross_profit": 1479228000, "ebit": 539179000, "ebitda": 1002146000, "pretax_income": 367470000, "tax_provision": 4531000, "net_income": 361867000, "net_income_to_common": 361867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49461000, "total_current_assets": 425268000, "total_assets": 6586549000, "short_term_debt": 469245000, "long_term_debt": 2961058000, "total_debt": 3430303000, "total_liabilities": 5538529000, "total_equity": 1047171000, "shares_outstanding": 102561151, "goodwill_and_intangibles": 3097683000 }, "cash_flow": { "operating_cash_flow": 873610000, "capital_expenditure": 125284000, "free_cash_flow": 998894000, "dividends_paid": 579214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108230, "ticker_id": 6872, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "539179000", "ebitda": "1002146000", "netIncome": "361867000", "grossProfit": "1479228000", "depreciation": "None", "totalRevenue": "2207103000", "costOfRevenue": "727875000", "interestIncome": "2315000", "incomeBeforeTax": "367470000", "interestExpense": "171709000", "operatingIncome": "532040000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4531000", "reportedCurrency": "USD", "netInterestIncome": "-169394000", "nonInterestIncome": "None", "operatingExpenses": "947188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "462967000", "sellingGeneralAndAdministrative": "361133000", "netIncomeFromContinuingOperations": "362939000" }, "balance": { "goodwill": "2035082000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6586549000", "longTermDebt": "2961058000", "shortTermDebt": "469245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1062601000", "reportedCurrency": "USD", "retainedEarnings": "-1036582000", "totalLiabilities": "5538529000", "otherCurrentAssets": "41009000", "totalCurrentAssets": "425268000", "currentLongTermDebt": "249806000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6161281000", "currentAccountsPayable": "21586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4557993000", "totalShareholderEquity": "1047171000", "capitalLeaseObligations": "1347129000", "otherCurrentLiabilities": "133943000", "totalCurrentLiabilities": "778474000", "otherNonCurrentLiabilities": "48588000", "totalNonCurrentLiabilities": "4760055000", "cashAndShortTermInvestments": "49461000", "commonStockSharesOutstanding": "102561151", "intangibleAssetsExcludingGoodwill": "1062601000", "cashAndCashEquivalentsAtCarryingValue": "49461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362939000", "profitLoss": "None", "dividendPayout": "579214000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "873610000", "capitalExpenditures": "125284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-703425000", "cashflowFromInvestment": "-164906000", "stockBasedCompensation": "44525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "579214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2207103000, "cost_of_revenue": 727875000, "gross_profit": 1479228000, "research_and_development": null, "selling_general_admin": 361133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 539179000, "depreciation_amortisation": 462967000, "ebitda": 1002146000, "interest_expense": 171709000, "interest_income": null, "other_non_operating": null, "pretax_income": 367470000, "tax_provision": 4531000, "effective_tax_rate": null, "net_income": 361867000, "net_income_continuing_ops": 362939000, "net_income_to_common": 361867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49461000, "short_term_investments": null, "net_receivables": 334798000, "inventory": null, "other_current_assets": null, "total_current_assets": 425268000, "net_ppe": null, "goodwill": 2035082000, "intangible_assets": 1062601000, "goodwill_and_intangibles": 3097683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6161281000, "total_assets": 6586549000, "short_term_debt": 469245000, "accounts_payable": 21586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 778474000, "long_term_debt": 2961058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4760055000, "total_liabilities": 5538529000, "total_debt": 3430303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1036582000, "total_equity": 1047171000, "shares_outstanding": 102561151, "operating_cash_flow": 873610000, "stock_based_compensation": 44525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164906000, "dividends_paid": 579214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -703425000, "free_cash_flow": 998894000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "539179000", "ebitda": "1002146000", "netIncome": "361867000", "grossProfit": "1479228000", "depreciation": "None", "totalRevenue": "2207103000", "costOfRevenue": "727875000", "interestIncome": "2315000", "incomeBeforeTax": "367470000", "interestExpense": "171709000", "operatingIncome": "532040000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4531000", "reportedCurrency": "USD", "netInterestIncome": "-169394000", "nonInterestIncome": "None", "operatingExpenses": "947188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "462967000", "sellingGeneralAndAdministrative": "361133000", "netIncomeFromContinuingOperations": "362939000" }, "balance": { "goodwill": "2035082000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6586549000", "longTermDebt": "2961058000", "shortTermDebt": "469245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1062601000", "reportedCurrency": "USD", "retainedEarnings": "-1036582000", "totalLiabilities": "5538529000", "otherCurrentAssets": "41009000", "totalCurrentAssets": "425268000", "currentLongTermDebt": "249806000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6161281000", "currentAccountsPayable": "21586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4557993000", "totalShareholderEquity": "1047171000", "capitalLeaseObligations": "1347129000", "otherCurrentLiabilities": "133943000", "totalCurrentLiabilities": "778474000", "otherNonCurrentLiabilities": "48588000", "totalNonCurrentLiabilities": "4760055000", "cashAndShortTermInvestments": "49461000", "commonStockSharesOutstanding": "102561151", "intangibleAssetsExcludingGoodwill": "1062601000", "cashAndCashEquivalentsAtCarryingValue": "49461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362939000", "profitLoss": "None", "dividendPayout": "579214000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "873610000", "capitalExpenditures": "125284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-703425000", "cashflowFromInvestment": "-164906000", "stockBasedCompensation": "44525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "579214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462967000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 2110987000, "cost_of_revenue": 696799000, "gross_profit": 1414188000, "ebit": 681130000, "ebitda": 974553000, "pretax_income": 506618000, "tax_provision": 9782000, "net_income": 495763000, "net_income_to_common": 495763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44605000, "total_current_assets": 373186000, "total_assets": 6563622000, "short_term_debt": 461917000, "long_term_debt": 3091109000, "total_debt": 3553026000, "total_liabilities": 5346834000, "total_equity": 1216374000, "shares_outstanding": 102106647, "goodwill_and_intangibles": 3206705000 }, "cash_flow": { "operating_cash_flow": 783613000, "capital_expenditure": 178271000, "free_cash_flow": 961884000, "dividends_paid": 510616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108235, "ticker_id": 6872, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "681130000", "ebitda": "974553000", "netIncome": "495763000", "grossProfit": "1414188000", "depreciation": "None", "totalRevenue": "2110987000", "costOfRevenue": "696799000", "interestIncome": "2110000", "incomeBeforeTax": "506618000", "interestExpense": "174512000", "operatingIncome": "675434000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9782000", "reportedCurrency": "USD", "netInterestIncome": "-165739000", "nonInterestIncome": "None", "operatingExpenses": "738754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293423000", "sellingGeneralAndAdministrative": "344780000", "netIncomeFromContinuingOperations": "413614000" }, "balance": { "goodwill": "2035271000", "inventory": "1", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6563622000", "longTermDebt": "3091109000", "shortTermDebt": "461917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1171434000", "reportedCurrency": "USD", "retainedEarnings": "-819235000", "totalLiabilities": "5346834000", "otherCurrentAssets": "27392000", "totalCurrentAssets": "373186000", "currentLongTermDebt": "250018000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6190436000", "currentAccountsPayable": "18238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4642925000", "totalShareholderEquity": "1216374000", "capitalLeaseObligations": "1301798000", "otherCurrentLiabilities": "107195000", "totalCurrentLiabilities": "713897000", "otherNonCurrentLiabilities": "41891000", "totalNonCurrentLiabilities": "4632937000", "cashAndShortTermInvestments": "44605000", "commonStockSharesOutstanding": "102106647", "intangibleAssetsExcludingGoodwill": "1171434000", "cashAndCashEquivalentsAtCarryingValue": "44605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "495763000", "profitLoss": "None", "dividendPayout": "510616000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "783613000", "capitalExpenditures": "178271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-481635000", "cashflowFromInvestment": "-310119000", "stockBasedCompensation": "22649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "510616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2110987000, "cost_of_revenue": 696799000, "gross_profit": 1414188000, "research_and_development": 0.24, "selling_general_admin": 344780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 681130000, "depreciation_amortisation": 293423000, "ebitda": 974553000, "interest_expense": 174512000, "interest_income": null, "other_non_operating": null, "pretax_income": 506618000, "tax_provision": 9782000, "effective_tax_rate": null, "net_income": 495763000, "net_income_continuing_ops": 413614000, "net_income_to_common": 495763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44605000, "short_term_investments": null, "net_receivables": 301189000, "inventory": 1, "other_current_assets": null, "total_current_assets": 373186000, "net_ppe": null, "goodwill": 2035271000, "intangible_assets": 1171434000, "goodwill_and_intangibles": 3206705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6190436000, "total_assets": 6563622000, "short_term_debt": 461917000, "accounts_payable": 18238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 713897000, "long_term_debt": 3091109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4632937000, "total_liabilities": 5346834000, "total_debt": 3553026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -819235000, "total_equity": 1216374000, "shares_outstanding": 102106647, "operating_cash_flow": 783613000, "stock_based_compensation": 22649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -310119000, "dividends_paid": 510616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -481635000, "free_cash_flow": 961884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "681130000", "ebitda": "974553000", "netIncome": "495763000", "grossProfit": "1414188000", "depreciation": "None", "totalRevenue": "2110987000", "costOfRevenue": "696799000", "interestIncome": "2110000", "incomeBeforeTax": "506618000", "interestExpense": "174512000", "operatingIncome": "675434000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9782000", "reportedCurrency": "USD", "netInterestIncome": "-165739000", "nonInterestIncome": "None", "operatingExpenses": "738754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293423000", "sellingGeneralAndAdministrative": "344780000", "netIncomeFromContinuingOperations": "413614000" }, "balance": { "goodwill": "2035271000", "inventory": "1", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6563622000", "longTermDebt": "3091109000", "shortTermDebt": "461917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1171434000", "reportedCurrency": "USD", "retainedEarnings": "-819235000", "totalLiabilities": "5346834000", "otherCurrentAssets": "27392000", "totalCurrentAssets": "373186000", "currentLongTermDebt": "250018000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6190436000", "currentAccountsPayable": "18238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4642925000", "totalShareholderEquity": "1216374000", "capitalLeaseObligations": "1301798000", "otherCurrentLiabilities": "107195000", "totalCurrentLiabilities": "713897000", "otherNonCurrentLiabilities": "41891000", "totalNonCurrentLiabilities": "4632937000", "cashAndShortTermInvestments": "44605000", "commonStockSharesOutstanding": "102106647", "intangibleAssetsExcludingGoodwill": "1171434000", "cashAndCashEquivalentsAtCarryingValue": "44605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "495763000", "profitLoss": "None", "dividendPayout": "510616000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "783613000", "capitalExpenditures": "178271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-481635000", "cashflowFromInvestment": "-310119000", "stockBasedCompensation": "22649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "510616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300633000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 2032140000, "cost_of_revenue": 667288000, "gross_profit": 1364852000, "ebit": 583609000, "ebitda": 933058000, "pretax_income": 456099000, "tax_provision": 17452000, "net_income": 438647000, "net_income_to_common": 438647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52619000, "total_current_assets": 364552000, "total_assets": 6475214000, "short_term_debt": 456954000, "long_term_debt": 3063020000, "total_debt": 3519974000, "total_liabilities": 5279840000, "total_equity": 1195374000, "shares_outstanding": 101634543, "goodwill_and_intangibles": 3241894000 }, "cash_flow": { "operating_cash_flow": 781612000, "capital_expenditure": 167078000, "free_cash_flow": 948690000, "dividends_paid": 365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108240, "ticker_id": 6872, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "583609000", "ebitda": "933058000", "netIncome": "438647000", "grossProfit": "1364852000", "depreciation": "None", "totalRevenue": "2032140000", "costOfRevenue": "667288000", "interestIncome": "1293000", "incomeBeforeTax": "456099000", "interestExpense": "127510000", "operatingIncome": "578001000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17452000", "reportedCurrency": "USD", "netInterestIncome": "-126217000", "nonInterestIncome": "None", "operatingExpenses": "786851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "667288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349449000", "sellingGeneralAndAdministrative": "350623000", "netIncomeFromContinuingOperations": "438647000" }, "balance": { "goodwill": "2035269000", "inventory": "-337658000", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6475214000", "longTermDebt": "3063020000", "shortTermDebt": "456954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1206625000", "reportedCurrency": "USD", "retainedEarnings": "-804382000", "totalLiabilities": "5279840000", "otherCurrentAssets": "364552000", "totalCurrentAssets": "364552000", "currentLongTermDebt": "249785000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110662000", "currentAccountsPayable": "19643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1499699000", "shortLongTermDebtTotal": "3519974000", "totalShareholderEquity": "1195374000", "capitalLeaseObligations": "1258769000", "otherCurrentLiabilities": "117593000", "totalCurrentLiabilities": "726037000", "otherNonCurrentLiabilities": "1481132000", "totalNonCurrentLiabilities": "4553803000", "cashAndShortTermInvestments": "52619000", "commonStockSharesOutstanding": "101634543", "intangibleAssetsExcludingGoodwill": "1206625000", "cashAndCashEquivalentsAtCarryingValue": "52619000", "accumulatedDepreciationAmortizationPPE": "-2609447000" }, "cashflow": { "netIncome": "438647000", "profitLoss": "None", "dividendPayout": "365000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "23687000", "operatingCashflow": "781612000", "capitalExpenditures": "167078000", "changeInReceivables": "-22511000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209319000", "cashflowFromInvestment": "-619071000", "stockBasedCompensation": "23136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46778000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2032140000, "cost_of_revenue": 667288000, "gross_profit": 1364852000, "research_and_development": 0.22, "selling_general_admin": 350623000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 583609000, "depreciation_amortisation": 349449000, "ebitda": 933058000, "interest_expense": 127510000, "interest_income": null, "other_non_operating": null, "pretax_income": 456099000, "tax_provision": 17452000, "effective_tax_rate": null, "net_income": 438647000, "net_income_continuing_ops": 438647000, "net_income_to_common": 438647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52619000, "short_term_investments": null, "net_receivables": 285039000, "inventory": -337658000, "other_current_assets": null, "total_current_assets": 364552000, "net_ppe": null, "goodwill": 2035269000, "intangible_assets": 1206625000, "goodwill_and_intangibles": 3241894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6110662000, "total_assets": 6475214000, "short_term_debt": 456954000, "accounts_payable": 19643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 726037000, "long_term_debt": 3063020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4553803000, "total_liabilities": 5279840000, "total_debt": 3519974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -804382000, "total_equity": 1195374000, "shares_outstanding": 101634543, "operating_cash_flow": 781612000, "stock_based_compensation": 23136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -619071000, "dividends_paid": 365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209319000, "free_cash_flow": 948690000, "net_change_in_cash": -46778000 }, "raw_data": { "income": { "ebit": "583609000", "ebitda": "933058000", "netIncome": "438647000", "grossProfit": "1364852000", "depreciation": "None", "totalRevenue": "2032140000", "costOfRevenue": "667288000", "interestIncome": "1293000", "incomeBeforeTax": "456099000", "interestExpense": "127510000", "operatingIncome": "578001000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17452000", "reportedCurrency": "USD", "netInterestIncome": "-126217000", "nonInterestIncome": "None", "operatingExpenses": "786851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "667288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349449000", "sellingGeneralAndAdministrative": "350623000", "netIncomeFromContinuingOperations": "438647000" }, "balance": { "goodwill": "2035269000", "inventory": "-337658000", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6475214000", "longTermDebt": "3063020000", "shortTermDebt": "456954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1206625000", "reportedCurrency": "USD", "retainedEarnings": "-804382000", "totalLiabilities": "5279840000", "otherCurrentAssets": "364552000", "totalCurrentAssets": "364552000", "currentLongTermDebt": "249785000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110662000", "currentAccountsPayable": "19643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1499699000", "shortLongTermDebtTotal": "3519974000", "totalShareholderEquity": "1195374000", "capitalLeaseObligations": "1258769000", "otherCurrentLiabilities": "117593000", "totalCurrentLiabilities": "726037000", "otherNonCurrentLiabilities": "1481132000", "totalNonCurrentLiabilities": "4553803000", "cashAndShortTermInvestments": "52619000", "commonStockSharesOutstanding": "101634543", "intangibleAssetsExcludingGoodwill": "1206625000", "cashAndCashEquivalentsAtCarryingValue": "52619000", "accumulatedDepreciationAmortizationPPE": "-2609447000" }, "cashflow": { "netIncome": "438647000", "profitLoss": "None", "dividendPayout": "365000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "23687000", "operatingCashflow": "781612000", "capitalExpenditures": "167078000", "changeInReceivables": "-22511000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209319000", "cashflowFromInvestment": "-619071000", "stockBasedCompensation": "23136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46778000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349449000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 1787401000, "cost_of_revenue": 576507000, "gross_profit": 1210894000, "ebit": 503730000, "ebitda": 775024000, "pretax_income": 397346000, "tax_provision": 9256000, "net_income": 388090000, "net_income_to_common": 388090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99788000, "total_current_assets": 388607000, "total_assets": 6047494000, "short_term_debt": 374395000, "long_term_debt": 2838817000, "total_debt": 3213212000, "total_liabilities": 4830405000, "total_equity": 1217089000, "shares_outstanding": 101349865, "goodwill_and_intangibles": 2981603000 }, "cash_flow": { "operating_cash_flow": 734417000, "capital_expenditure": 126090000, "free_cash_flow": 860507000, "dividends_paid": 405174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108245, "ticker_id": 6872, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "503730000", "ebitda": "775024000", "netIncome": "388090000", "grossProfit": "1210894000", "depreciation": "None", "totalRevenue": "1787401000", "costOfRevenue": "576507000", "interestIncome": "763000", "incomeBeforeTax": "397346000", "interestExpense": "106384000", "operatingIncome": "521187000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9256000", "reportedCurrency": "USD", "netInterestIncome": "-105621000", "nonInterestIncome": "None", "operatingExpenses": "689707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271294000", "sellingGeneralAndAdministrative": "326951000", "netIncomeFromContinuingOperations": "388090000" }, "balance": { "goodwill": "1936426000", "inventory": "None", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6047494000", "longTermDebt": "2838817000", "shortTermDebt": "374395000", "treasuryStock": "-50852000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1045177000", "reportedCurrency": "USD", "retainedEarnings": "-734415000", "totalLiabilities": "4830405000", "otherCurrentAssets": "18902000", "totalCurrentAssets": "388607000", "currentLongTermDebt": "174778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5658887000", "currentAccountsPayable": "16429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1337274000", "shortLongTermDebtTotal": "4225845000", "totalShareholderEquity": "1217089000", "capitalLeaseObligations": "1212250000", "otherCurrentLiabilities": "135038000", "totalCurrentLiabilities": "662965000", "otherNonCurrentLiabilities": "1052840000", "totalNonCurrentLiabilities": "4167440000", "cashAndShortTermInvestments": "99788000", "commonStockSharesOutstanding": "101349865", "intangibleAssetsExcludingGoodwill": "1045177000", "cashAndCashEquivalentsAtCarryingValue": "99788000", "accumulatedDepreciationAmortizationPPE": "-2445014000" }, "cashflow": { "netIncome": "388090000", "profitLoss": "None", "dividendPayout": "405174000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "24684000", "operatingCashflow": "734417000", "capitalExpenditures": "126090000", "changeInReceivables": "-24684000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294519000", "cashflowFromInvestment": "-461760000", "stockBasedCompensation": "37368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21862000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1787401000, "cost_of_revenue": 576507000, "gross_profit": 1210894000, "research_and_development": 0.22, "selling_general_admin": 326951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 503730000, "depreciation_amortisation": 271294000, "ebitda": 775024000, "interest_expense": 106384000, "interest_income": null, "other_non_operating": null, "pretax_income": 397346000, "tax_provision": 9256000, "effective_tax_rate": null, "net_income": 388090000, "net_income_continuing_ops": 388090000, "net_income_to_common": 388090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99788000, "short_term_investments": null, "net_receivables": 269917000, "inventory": null, "other_current_assets": null, "total_current_assets": 388607000, "net_ppe": null, "goodwill": 1936426000, "intangible_assets": 1045177000, "goodwill_and_intangibles": 2981603000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5658887000, "total_assets": 6047494000, "short_term_debt": 374395000, "accounts_payable": 16429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 662965000, "long_term_debt": 2838817000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4167440000, "total_liabilities": 4830405000, "total_debt": 3213212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -734415000, "total_equity": 1217089000, "shares_outstanding": 101349865, "operating_cash_flow": 734417000, "stock_based_compensation": 37368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -461760000, "dividends_paid": 405174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294519000, "free_cash_flow": 860507000, "net_change_in_cash": -21862000 }, "raw_data": { "income": { "ebit": "503730000", "ebitda": "775024000", "netIncome": "388090000", "grossProfit": "1210894000", "depreciation": "None", "totalRevenue": "1787401000", "costOfRevenue": "576507000", "interestIncome": "763000", "incomeBeforeTax": "397346000", "interestExpense": "106384000", "operatingIncome": "521187000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9256000", "reportedCurrency": "USD", "netInterestIncome": "-105621000", "nonInterestIncome": "None", "operatingExpenses": "689707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271294000", "sellingGeneralAndAdministrative": "326951000", "netIncomeFromContinuingOperations": "388090000" }, "balance": { "goodwill": "1936426000", "inventory": "None", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6047494000", "longTermDebt": "2838817000", "shortTermDebt": "374395000", "treasuryStock": "-50852000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1045177000", "reportedCurrency": "USD", "retainedEarnings": "-734415000", "totalLiabilities": "4830405000", "otherCurrentAssets": "18902000", "totalCurrentAssets": "388607000", "currentLongTermDebt": "174778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5658887000", "currentAccountsPayable": "16429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1337274000", "shortLongTermDebtTotal": "4225845000", "totalShareholderEquity": "1217089000", "capitalLeaseObligations": "1212250000", "otherCurrentLiabilities": "135038000", "totalCurrentLiabilities": "662965000", "otherNonCurrentLiabilities": "1052840000", "totalNonCurrentLiabilities": "4167440000", "cashAndShortTermInvestments": "99788000", "commonStockSharesOutstanding": "101349865", "intangibleAssetsExcludingGoodwill": "1045177000", "cashAndCashEquivalentsAtCarryingValue": "99788000", "accumulatedDepreciationAmortizationPPE": "-2445014000" }, "cashflow": { "netIncome": "388090000", "profitLoss": "None", "dividendPayout": "405174000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "24684000", "operatingCashflow": "734417000", "capitalExpenditures": "126090000", "changeInReceivables": "-24684000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294519000", "cashflowFromInvestment": "-461760000", "stockBasedCompensation": "37368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21862000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271294000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 1568856000, "cost_of_revenue": 557661000, "gross_profit": 1011195000, "ebit": 385669000, "ebitda": 636965000, "pretax_income": 248046000, "tax_provision": 4660000, "net_income": 243386000, "net_income_to_common": 243386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121569000, "total_current_assets": 380570000, "total_assets": 5791441000, "short_term_debt": 319204000, "long_term_debt": 2764082000, "total_debt": 3083286000, "total_liabilities": 4588673000, "total_equity": 1202768000, "shares_outstanding": 100902700, "goodwill_and_intangibles": 2826774000 }, "cash_flow": { "operating_cash_flow": 569873000, "capital_expenditure": 62272000, "free_cash_flow": 632145000, "dividends_paid": 252309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108250, "ticker_id": 6872, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "385669000", "ebitda": "636965000", "netIncome": "243386000", "grossProfit": "1011195000", "depreciation": "None", "totalRevenue": "1568856000", "costOfRevenue": "557661000", "interestIncome": "797000", "incomeBeforeTax": "248046000", "interestExpense": "137623000", "operatingIncome": "410107000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4660000", "reportedCurrency": "USD", "netInterestIncome": "-136826000", "nonInterestIncome": "None", "operatingExpenses": "601088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "-24438000", "costofGoodsAndServicesSold": "557661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251296000", "sellingGeneralAndAdministrative": "358818000", "netIncomeFromContinuingOperations": "243386000" }, "balance": { "goodwill": "1912328000", "inventory": "1", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5791441000", "longTermDebt": "2764082000", "shortTermDebt": "319204000", "treasuryStock": "-44786000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "914446000", "reportedCurrency": "USD", "retainedEarnings": "-717331000", "totalLiabilities": "4588673000", "otherCurrentAssets": "18147000", "totalCurrentAssets": "380570000", "currentLongTermDebt": "122434000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "240854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5410871000", "currentAccountsPayable": "12017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1281849000", "shortLongTermDebtTotal": "4095670000", "totalShareholderEquity": "1202768000", "capitalLeaseObligations": "1209154000", "otherCurrentLiabilities": "105288000", "totalCurrentLiabilities": "547872000", "otherNonCurrentLiabilities": "1271865000", "totalNonCurrentLiabilities": "4040801000", "cashAndShortTermInvestments": "121569000", "commonStockSharesOutstanding": "100902700", "intangibleAssetsExcludingGoodwill": "914446000", "cashAndCashEquivalentsAtCarryingValue": "121569000", "accumulatedDepreciationAmortizationPPE": "-2333656000" }, "cashflow": { "netIncome": "243386000", "profitLoss": "None", "dividendPayout": "252309000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1287000", "operatingCashflow": "569873000", "capitalExpenditures": "62272000", "changeInReceivables": "1287000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-377917000", "cashflowFromInvestment": "-96888000", "stockBasedCompensation": "18772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95068000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1568856000, "cost_of_revenue": 557661000, "gross_profit": 1011195000, "research_and_development": 0.16, "selling_general_admin": 358818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 385669000, "depreciation_amortisation": 251296000, "ebitda": 636965000, "interest_expense": 137623000, "interest_income": null, "other_non_operating": null, "pretax_income": 248046000, "tax_provision": 4660000, "effective_tax_rate": null, "net_income": 243386000, "net_income_continuing_ops": 243386000, "net_income_to_common": 243386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121569000, "short_term_investments": null, "net_receivables": 240854000, "inventory": 1, "other_current_assets": null, "total_current_assets": 380570000, "net_ppe": null, "goodwill": 1912328000, "intangible_assets": 914446000, "goodwill_and_intangibles": 2826774000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5410871000, "total_assets": 5791441000, "short_term_debt": 319204000, "accounts_payable": 12017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547872000, "long_term_debt": 2764082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4040801000, "total_liabilities": 4588673000, "total_debt": 3083286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -717331000, "total_equity": 1202768000, "shares_outstanding": 100902700, "operating_cash_flow": 569873000, "stock_based_compensation": 18772000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96888000, "dividends_paid": 252309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -377917000, "free_cash_flow": 632145000, "net_change_in_cash": 95068000 }, "raw_data": { "income": { "ebit": "385669000", "ebitda": "636965000", "netIncome": "243386000", "grossProfit": "1011195000", "depreciation": "None", "totalRevenue": "1568856000", "costOfRevenue": "557661000", "interestIncome": "797000", "incomeBeforeTax": "248046000", "interestExpense": "137623000", "operatingIncome": "410107000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4660000", "reportedCurrency": "USD", "netInterestIncome": "-136826000", "nonInterestIncome": "None", "operatingExpenses": "601088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "-24438000", "costofGoodsAndServicesSold": "557661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251296000", "sellingGeneralAndAdministrative": "358818000", "netIncomeFromContinuingOperations": "243386000" }, "balance": { "goodwill": "1912328000", "inventory": "1", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5791441000", "longTermDebt": "2764082000", "shortTermDebt": "319204000", "treasuryStock": "-44786000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "914446000", "reportedCurrency": "USD", "retainedEarnings": "-717331000", "totalLiabilities": "4588673000", "otherCurrentAssets": "18147000", "totalCurrentAssets": "380570000", "currentLongTermDebt": "122434000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "240854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5410871000", "currentAccountsPayable": "12017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1281849000", "shortLongTermDebtTotal": "4095670000", "totalShareholderEquity": "1202768000", "capitalLeaseObligations": "1209154000", "otherCurrentLiabilities": "105288000", "totalCurrentLiabilities": "547872000", "otherNonCurrentLiabilities": "1271865000", "totalNonCurrentLiabilities": "4040801000", "cashAndShortTermInvestments": "121569000", "commonStockSharesOutstanding": "100902700", "intangibleAssetsExcludingGoodwill": "914446000", "cashAndCashEquivalentsAtCarryingValue": "121569000", "accumulatedDepreciationAmortizationPPE": "-2333656000" }, "cashflow": { "netIncome": "243386000", "profitLoss": "None", "dividendPayout": "252309000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1287000", "operatingCashflow": "569873000", "capitalExpenditures": "62272000", "changeInReceivables": "1287000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-377917000", "cashflowFromInvestment": "-96888000", "stockBasedCompensation": "18772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95068000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251296000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 1753644000, "cost_of_revenue": 590078000, "gross_profit": 1163566000, "ebit": 518505000, "ebitda": 768533000, "pretax_income": 367889000, "tax_provision": -4222000, "net_income": 372111000, "net_income_to_common": 372111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26188000, "total_current_assets": 310169000, "total_assets": 5941155000, "short_term_debt": 423355000, "long_term_debt": 2753604000, "total_debt": 3176959000, "total_liabilities": 4760849000, "total_equity": 1180306000, "shares_outstanding": 100320574, "goodwill_and_intangibles": 2904518000 }, "cash_flow": { "operating_cash_flow": 194757000, "capital_expenditure": 140956000, "free_cash_flow": 335713000, "dividends_paid": 385182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108255, "ticker_id": 6872, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "518505000", "ebitda": "768533000", "netIncome": "372111000", "grossProfit": "1163566000", "depreciation": "None", "totalRevenue": "1753644000", "costOfRevenue": "590078000", "interestIncome": "764000", "incomeBeforeTax": "367889000", "interestExpense": "150616000", "operatingIncome": "517741000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4222000", "reportedCurrency": "USD", "netInterestIncome": "-149852000", "nonInterestIncome": "None", "operatingExpenses": "645825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "764000", "costofGoodsAndServicesSold": "590078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250028000", "sellingGeneralAndAdministrative": "403038000", "netIncomeFromContinuingOperations": "372111000" }, "balance": { "goodwill": "1912274000", "inventory": "1", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5941155000", "longTermDebt": "2753604000", "shortTermDebt": "423355000", "treasuryStock": "-34294000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "992244000", "reportedCurrency": "USD", "retainedEarnings": "-708408000", "totalLiabilities": "4760849000", "otherCurrentAssets": "29051000", "totalCurrentAssets": "310169000", "currentLongTermDebt": "226514000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5630986000", "currentAccountsPayable": "14974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1349115000", "shortLongTermDebtTotal": "4245140000", "totalShareholderEquity": "1180306000", "capitalLeaseObligations": "1265022000", "otherCurrentLiabilities": "107225000", "totalCurrentLiabilities": "672808000", "otherNonCurrentLiabilities": "1328724000", "totalNonCurrentLiabilities": "4088041000", "cashAndShortTermInvestments": "26188000", "commonStockSharesOutstanding": "100320574", "intangibleAssetsExcludingGoodwill": "992244000", "cashAndCashEquivalentsAtCarryingValue": "26188000", "accumulatedDepreciationAmortizationPPE": "-2311196000" }, "cashflow": { "netIncome": "372111000", "profitLoss": "None", "dividendPayout": "385182000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "28357000", "operatingCashflow": "194757000", "capitalExpenditures": "140956000", "changeInReceivables": "-28357000", "changeInExchangeRate": "None", "cashflowFromFinancing": "280380000", "cashflowFromInvestment": "-362034000", "stockBasedCompensation": "29647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4474000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1753644000, "cost_of_revenue": 590078000, "gross_profit": 1163566000, "research_and_development": 0.21, "selling_general_admin": 403038000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 518505000, "depreciation_amortisation": 250028000, "ebitda": 768533000, "interest_expense": 150616000, "interest_income": null, "other_non_operating": null, "pretax_income": 367889000, "tax_provision": -4222000, "effective_tax_rate": null, "net_income": 372111000, "net_income_continuing_ops": 372111000, "net_income_to_common": 372111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26188000, "short_term_investments": null, "net_receivables": 254930000, "inventory": 1, "other_current_assets": null, "total_current_assets": 310169000, "net_ppe": null, "goodwill": 1912274000, "intangible_assets": 992244000, "goodwill_and_intangibles": 2904518000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5630986000, "total_assets": 5941155000, "short_term_debt": 423355000, "accounts_payable": 14974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 672808000, "long_term_debt": 2753604000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4088041000, "total_liabilities": 4760849000, "total_debt": 3176959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -708408000, "total_equity": 1180306000, "shares_outstanding": 100320574, "operating_cash_flow": 194757000, "stock_based_compensation": 29647000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140956000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -362034000, "dividends_paid": 385182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 280380000, "free_cash_flow": 335713000, "net_change_in_cash": 4474000 }, "raw_data": { "income": { "ebit": "518505000", "ebitda": "768533000", "netIncome": "372111000", "grossProfit": "1163566000", "depreciation": "None", "totalRevenue": "1753644000", "costOfRevenue": "590078000", "interestIncome": "764000", "incomeBeforeTax": "367889000", "interestExpense": "150616000", "operatingIncome": "517741000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4222000", "reportedCurrency": "USD", "netInterestIncome": "-149852000", "nonInterestIncome": "None", "operatingExpenses": "645825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "764000", "costofGoodsAndServicesSold": "590078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250028000", "sellingGeneralAndAdministrative": "403038000", "netIncomeFromContinuingOperations": "372111000" }, "balance": { "goodwill": "1912274000", "inventory": "1", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5941155000", "longTermDebt": "2753604000", "shortTermDebt": "423355000", "treasuryStock": "-34294000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "992244000", "reportedCurrency": "USD", "retainedEarnings": "-708408000", "totalLiabilities": "4760849000", "otherCurrentAssets": "29051000", "totalCurrentAssets": "310169000", "currentLongTermDebt": "226514000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5630986000", "currentAccountsPayable": "14974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1349115000", "shortLongTermDebtTotal": "4245140000", "totalShareholderEquity": "1180306000", "capitalLeaseObligations": "1265022000", "otherCurrentLiabilities": "107225000", "totalCurrentLiabilities": "672808000", "otherNonCurrentLiabilities": "1328724000", "totalNonCurrentLiabilities": "4088041000", "cashAndShortTermInvestments": "26188000", "commonStockSharesOutstanding": "100320574", "intangibleAssetsExcludingGoodwill": "992244000", "cashAndCashEquivalentsAtCarryingValue": "26188000", "accumulatedDepreciationAmortizationPPE": "-2311196000" }, "cashflow": { "netIncome": "372111000", "profitLoss": "None", "dividendPayout": "385182000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "28357000", "operatingCashflow": "194757000", "capitalExpenditures": "140956000", "changeInReceivables": "-28357000", "changeInExchangeRate": "None", "cashflowFromFinancing": "280380000", "cashflowFromInvestment": "-362034000", "stockBasedCompensation": "29647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4474000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250028000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 1627222000, "cost_of_revenue": 561848000, "gross_profit": 1065374000, "ebit": -496983000, "ebitda": 670922000, "pretax_income": 315929000, "tax_provision": 10697000, "net_income": 305232000, "net_income_to_common": 305232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21494000, "total_current_assets": 363669000, "total_assets": 4544641000, "short_term_debt": 204120000, "long_term_debt": 2684568000, "total_debt": 2888688000, "total_liabilities": 3412857000, "total_equity": 1131784000, "shares_outstanding": 99086160, "goodwill_and_intangibles": 2834839000 }, "cash_flow": { "operating_cash_flow": 564846000, "capital_expenditure": 117638000, "free_cash_flow": 682484000, "dividends_paid": 443088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108260, "ticker_id": 6872, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-496983000", "ebitda": "670922000", "netIncome": "305232000", "grossProfit": "1065374000", "depreciation": "None", "totalRevenue": "1627222000", "costOfRevenue": "561848000", "interestIncome": "534000", "incomeBeforeTax": "315929000", "interestExpense": "129732000", "operatingIncome": "460556000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10697000", "reportedCurrency": "USD", "netInterestIncome": "-129198000", "nonInterestIncome": "None", "operatingExpenses": "604818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "-14895000", "costofGoodsAndServicesSold": "561848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1167905000", "sellingGeneralAndAdministrative": "372324000", "netIncomeFromContinuingOperations": "305232000" }, "balance": { "goodwill": "1919386000", "inventory": "80684000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4544641000", "longTermDebt": "2684568000", "shortTermDebt": "204120000", "treasuryStock": "-25412000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "915453000", "reportedCurrency": "USD", "retainedEarnings": "-695337000", "totalLiabilities": "3412857000", "otherCurrentAssets": "106599000", "totalCurrentAssets": "363669000", "currentLongTermDebt": "204120000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4180972000", "currentAccountsPayable": "21246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1295048000", "shortLongTermDebtTotal": "2888688000", "totalShareholderEquity": "1131784000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "122467000", "totalCurrentLiabilities": "455035000", "otherNonCurrentLiabilities": "252520000", "totalNonCurrentLiabilities": "2957822000", "cashAndShortTermInvestments": "21494000", "commonStockSharesOutstanding": "99086160", "intangibleAssetsExcludingGoodwill": "915453000", "cashAndCashEquivalentsAtCarryingValue": "21494000", "accumulatedDepreciationAmortizationPPE": "-2230677000" }, "cashflow": { "netIncome": "305232000", "profitLoss": "None", "dividendPayout": "443088000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "564846000", "capitalExpenditures": "117638000", "changeInReceivables": "-33292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73563000", "cashflowFromInvestment": "584148000", "stockBasedCompensation": "29443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "443088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-92865000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1627222000, "cost_of_revenue": 561848000, "gross_profit": 1065374000, "research_and_development": 0.19, "selling_general_admin": 372324000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -496983000, "depreciation_amortisation": 1167905000, "ebitda": 670922000, "interest_expense": 129732000, "interest_income": null, "other_non_operating": null, "pretax_income": 315929000, "tax_provision": 10697000, "effective_tax_rate": null, "net_income": 305232000, "net_income_continuing_ops": 305232000, "net_income_to_common": 305232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21494000, "short_term_investments": null, "net_receivables": 235576000, "inventory": 80684000, "other_current_assets": null, "total_current_assets": 363669000, "net_ppe": null, "goodwill": 1919386000, "intangible_assets": 915453000, "goodwill_and_intangibles": 2834839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4180972000, "total_assets": 4544641000, "short_term_debt": 204120000, "accounts_payable": 21246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 455035000, "long_term_debt": 2684568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2957822000, "total_liabilities": 3412857000, "total_debt": 2888688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -695337000, "total_equity": 1131784000, "shares_outstanding": 99086160, "operating_cash_flow": 564846000, "stock_based_compensation": 29443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 584148000, "dividends_paid": 443088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73563000, "free_cash_flow": 682484000, "net_change_in_cash": -92865000 }, "raw_data": { "income": { "ebit": "-496983000", "ebitda": "670922000", "netIncome": "305232000", "grossProfit": "1065374000", "depreciation": "None", "totalRevenue": "1627222000", "costOfRevenue": "561848000", "interestIncome": "534000", "incomeBeforeTax": "315929000", "interestExpense": "129732000", "operatingIncome": "460556000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10697000", "reportedCurrency": "USD", "netInterestIncome": "-129198000", "nonInterestIncome": "None", "operatingExpenses": "604818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "-14895000", "costofGoodsAndServicesSold": "561848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1167905000", "sellingGeneralAndAdministrative": "372324000", "netIncomeFromContinuingOperations": "305232000" }, "balance": { "goodwill": "1919386000", "inventory": "80684000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4544641000", "longTermDebt": "2684568000", "shortTermDebt": "204120000", "treasuryStock": "-25412000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "915453000", "reportedCurrency": "USD", "retainedEarnings": "-695337000", "totalLiabilities": "3412857000", "otherCurrentAssets": "106599000", "totalCurrentAssets": "363669000", "currentLongTermDebt": "204120000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4180972000", "currentAccountsPayable": "21246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1295048000", "shortLongTermDebtTotal": "2888688000", "totalShareholderEquity": "1131784000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "122467000", "totalCurrentLiabilities": "455035000", "otherNonCurrentLiabilities": "252520000", "totalNonCurrentLiabilities": "2957822000", "cashAndShortTermInvestments": "21494000", "commonStockSharesOutstanding": "99086160", "intangibleAssetsExcludingGoodwill": "915453000", "cashAndCashEquivalentsAtCarryingValue": "21494000", "accumulatedDepreciationAmortizationPPE": "-2230677000" }, "cashflow": { "netIncome": "305232000", "profitLoss": "None", "dividendPayout": "443088000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "564846000", "capitalExpenditures": "117638000", "changeInReceivables": "-33292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73563000", "cashflowFromInvestment": "584148000", "stockBasedCompensation": "29443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "443088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-92865000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225261000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 528004000, "cost_of_revenue": 347193000, "gross_profit": 180811000, "ebit": 144741000, "ebitda": 226680000, "pretax_income": 105895000, "tax_provision": 4050000, "net_income": 101287000, "net_income_to_common": 101287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39273000, "total_current_assets": 362828000, "total_assets": 6913348000, "short_term_debt": 440779000, "long_term_debt": 3252856000, "total_debt": 3693635000, "total_liabilities": 5931654000, "total_equity": 969787000, "shares_outstanding": 101451145, "goodwill_and_intangibles": 3238760000 }, "cash_flow": { "operating_cash_flow": 147390000, "capital_expenditure": 33140000, "free_cash_flow": 180530000, "dividends_paid": 162697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108223, "ticker_id": 6872, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144741000", "ebitda": "226680000", "netIncome": "101287000", "grossProfit": "180811000", "depreciation": "None", "totalRevenue": "528004000", "costOfRevenue": "347193000", "interestIncome": "371000", "incomeBeforeTax": "105895000", "interestExpense": "38846000", "operatingIncome": "133461000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4050000", "reportedCurrency": "USD", "netInterestIncome": "-40168000", "nonInterestIncome": "None", "operatingExpenses": "47350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81939000", "sellingGeneralAndAdministrative": "97575000", "netIncomeFromContinuingOperations": "101845000" }, "balance": { "goodwill": "2111219000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6913348000", "longTermDebt": "3252856000", "shortTermDebt": "440779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1127541000", "reportedCurrency": "USD", "retainedEarnings": "-1167061000", "totalLiabilities": "5931654000", "otherCurrentAssets": "323555000", "totalCurrentAssets": "362828000", "currentLongTermDebt": "242206000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6550520000", "currentAccountsPayable": "15953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5186144000", "totalShareholderEquity": "969787000", "capitalLeaseObligations": "1460495000", "otherCurrentLiabilities": "-165036000", "totalCurrentLiabilities": "440779000", "otherNonCurrentLiabilities": "53170000", "totalNonCurrentLiabilities": "5490875000", "cashAndShortTermInvestments": "39273000", "commonStockSharesOutstanding": "101451145", "intangibleAssetsExcludingGoodwill": "1127541000", "cashAndCashEquivalentsAtCarryingValue": "39273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101845000", "profitLoss": "None", "dividendPayout": "162697000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147390000", "capitalExpenditures": "33140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93427000", "cashflowFromInvestment": "-79394000", "stockBasedCompensation": "11203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 528004000, "cost_of_revenue": 347193000, "gross_profit": 180811000, "research_and_development": null, "selling_general_admin": 97575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144741000, "depreciation_amortisation": 81939000, "ebitda": 226680000, "interest_expense": 38846000, "interest_income": null, "other_non_operating": null, "pretax_income": 105895000, "tax_provision": 4050000, "effective_tax_rate": null, "net_income": 101287000, "net_income_continuing_ops": 101845000, "net_income_to_common": 101287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39273000, "short_term_investments": null, "net_receivables": 323555000, "inventory": null, "other_current_assets": null, "total_current_assets": 362828000, "net_ppe": null, "goodwill": 2111219000, "intangible_assets": 1127541000, "goodwill_and_intangibles": 3238760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6550520000, "total_assets": 6913348000, "short_term_debt": 440779000, "accounts_payable": 15953000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440779000, "long_term_debt": 3252856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5490875000, "total_liabilities": 5931654000, "total_debt": 3693635000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1167061000, "total_equity": 969787000, "shares_outstanding": 101451145, "operating_cash_flow": 147390000, "stock_based_compensation": 11203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33140000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79394000, "dividends_paid": 162697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93427000, "free_cash_flow": 180530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144741000", "ebitda": "226680000", "netIncome": "101287000", "grossProfit": "180811000", "depreciation": "None", "totalRevenue": "528004000", "costOfRevenue": "347193000", "interestIncome": "371000", "incomeBeforeTax": "105895000", "interestExpense": "38846000", "operatingIncome": "133461000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4050000", "reportedCurrency": "USD", "netInterestIncome": "-40168000", "nonInterestIncome": "None", "operatingExpenses": "47350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81939000", "sellingGeneralAndAdministrative": "97575000", "netIncomeFromContinuingOperations": "101845000" }, "balance": { "goodwill": "2111219000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6913348000", "longTermDebt": "3252856000", "shortTermDebt": "440779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1127541000", "reportedCurrency": "USD", "retainedEarnings": "-1167061000", "totalLiabilities": "5931654000", "otherCurrentAssets": "323555000", "totalCurrentAssets": "362828000", "currentLongTermDebt": "242206000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6550520000", "currentAccountsPayable": "15953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5186144000", "totalShareholderEquity": "969787000", "capitalLeaseObligations": "1460495000", "otherCurrentLiabilities": "-165036000", "totalCurrentLiabilities": "440779000", "otherNonCurrentLiabilities": "53170000", "totalNonCurrentLiabilities": "5490875000", "cashAndShortTermInvestments": "39273000", "commonStockSharesOutstanding": "101451145", "intangibleAssetsExcludingGoodwill": "1127541000", "cashAndCashEquivalentsAtCarryingValue": "39273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101845000", "profitLoss": "None", "dividendPayout": "162697000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147390000", "capitalExpenditures": "33140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93427000", "cashflowFromInvestment": "-79394000", "stockBasedCompensation": "11203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81939000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 595932000, "cost_of_revenue": 727303000, "gross_profit": -131371000, "ebit": 196798000, "ebitda": 280923000, "pretax_income": 156577000, "tax_provision": 1829000, "net_income": 152289000, "net_income_to_common": 152289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64812000, "total_current_assets": 459723000, "total_assets": 6931954000, "short_term_debt": 483832000, "long_term_debt": 3168863000, "total_debt": 3652695000, "total_liabilities": 5907175000, "total_equity": 1011586000, "shares_outstanding": 101361942, "goodwill_and_intangibles": 3225086000 }, "cash_flow": { "operating_cash_flow": 271160000, "capital_expenditure": 26557000, "free_cash_flow": 297717000, "dividends_paid": 182481000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108224, "ticker_id": 6872, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196798000", "ebitda": "280923000", "netIncome": "152289000", "grossProfit": "-131371000", "depreciation": "None", "totalRevenue": "595932000", "costOfRevenue": "727303000", "interestIncome": "737000", "incomeBeforeTax": "156577000", "interestExpense": "40221000", "operatingIncome": "122275000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1829000", "reportedCurrency": "USD", "netInterestIncome": "-39484000", "nonInterestIncome": "None", "operatingExpenses": "-253646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84125000", "sellingGeneralAndAdministrative": "79716000", "netIncomeFromContinuingOperations": "154748000" }, "balance": { "goodwill": "2111257000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6931954000", "longTermDebt": "3168863000", "shortTermDebt": "483832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1113829000", "reportedCurrency": "USD", "retainedEarnings": "-1105651000", "totalLiabilities": "5907175000", "otherCurrentAssets": "53689000", "totalCurrentAssets": "459723000", "currentLongTermDebt": "250044000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6472231000", "currentAccountsPayable": "16469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6184759000", "totalShareholderEquity": "1011586000", "capitalLeaseObligations": "1499820000", "otherCurrentLiabilities": "155144000", "totalCurrentLiabilities": "483832000", "otherNonCurrentLiabilities": "52563000", "totalNonCurrentLiabilities": "5423343000", "cashAndShortTermInvestments": "64812000", "commonStockSharesOutstanding": "101361942", "intangibleAssetsExcludingGoodwill": "1113829000", "cashAndCashEquivalentsAtCarryingValue": "64812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154748000", "profitLoss": "None", "dividendPayout": "182481000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271160000", "capitalExpenditures": "26557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111894000", "cashflowFromInvestment": "-116575000", "stockBasedCompensation": "8654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182481000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 595932000, "cost_of_revenue": 727303000, "gross_profit": -131371000, "research_and_development": null, "selling_general_admin": 79716000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196798000, "depreciation_amortisation": 84125000, "ebitda": 280923000, "interest_expense": 40221000, "interest_income": null, "other_non_operating": null, "pretax_income": 156577000, "tax_provision": 1829000, "effective_tax_rate": null, "net_income": 152289000, "net_income_continuing_ops": 154748000, "net_income_to_common": 152289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64812000, "short_term_investments": null, "net_receivables": 341222000, "inventory": null, "other_current_assets": null, "total_current_assets": 459723000, "net_ppe": null, "goodwill": 2111257000, "intangible_assets": 1113829000, "goodwill_and_intangibles": 3225086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6472231000, "total_assets": 6931954000, "short_term_debt": 483832000, "accounts_payable": 16469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483832000, "long_term_debt": 3168863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5423343000, "total_liabilities": 5907175000, "total_debt": 3652695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1105651000, "total_equity": 1011586000, "shares_outstanding": 101361942, "operating_cash_flow": 271160000, "stock_based_compensation": 8654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116575000, "dividends_paid": 182481000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111894000, "free_cash_flow": 297717000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196798000", "ebitda": "280923000", "netIncome": "152289000", "grossProfit": "-131371000", "depreciation": "None", "totalRevenue": "595932000", "costOfRevenue": "727303000", "interestIncome": "737000", "incomeBeforeTax": "156577000", "interestExpense": "40221000", "operatingIncome": "122275000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1829000", "reportedCurrency": "USD", "netInterestIncome": "-39484000", "nonInterestIncome": "None", "operatingExpenses": "-253646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84125000", "sellingGeneralAndAdministrative": "79716000", "netIncomeFromContinuingOperations": "154748000" }, "balance": { "goodwill": "2111257000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6931954000", "longTermDebt": "3168863000", "shortTermDebt": "483832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1113829000", "reportedCurrency": "USD", "retainedEarnings": "-1105651000", "totalLiabilities": "5907175000", "otherCurrentAssets": "53689000", "totalCurrentAssets": "459723000", "currentLongTermDebt": "250044000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6472231000", "currentAccountsPayable": "16469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6184759000", "totalShareholderEquity": "1011586000", "capitalLeaseObligations": "1499820000", "otherCurrentLiabilities": "155144000", "totalCurrentLiabilities": "483832000", "otherNonCurrentLiabilities": "52563000", "totalNonCurrentLiabilities": "5423343000", "cashAndShortTermInvestments": "64812000", "commonStockSharesOutstanding": "101361942", "intangibleAssetsExcludingGoodwill": "1113829000", "cashAndCashEquivalentsAtCarryingValue": "64812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154748000", "profitLoss": "None", "dividendPayout": "182481000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271160000", "capitalExpenditures": "26557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111894000", "cashflowFromInvestment": "-116575000", "stockBasedCompensation": "8654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182481000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84125000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 585541000, "cost_of_revenue": 305612000, "gross_profit": 279929000, "ebit": 146641000, "ebitda": 232917000, "pretax_income": 146641000, "tax_provision": 2566000, "net_income": 141753000, "net_income_to_common": 141753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22016000, "total_current_assets": 407587000, "total_assets": 6823302000, "short_term_debt": 383527000, "long_term_debt": 3168713000, "total_debt": 3552240000, "total_liabilities": 5777562000, "total_equity": 1032654000, "shares_outstanding": 101309203, "goodwill_and_intangibles": 3222666000 }, "cash_flow": { "operating_cash_flow": 235657000, "capital_expenditure": 49850000, "free_cash_flow": 285507000, "dividends_paid": 157426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108226, "ticker_id": 6872, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146641000", "ebitda": "232917000", "netIncome": "141753000", "grossProfit": "279929000", "depreciation": "None", "totalRevenue": "585541000", "costOfRevenue": "305612000", "interestIncome": "758000", "incomeBeforeTax": "146641000", "interestExpense": "41189000", "operatingIncome": "186929000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2566000", "reportedCurrency": "USD", "netInterestIncome": "-40431000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86276000", "sellingGeneralAndAdministrative": "90002000", "netIncomeFromContinuingOperations": "144075000" }, "balance": { "goodwill": "2111201000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6823302000", "longTermDebt": "3168713000", "shortTermDebt": "383527000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1111465000", "reportedCurrency": "USD", "retainedEarnings": "-1075459000", "totalLiabilities": "5777562000", "otherCurrentAssets": "44814000", "totalCurrentAssets": "407587000", "currentLongTermDebt": "179984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6415715000", "currentAccountsPayable": "26228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4787113000", "totalShareholderEquity": "1032654000", "capitalLeaseObligations": "1438416000", "otherCurrentLiabilities": "123381000", "totalCurrentLiabilities": "695101000", "otherNonCurrentLiabilities": "55311000", "totalNonCurrentLiabilities": "5082461000", "cashAndShortTermInvestments": "22016000", "commonStockSharesOutstanding": "101309203", "intangibleAssetsExcludingGoodwill": "1111465000", "cashAndCashEquivalentsAtCarryingValue": "22016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144075000", "profitLoss": "None", "dividendPayout": "157426000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235657000", "capitalExpenditures": "49850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174953000", "cashflowFromInvestment": "-94283000", "stockBasedCompensation": "7580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "157921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585541000, "cost_of_revenue": 305612000, "gross_profit": 279929000, "research_and_development": null, "selling_general_admin": 90002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146641000, "depreciation_amortisation": 86276000, "ebitda": 232917000, "interest_expense": 41189000, "interest_income": null, "other_non_operating": null, "pretax_income": 146641000, "tax_provision": 2566000, "effective_tax_rate": null, "net_income": 141753000, "net_income_continuing_ops": 144075000, "net_income_to_common": 141753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22016000, "short_term_investments": null, "net_receivables": 340757000, "inventory": null, "other_current_assets": null, "total_current_assets": 407587000, "net_ppe": null, "goodwill": 2111201000, "intangible_assets": 1111465000, "goodwill_and_intangibles": 3222666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6415715000, "total_assets": 6823302000, "short_term_debt": 383527000, "accounts_payable": 26228000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 695101000, "long_term_debt": 3168713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5082461000, "total_liabilities": 5777562000, "total_debt": 3552240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1075459000, "total_equity": 1032654000, "shares_outstanding": 101309203, "operating_cash_flow": 235657000, "stock_based_compensation": 7580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49850000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94283000, "dividends_paid": 157426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174953000, "free_cash_flow": 285507000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146641000", "ebitda": "232917000", "netIncome": "141753000", "grossProfit": "279929000", "depreciation": "None", "totalRevenue": "585541000", "costOfRevenue": "305612000", "interestIncome": "758000", "incomeBeforeTax": "146641000", "interestExpense": "41189000", "operatingIncome": "186929000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2566000", "reportedCurrency": "USD", "netInterestIncome": "-40431000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86276000", "sellingGeneralAndAdministrative": "90002000", "netIncomeFromContinuingOperations": "144075000" }, "balance": { "goodwill": "2111201000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6823302000", "longTermDebt": "3168713000", "shortTermDebt": "383527000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1111465000", "reportedCurrency": "USD", "retainedEarnings": "-1075459000", "totalLiabilities": "5777562000", "otherCurrentAssets": "44814000", "totalCurrentAssets": "407587000", "currentLongTermDebt": "179984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6415715000", "currentAccountsPayable": "26228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4787113000", "totalShareholderEquity": "1032654000", "capitalLeaseObligations": "1438416000", "otherCurrentLiabilities": "123381000", "totalCurrentLiabilities": "695101000", "otherNonCurrentLiabilities": "55311000", "totalNonCurrentLiabilities": "5082461000", "cashAndShortTermInvestments": "22016000", "commonStockSharesOutstanding": "101309203", "intangibleAssetsExcludingGoodwill": "1111465000", "cashAndCashEquivalentsAtCarryingValue": "22016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144075000", "profitLoss": "None", "dividendPayout": "157426000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235657000", "capitalExpenditures": "49850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174953000", "cashflowFromInvestment": "-94283000", "stockBasedCompensation": "7580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "157921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86276000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 579311000, "cost_of_revenue": 186776000, "gross_profit": 392535000, "ebit": 198104000, "ebitda": 276214000, "pretax_income": 157404000, "tax_provision": 2388000, "net_income": 154355000, "net_income_to_common": 154355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55726000, "total_current_assets": 457538000, "total_assets": 6673968000, "short_term_debt": 453722000, "long_term_debt": 3113788000, "total_debt": 3567510000, "total_liabilities": 5767085000, "total_equity": 905068000, "shares_outstanding": 101653373, "goodwill_and_intangibles": 3100178000 }, "cash_flow": { "operating_cash_flow": 229487000, "capital_expenditure": 38201000, "free_cash_flow": 267688000, "dividends_paid": 157156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108227, "ticker_id": 6872, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198104000", "ebitda": "276214000", "netIncome": "154355000", "grossProfit": "392535000", "depreciation": "None", "totalRevenue": "579311000", "costOfRevenue": "186776000", "interestIncome": "597000", "incomeBeforeTax": "157404000", "interestExpense": "40700000", "operatingIncome": "197681000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2388000", "reportedCurrency": "USD", "netInterestIncome": "-40103000", "nonInterestIncome": "None", "operatingExpenses": "194854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78110000", "sellingGeneralAndAdministrative": "89315000", "netIncomeFromContinuingOperations": "155016000" }, "balance": { "goodwill": "2035201000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6673968000", "longTermDebt": "3113788000", "shortTermDebt": "453722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1064977000", "reportedCurrency": "USD", "retainedEarnings": "-1059786000", "totalLiabilities": "5767085000", "otherCurrentAssets": "55943000", "totalCurrentAssets": "457538000", "currentLongTermDebt": "249925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "345869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216430000", "currentAccountsPayable": "27534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4770767000", "totalShareholderEquity": "905068000", "capitalLeaseObligations": "1407054000", "otherCurrentLiabilities": "112280000", "totalCurrentLiabilities": "782662000", "otherNonCurrentLiabilities": "51098000", "totalNonCurrentLiabilities": "4984423000", "cashAndShortTermInvestments": "55726000", "commonStockSharesOutstanding": "101653373", "intangibleAssetsExcludingGoodwill": "1064977000", "cashAndCashEquivalentsAtCarryingValue": "55726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155016000", "profitLoss": "None", "dividendPayout": "157156000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "229487000", "capitalExpenditures": "38201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110947000", "cashflowFromInvestment": "-99202000", "stockBasedCompensation": "7148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 579311000, "cost_of_revenue": 186776000, "gross_profit": 392535000, "research_and_development": null, "selling_general_admin": 89315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198104000, "depreciation_amortisation": 78110000, "ebitda": 276214000, "interest_expense": 40700000, "interest_income": null, "other_non_operating": null, "pretax_income": 157404000, "tax_provision": 2388000, "effective_tax_rate": null, "net_income": 154355000, "net_income_continuing_ops": 155016000, "net_income_to_common": 154355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55726000, "short_term_investments": null, "net_receivables": 345869000, "inventory": null, "other_current_assets": null, "total_current_assets": 457538000, "net_ppe": null, "goodwill": 2035201000, "intangible_assets": 1064977000, "goodwill_and_intangibles": 3100178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6216430000, "total_assets": 6673968000, "short_term_debt": 453722000, "accounts_payable": 27534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 782662000, "long_term_debt": 3113788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4984423000, "total_liabilities": 5767085000, "total_debt": 3567510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1059786000, "total_equity": 905068000, "shares_outstanding": 101653373, "operating_cash_flow": 229487000, "stock_based_compensation": 7148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99202000, "dividends_paid": 157156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110947000, "free_cash_flow": 267688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198104000", "ebitda": "276214000", "netIncome": "154355000", "grossProfit": "392535000", "depreciation": "None", "totalRevenue": "579311000", "costOfRevenue": "186776000", "interestIncome": "597000", "incomeBeforeTax": "157404000", "interestExpense": "40700000", "operatingIncome": "197681000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2388000", "reportedCurrency": "USD", "netInterestIncome": "-40103000", "nonInterestIncome": "None", "operatingExpenses": "194854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78110000", "sellingGeneralAndAdministrative": "89315000", "netIncomeFromContinuingOperations": "155016000" }, "balance": { "goodwill": "2035201000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6673968000", "longTermDebt": "3113788000", "shortTermDebt": "453722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1064977000", "reportedCurrency": "USD", "retainedEarnings": "-1059786000", "totalLiabilities": "5767085000", "otherCurrentAssets": "55943000", "totalCurrentAssets": "457538000", "currentLongTermDebt": "249925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "345869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216430000", "currentAccountsPayable": "27534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4770767000", "totalShareholderEquity": "905068000", "capitalLeaseObligations": "1407054000", "otherCurrentLiabilities": "112280000", "totalCurrentLiabilities": "782662000", "otherNonCurrentLiabilities": "51098000", "totalNonCurrentLiabilities": "4984423000", "cashAndShortTermInvestments": "55726000", "commonStockSharesOutstanding": "101653373", "intangibleAssetsExcludingGoodwill": "1064977000", "cashAndCashEquivalentsAtCarryingValue": "55726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155016000", "profitLoss": "None", "dividendPayout": "157156000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "229487000", "capitalExpenditures": "38201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110947000", "cashflowFromInvestment": "-99202000", "stockBasedCompensation": "7148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78110000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 505430000, "cost_of_revenue": 179997000, "gross_profit": 325433000, "ebit": 192105000, "ebitda": 269926000, "pretax_income": 153773000, "tax_provision": 14544000, "net_income": 138755000, "net_income_to_common": 138755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36117000, "total_current_assets": 405315000, "total_assets": 6547175000, "short_term_debt": 417730000, "long_term_debt": null, "total_debt": 417730000, "total_liabilities": 5515605000, "total_equity": 1029973999, "shares_outstanding": 102797307, "goodwill_and_intangibles": 3081712999 }, "cash_flow": { "operating_cash_flow": 127745000, "capital_expenditure": 29887000, "free_cash_flow": 157632000, "dividends_paid": 159158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108228, "ticker_id": 6872, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192105000", "ebitda": "269926000", "netIncome": "138755000", "grossProfit": "325433000", "depreciation": "None", "totalRevenue": "505430000", "costOfRevenue": "179997000", "interestIncome": "492000", "incomeBeforeTax": "153773000", "interestExpense": "38332000", "operatingIncome": "191233000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14544000", "reportedCurrency": "USD", "netInterestIncome": "-37840000", "nonInterestIncome": "None", "operatingExpenses": "134200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77821000", "sellingGeneralAndAdministrative": "94992000", "netIncomeFromContinuingOperations": "139229000" }, "balance": { "goodwill": "2035085000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6547175000", "longTermDebt": "None", "shortTermDebt": "417730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1046627999", "reportedCurrency": "USD", "retainedEarnings": "-1056984999", "totalLiabilities": "5515605000", "otherCurrentAssets": "61063000", "totalCurrentAssets": "405315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6141860000", "currentAccountsPayable": "25756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4550597000", "totalShareholderEquity": "1029973999", "capitalLeaseObligations": "1362812000", "otherCurrentLiabilities": "273805000", "totalCurrentLiabilities": "717291000", "otherNonCurrentLiabilities": "4798314000", "totalNonCurrentLiabilities": "4798314000", "cashAndShortTermInvestments": "36117000", "commonStockSharesOutstanding": "102797307", "intangibleAssetsExcludingGoodwill": "1046627999", "cashAndCashEquivalentsAtCarryingValue": "36117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139229000", "profitLoss": "None", "dividendPayout": "159158000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127745000", "capitalExpenditures": "29887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206522000", "cashflowFromInvestment": "65426000", "stockBasedCompensation": "10577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 505430000, "cost_of_revenue": 179997000, "gross_profit": 325433000, "research_and_development": null, "selling_general_admin": 94992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192105000, "depreciation_amortisation": 77821000, "ebitda": 269926000, "interest_expense": 38332000, "interest_income": null, "other_non_operating": null, "pretax_income": 153773000, "tax_provision": 14544000, "effective_tax_rate": null, "net_income": 138755000, "net_income_continuing_ops": 139229000, "net_income_to_common": 138755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36117000, "short_term_investments": null, "net_receivables": 308135000, "inventory": null, "other_current_assets": null, "total_current_assets": 405315000, "net_ppe": null, "goodwill": 2035085000, "intangible_assets": 1046627999, "goodwill_and_intangibles": 3081712999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6141860000, "total_assets": 6547175000, "short_term_debt": 417730000, "accounts_payable": 25756000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717291000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4798314000, "total_liabilities": 5515605000, "total_debt": 417730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1056984999, "total_equity": 1029973999, "shares_outstanding": 102797307, "operating_cash_flow": 127745000, "stock_based_compensation": 10577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29887000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 65426000, "dividends_paid": 159158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206522000, "free_cash_flow": 157632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192105000", "ebitda": "269926000", "netIncome": "138755000", "grossProfit": "325433000", "depreciation": "None", "totalRevenue": "505430000", "costOfRevenue": "179997000", "interestIncome": "492000", "incomeBeforeTax": "153773000", "interestExpense": "38332000", "operatingIncome": "191233000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14544000", "reportedCurrency": "USD", "netInterestIncome": "-37840000", "nonInterestIncome": "None", "operatingExpenses": "134200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77821000", "sellingGeneralAndAdministrative": "94992000", "netIncomeFromContinuingOperations": "139229000" }, "balance": { "goodwill": "2035085000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6547175000", "longTermDebt": "None", "shortTermDebt": "417730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1046627999", "reportedCurrency": "USD", "retainedEarnings": "-1056984999", "totalLiabilities": "5515605000", "otherCurrentAssets": "61063000", "totalCurrentAssets": "405315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6141860000", "currentAccountsPayable": "25756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4550597000", "totalShareholderEquity": "1029973999", "capitalLeaseObligations": "1362812000", "otherCurrentLiabilities": "273805000", "totalCurrentLiabilities": "717291000", "otherNonCurrentLiabilities": "4798314000", "totalNonCurrentLiabilities": "4798314000", "cashAndShortTermInvestments": "36117000", "commonStockSharesOutstanding": "102797307", "intangibleAssetsExcludingGoodwill": "1046627999", "cashAndCashEquivalentsAtCarryingValue": "36117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139229000", "profitLoss": "None", "dividendPayout": "159158000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127745000", "capitalExpenditures": "29887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206522000", "cashflowFromInvestment": "65426000", "stockBasedCompensation": "10577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77821000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 579567000, "cost_of_revenue": 186380000, "gross_profit": 393187000, "ebit": 40278000, "ebitda": 275714000, "pretax_income": 330000, "tax_provision": 1306000, "net_income": -1199000, "net_income_to_common": -1199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49461000, "total_current_assets": 425268000, "total_assets": 6586549000, "short_term_debt": 469245000, "long_term_debt": 2961058000, "total_debt": 3430303000, "total_liabilities": 5538529000, "total_equity": 1047171000, "shares_outstanding": 102641605, "goodwill_and_intangibles": 3097683000 }, "cash_flow": { "operating_cash_flow": 279313000, "capital_expenditure": 43014000, "free_cash_flow": 322327000, "dividends_paid": 169306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108229, "ticker_id": 6872, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40278000", "ebitda": "275714000", "netIncome": "-1199000", "grossProfit": "393187000", "depreciation": "None", "totalRevenue": "579567000", "costOfRevenue": "186380000", "interestIncome": "614000", "incomeBeforeTax": "330000", "interestExpense": "39948000", "operatingIncome": "36657000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1306000", "reportedCurrency": "USD", "netInterestIncome": "-39334000", "nonInterestIncome": "None", "operatingExpenses": "356530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235436000", "sellingGeneralAndAdministrative": "92625000", "netIncomeFromContinuingOperations": "-976000" }, "balance": { "goodwill": "2035082000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6586549000", "longTermDebt": "2961058000", "shortTermDebt": "469245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1062601000", "reportedCurrency": "USD", "retainedEarnings": "-1036582000", "totalLiabilities": "5538529000", "otherCurrentAssets": "41009000", "totalCurrentAssets": "425268000", "currentLongTermDebt": "249806000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6161281000", "currentAccountsPayable": "21586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4557993000", "totalShareholderEquity": "1047171000", "capitalLeaseObligations": "1347129000", "otherCurrentLiabilities": "133943000", "totalCurrentLiabilities": "778474000", "otherNonCurrentLiabilities": "48588000", "totalNonCurrentLiabilities": "4760055000", "cashAndShortTermInvestments": "49461000", "commonStockSharesOutstanding": "102641605", "intangibleAssetsExcludingGoodwill": "1062601000", "cashAndCashEquivalentsAtCarryingValue": "49461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-976000", "profitLoss": "None", "dividendPayout": "169306000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "279313000", "capitalExpenditures": "43014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202203000", "cashflowFromInvestment": "-56860000", "stockBasedCompensation": "6812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 579567000, "cost_of_revenue": 186380000, "gross_profit": 393187000, "research_and_development": null, "selling_general_admin": 92625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40278000, "depreciation_amortisation": 235436000, "ebitda": 275714000, "interest_expense": 39948000, "interest_income": null, "other_non_operating": null, "pretax_income": 330000, "tax_provision": 1306000, "effective_tax_rate": null, "net_income": -1199000, "net_income_continuing_ops": -976000, "net_income_to_common": -1199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49461000, "short_term_investments": null, "net_receivables": 334798000, "inventory": null, "other_current_assets": null, "total_current_assets": 425268000, "net_ppe": null, "goodwill": 2035082000, "intangible_assets": 1062601000, "goodwill_and_intangibles": 3097683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6161281000, "total_assets": 6586549000, "short_term_debt": 469245000, "accounts_payable": 21586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 778474000, "long_term_debt": 2961058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4760055000, "total_liabilities": 5538529000, "total_debt": 3430303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1036582000, "total_equity": 1047171000, "shares_outstanding": 102641605, "operating_cash_flow": 279313000, "stock_based_compensation": 6812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56860000, "dividends_paid": 169306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202203000, "free_cash_flow": 322327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40278000", "ebitda": "275714000", "netIncome": "-1199000", "grossProfit": "393187000", "depreciation": "None", "totalRevenue": "579567000", "costOfRevenue": "186380000", "interestIncome": "614000", "incomeBeforeTax": "330000", "interestExpense": "39948000", "operatingIncome": "36657000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1306000", "reportedCurrency": "USD", "netInterestIncome": "-39334000", "nonInterestIncome": "None", "operatingExpenses": "356530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235436000", "sellingGeneralAndAdministrative": "92625000", "netIncomeFromContinuingOperations": "-976000" }, "balance": { "goodwill": "2035082000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6586549000", "longTermDebt": "2961058000", "shortTermDebt": "469245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1062601000", "reportedCurrency": "USD", "retainedEarnings": "-1036582000", "totalLiabilities": "5538529000", "otherCurrentAssets": "41009000", "totalCurrentAssets": "425268000", "currentLongTermDebt": "249806000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6161281000", "currentAccountsPayable": "21586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4557993000", "totalShareholderEquity": "1047171000", "capitalLeaseObligations": "1347129000", "otherCurrentLiabilities": "133943000", "totalCurrentLiabilities": "778474000", "otherNonCurrentLiabilities": "48588000", "totalNonCurrentLiabilities": "4760055000", "cashAndShortTermInvestments": "49461000", "commonStockSharesOutstanding": "102641605", "intangibleAssetsExcludingGoodwill": "1062601000", "cashAndCashEquivalentsAtCarryingValue": "49461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-976000", "profitLoss": "None", "dividendPayout": "169306000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "279313000", "capitalExpenditures": "43014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202203000", "cashflowFromInvestment": "-56860000", "stockBasedCompensation": "6812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235436000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 564135000, "cost_of_revenue": 182585000, "gross_profit": 381550000, "ebit": 189590000, "ebitda": 264702000, "pretax_income": 146653000, "tax_provision": -1169000, "net_income": 147476000, "net_income_to_common": 147476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29510000, "total_current_assets": 412320000, "total_assets": 6520068000, "short_term_debt": 434584000, "long_term_debt": 2995705000, "total_debt": 3430289000, "total_liabilities": 5307123000, "total_equity": 1212300000, "shares_outstanding": 102617515, "goodwill_and_intangibles": 3121606000 }, "cash_flow": { "operating_cash_flow": 227393000, "capital_expenditure": 30140000, "free_cash_flow": 257533000, "dividends_paid": 143582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108231, "ticker_id": 6872, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189590000", "ebitda": "264702000", "netIncome": "147476000", "grossProfit": "381550000", "depreciation": "None", "totalRevenue": "564135000", "costOfRevenue": "182585000", "interestIncome": "662000", "incomeBeforeTax": "146653000", "interestExpense": "42937000", "operatingIncome": "186556000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1169000", "reportedCurrency": "USD", "netInterestIncome": "-42275000", "nonInterestIncome": "None", "operatingExpenses": "194994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75112000", "sellingGeneralAndAdministrative": "91006000", "netIncomeFromContinuingOperations": "147822000" }, "balance": { "goodwill": "2035225000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6520068000", "longTermDebt": "2995705000", "shortTermDebt": "434584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1086381000", "reportedCurrency": "USD", "retainedEarnings": "-866077000", "totalLiabilities": "5307123000", "otherCurrentAssets": "31580000", "totalCurrentAssets": "412320000", "currentLongTermDebt": "250001000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6107748000", "currentAccountsPayable": "22861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4543626000", "totalShareholderEquity": "1212300000", "capitalLeaseObligations": "1297920000", "otherCurrentLiabilities": "110625000", "totalCurrentLiabilities": "738730000", "otherNonCurrentLiabilities": "48189000", "totalNonCurrentLiabilities": "4568393000", "cashAndShortTermInvestments": "29510000", "commonStockSharesOutstanding": "102617515", "intangibleAssetsExcludingGoodwill": "1086381000", "cashAndCashEquivalentsAtCarryingValue": "29510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147822000", "profitLoss": "None", "dividendPayout": "143582000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227393000", "capitalExpenditures": "30140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244478000", "cashflowFromInvestment": "-31385000", "stockBasedCompensation": "12097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 564135000, "cost_of_revenue": 182585000, "gross_profit": 381550000, "research_and_development": null, "selling_general_admin": 91006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189590000, "depreciation_amortisation": 75112000, "ebitda": 264702000, "interest_expense": 42937000, "interest_income": null, "other_non_operating": null, "pretax_income": 146653000, "tax_provision": -1169000, "effective_tax_rate": null, "net_income": 147476000, "net_income_continuing_ops": 147822000, "net_income_to_common": 147476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29510000, "short_term_investments": null, "net_receivables": 351230000, "inventory": null, "other_current_assets": null, "total_current_assets": 412320000, "net_ppe": null, "goodwill": 2035225000, "intangible_assets": 1086381000, "goodwill_and_intangibles": 3121606000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6107748000, "total_assets": 6520068000, "short_term_debt": 434584000, "accounts_payable": 22861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 738730000, "long_term_debt": 2995705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4568393000, "total_liabilities": 5307123000, "total_debt": 3430289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -866077000, "total_equity": 1212300000, "shares_outstanding": 102617515, "operating_cash_flow": 227393000, "stock_based_compensation": 12097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30140000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31385000, "dividends_paid": 143582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244478000, "free_cash_flow": 257533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189590000", "ebitda": "264702000", "netIncome": "147476000", "grossProfit": "381550000", "depreciation": "None", "totalRevenue": "564135000", "costOfRevenue": "182585000", "interestIncome": "662000", "incomeBeforeTax": "146653000", "interestExpense": "42937000", "operatingIncome": "186556000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1169000", "reportedCurrency": "USD", "netInterestIncome": "-42275000", "nonInterestIncome": "None", "operatingExpenses": "194994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75112000", "sellingGeneralAndAdministrative": "91006000", "netIncomeFromContinuingOperations": "147822000" }, "balance": { "goodwill": "2035225000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6520068000", "longTermDebt": "2995705000", "shortTermDebt": "434584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1086381000", "reportedCurrency": "USD", "retainedEarnings": "-866077000", "totalLiabilities": "5307123000", "otherCurrentAssets": "31580000", "totalCurrentAssets": "412320000", "currentLongTermDebt": "250001000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6107748000", "currentAccountsPayable": "22861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4543626000", "totalShareholderEquity": "1212300000", "capitalLeaseObligations": "1297920000", "otherCurrentLiabilities": "110625000", "totalCurrentLiabilities": "738730000", "otherNonCurrentLiabilities": "48189000", "totalNonCurrentLiabilities": "4568393000", "cashAndShortTermInvestments": "29510000", "commonStockSharesOutstanding": "102617515", "intangibleAssetsExcludingGoodwill": "1086381000", "cashAndCashEquivalentsAtCarryingValue": "29510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147822000", "profitLoss": "None", "dividendPayout": "143582000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227393000", "capitalExpenditures": "30140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244478000", "cashflowFromInvestment": "-31385000", "stockBasedCompensation": "12097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75112000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 565251000, "cost_of_revenue": 183265000, "gross_profit": 381986000, "ebit": 184803000, "ebitda": 261994000, "pretax_income": 140466000, "tax_provision": 2872000, "net_income": 137366000, "net_income_to_common": 137366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77932000, "total_current_assets": 440724000, "total_assets": 6582421000, "short_term_debt": 785676000, "long_term_debt": 2749360000, "total_debt": 3535036000, "total_liabilities": 5384012000, "total_equity": 1197170000, "shares_outstanding": 102594217, "goodwill_and_intangibles": 3155815000 }, "cash_flow": { "operating_cash_flow": 256342000, "capital_expenditure": 22648000, "free_cash_flow": 278990000, "dividends_paid": 133207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108232, "ticker_id": 6872, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184803000", "ebitda": "261994000", "netIncome": "137366000", "grossProfit": "381986000", "depreciation": "None", "totalRevenue": "565251000", "costOfRevenue": "183265000", "interestIncome": "572000", "incomeBeforeTax": "140466000", "interestExpense": "44337000", "operatingIncome": "184227000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2872000", "reportedCurrency": "USD", "netInterestIncome": "-43765000", "nonInterestIncome": "None", "operatingExpenses": "197759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77191000", "sellingGeneralAndAdministrative": "88341000", "netIncomeFromContinuingOperations": "137594000" }, "balance": { "goodwill": "2035196000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6582421000", "longTermDebt": "2749360000", "shortTermDebt": "785676000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1120619000", "reportedCurrency": "USD", "retainedEarnings": "-869971000", "totalLiabilities": "5384012000", "otherCurrentAssets": "44334000", "totalCurrentAssets": "440724000", "currentLongTermDebt": "599817000", "longTermInvestments": "None", "shortTermInvestments": "72810000", "currentNetReceivables": "318458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6141697000", "currentAccountsPayable": "21280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4644061000", "totalShareholderEquity": "1197170000", "capitalLeaseObligations": "1294884000", "otherCurrentLiabilities": "95602000", "totalCurrentLiabilities": "1064534000", "otherNonCurrentLiabilities": "46980000", "totalNonCurrentLiabilities": "4319478000", "cashAndShortTermInvestments": "77932000", "commonStockSharesOutstanding": "102594217", "intangibleAssetsExcludingGoodwill": "1120619000", "cashAndCashEquivalentsAtCarryingValue": "77932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137594000", "profitLoss": "None", "dividendPayout": "133207000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256342000", "capitalExpenditures": "22648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183118000", "cashflowFromInvestment": "-31645000", "stockBasedCompensation": "11150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 565251000, "cost_of_revenue": 183265000, "gross_profit": 381986000, "research_and_development": null, "selling_general_admin": 88341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184803000, "depreciation_amortisation": 77191000, "ebitda": 261994000, "interest_expense": 44337000, "interest_income": null, "other_non_operating": null, "pretax_income": 140466000, "tax_provision": 2872000, "effective_tax_rate": null, "net_income": 137366000, "net_income_continuing_ops": 137594000, "net_income_to_common": 137366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77932000, "short_term_investments": 72810000, "net_receivables": 318458000, "inventory": null, "other_current_assets": null, "total_current_assets": 440724000, "net_ppe": null, "goodwill": 2035196000, "intangible_assets": 1120619000, "goodwill_and_intangibles": 3155815000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6141697000, "total_assets": 6582421000, "short_term_debt": 785676000, "accounts_payable": 21280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1064534000, "long_term_debt": 2749360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4319478000, "total_liabilities": 5384012000, "total_debt": 3535036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -869971000, "total_equity": 1197170000, "shares_outstanding": 102594217, "operating_cash_flow": 256342000, "stock_based_compensation": 11150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31645000, "dividends_paid": 133207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -183118000, "free_cash_flow": 278990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184803000", "ebitda": "261994000", "netIncome": "137366000", "grossProfit": "381986000", "depreciation": "None", "totalRevenue": "565251000", "costOfRevenue": "183265000", "interestIncome": "572000", "incomeBeforeTax": "140466000", "interestExpense": "44337000", "operatingIncome": "184227000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2872000", "reportedCurrency": "USD", "netInterestIncome": "-43765000", "nonInterestIncome": "None", "operatingExpenses": "197759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77191000", "sellingGeneralAndAdministrative": "88341000", "netIncomeFromContinuingOperations": "137594000" }, "balance": { "goodwill": "2035196000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6582421000", "longTermDebt": "2749360000", "shortTermDebt": "785676000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1120619000", "reportedCurrency": "USD", "retainedEarnings": "-869971000", "totalLiabilities": "5384012000", "otherCurrentAssets": "44334000", "totalCurrentAssets": "440724000", "currentLongTermDebt": "599817000", "longTermInvestments": "None", "shortTermInvestments": "72810000", "currentNetReceivables": "318458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6141697000", "currentAccountsPayable": "21280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4644061000", "totalShareholderEquity": "1197170000", "capitalLeaseObligations": "1294884000", "otherCurrentLiabilities": "95602000", "totalCurrentLiabilities": "1064534000", "otherNonCurrentLiabilities": "46980000", "totalNonCurrentLiabilities": "4319478000", "cashAndShortTermInvestments": "77932000", "commonStockSharesOutstanding": "102594217", "intangibleAssetsExcludingGoodwill": "1120619000", "cashAndCashEquivalentsAtCarryingValue": "77932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137594000", "profitLoss": "None", "dividendPayout": "133207000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256342000", "capitalExpenditures": "22648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183118000", "cashflowFromInvestment": "-31645000", "stockBasedCompensation": "11150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77191000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 498150000, "cost_of_revenue": 175645000, "gross_profit": 322505000, "ebit": 124508000, "ebitda": 199736000, "pretax_income": 80021000, "tax_provision": 1522000, "net_income": 78224000, "net_income_to_common": 78224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36405000, "total_current_assets": 376076000, "total_assets": 6525067000, "short_term_debt": 762049000, "long_term_debt": 2815573000, "total_debt": 3577622000, "total_liabilities": 5341430000, "total_equity": 1182409000, "shares_outstanding": 102447333, "goodwill_and_intangibles": 3185301000 }, "cash_flow": { "operating_cash_flow": 110562000, "capital_expenditure": 29482000, "free_cash_flow": 140044000, "dividends_paid": 133119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108233, "ticker_id": 6872, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124508000", "ebitda": "199736000", "netIncome": "78224000", "grossProfit": "322505000", "depreciation": "None", "totalRevenue": "498150000", "costOfRevenue": "175645000", "interestIncome": "467000", "incomeBeforeTax": "80021000", "interestExpense": "44487000", "operatingIncome": "124600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1522000", "reportedCurrency": "USD", "netInterestIncome": "-44020000", "nonInterestIncome": "None", "operatingExpenses": "197905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75228000", "sellingGeneralAndAdministrative": "89161000", "netIncomeFromContinuingOperations": "78499000" }, "balance": { "goodwill": "2035220000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6525067000", "longTermDebt": "2815573000", "shortTermDebt": "762049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1150081000", "reportedCurrency": "USD", "retainedEarnings": "-874130000", "totalLiabilities": "5341430000", "otherCurrentAssets": "41162000", "totalCurrentAssets": "376076000", "currentLongTermDebt": "585763000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6148991000", "currentAccountsPayable": "18435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4657962000", "totalShareholderEquity": "1182409000", "capitalLeaseObligations": "1256626000", "otherCurrentLiabilities": "79483000", "totalCurrentLiabilities": "992611000", "otherNonCurrentLiabilities": "44074000", "totalNonCurrentLiabilities": "4348819000", "cashAndShortTermInvestments": "36405000", "commonStockSharesOutstanding": "102447333", "intangibleAssetsExcludingGoodwill": "1150081000", "cashAndCashEquivalentsAtCarryingValue": "36405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78499000", "profitLoss": "None", "dividendPayout": "133119000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110562000", "capitalExpenditures": "29482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73626000", "cashflowFromInvestment": "-45016000", "stockBasedCompensation": "14466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75228000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498150000, "cost_of_revenue": 175645000, "gross_profit": 322505000, "research_and_development": null, "selling_general_admin": 89161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124508000, "depreciation_amortisation": 75228000, "ebitda": 199736000, "interest_expense": 44487000, "interest_income": null, "other_non_operating": null, "pretax_income": 80021000, "tax_provision": 1522000, "effective_tax_rate": null, "net_income": 78224000, "net_income_continuing_ops": 78499000, "net_income_to_common": 78224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36405000, "short_term_investments": null, "net_receivables": 298509000, "inventory": null, "other_current_assets": null, "total_current_assets": 376076000, "net_ppe": null, "goodwill": 2035220000, "intangible_assets": 1150081000, "goodwill_and_intangibles": 3185301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6148991000, "total_assets": 6525067000, "short_term_debt": 762049000, "accounts_payable": 18435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 992611000, "long_term_debt": 2815573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4348819000, "total_liabilities": 5341430000, "total_debt": 3577622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -874130000, "total_equity": 1182409000, "shares_outstanding": 102447333, "operating_cash_flow": 110562000, "stock_based_compensation": 14466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45016000, "dividends_paid": 133119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73626000, "free_cash_flow": 140044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124508000", "ebitda": "199736000", "netIncome": "78224000", "grossProfit": "322505000", "depreciation": "None", "totalRevenue": "498150000", "costOfRevenue": "175645000", "interestIncome": "467000", "incomeBeforeTax": "80021000", "interestExpense": "44487000", "operatingIncome": "124600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1522000", "reportedCurrency": "USD", "netInterestIncome": "-44020000", "nonInterestIncome": "None", "operatingExpenses": "197905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75228000", "sellingGeneralAndAdministrative": "89161000", "netIncomeFromContinuingOperations": "78499000" }, "balance": { "goodwill": "2035220000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "6525067000", "longTermDebt": "2815573000", "shortTermDebt": "762049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1150081000", "reportedCurrency": "USD", "retainedEarnings": "-874130000", "totalLiabilities": "5341430000", "otherCurrentAssets": "41162000", "totalCurrentAssets": "376076000", "currentLongTermDebt": "585763000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6148991000", "currentAccountsPayable": "18435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4657962000", "totalShareholderEquity": "1182409000", "capitalLeaseObligations": "1256626000", "otherCurrentLiabilities": "79483000", "totalCurrentLiabilities": "992611000", "otherNonCurrentLiabilities": "44074000", "totalNonCurrentLiabilities": "4348819000", "cashAndShortTermInvestments": "36405000", "commonStockSharesOutstanding": "102447333", "intangibleAssetsExcludingGoodwill": "1150081000", "cashAndCashEquivalentsAtCarryingValue": "36405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78499000", "profitLoss": "None", "dividendPayout": "133119000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110562000", "capitalExpenditures": "29482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73626000", "cashflowFromInvestment": "-45016000", "stockBasedCompensation": "14466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75228000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 555909000, "cost_of_revenue": 181396000, "gross_profit": 374513000, "ebit": 194635000, "ebitda": 265139000, "pretax_income": 150286000, "tax_provision": 961000, "net_income": 149085000, "net_income_to_common": 149085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44605000, "total_current_assets": 373186000, "total_assets": 6563622000, "short_term_debt": 461917000, "long_term_debt": 3091109000, "total_debt": 3553026000, "total_liabilities": 5346834000, "total_equity": 1216374000, "shares_outstanding": 102166907, "goodwill_and_intangibles": 3206705000 }, "cash_flow": { "operating_cash_flow": 254193000, "capital_expenditure": 46119000, "free_cash_flow": 300312000, "dividends_paid": 127763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108234, "ticker_id": 6872, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194635000", "ebitda": "265139000", "netIncome": "149085000", "grossProfit": "374513000", "depreciation": "None", "totalRevenue": "555909000", "costOfRevenue": "181396000", "interestIncome": "556000", "incomeBeforeTax": "150286000", "interestExpense": "44349000", "operatingIncome": "191709000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "961000", "reportedCurrency": "USD", "netInterestIncome": "-43793000", "nonInterestIncome": "None", "operatingExpenses": "182804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70504000", "sellingGeneralAndAdministrative": "87837000", "netIncomeFromContinuingOperations": "149325000" }, "balance": { "goodwill": "2035271000", "inventory": "1", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6563622000", "longTermDebt": "3091109000", "shortTermDebt": "461917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1171434000", "reportedCurrency": "USD", "retainedEarnings": "-819235000", "totalLiabilities": "5346834000", "otherCurrentAssets": "27392000", "totalCurrentAssets": "373186000", "currentLongTermDebt": "250018000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6190436000", "currentAccountsPayable": "18238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4642925000", "totalShareholderEquity": "1216374000", "capitalLeaseObligations": "1301798000", "otherCurrentLiabilities": "107195000", "totalCurrentLiabilities": "713897000", "otherNonCurrentLiabilities": "41891000", "totalNonCurrentLiabilities": "4632937000", "cashAndShortTermInvestments": "44605000", "commonStockSharesOutstanding": "102166907", "intangibleAssetsExcludingGoodwill": "1171434000", "cashAndCashEquivalentsAtCarryingValue": "44605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149085000", "profitLoss": "None", "dividendPayout": "127763000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "254193000", "capitalExpenditures": "46119000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184899000", "cashflowFromInvestment": "-64194000", "stockBasedCompensation": "6287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 555909000, "cost_of_revenue": 181396000, "gross_profit": 374513000, "research_and_development": null, "selling_general_admin": 87837000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194635000, "depreciation_amortisation": 70504000, "ebitda": 265139000, "interest_expense": 44349000, "interest_income": null, "other_non_operating": null, "pretax_income": 150286000, "tax_provision": 961000, "effective_tax_rate": null, "net_income": 149085000, "net_income_continuing_ops": 149325000, "net_income_to_common": 149085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44605000, "short_term_investments": null, "net_receivables": 301189000, "inventory": 1, "other_current_assets": null, "total_current_assets": 373186000, "net_ppe": null, "goodwill": 2035271000, "intangible_assets": 1171434000, "goodwill_and_intangibles": 3206705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6190436000, "total_assets": 6563622000, "short_term_debt": 461917000, "accounts_payable": 18238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 713897000, "long_term_debt": 3091109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4632937000, "total_liabilities": 5346834000, "total_debt": 3553026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -819235000, "total_equity": 1216374000, "shares_outstanding": 102166907, "operating_cash_flow": 254193000, "stock_based_compensation": 6287000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46119000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64194000, "dividends_paid": 127763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184899000, "free_cash_flow": 300312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194635000", "ebitda": "265139000", "netIncome": "149085000", "grossProfit": "374513000", "depreciation": "None", "totalRevenue": "555909000", "costOfRevenue": "181396000", "interestIncome": "556000", "incomeBeforeTax": "150286000", "interestExpense": "44349000", "operatingIncome": "191709000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "961000", "reportedCurrency": "USD", "netInterestIncome": "-43793000", "nonInterestIncome": "None", "operatingExpenses": "182804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70504000", "sellingGeneralAndAdministrative": "87837000", "netIncomeFromContinuingOperations": "149325000" }, "balance": { "goodwill": "2035271000", "inventory": "1", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6563622000", "longTermDebt": "3091109000", "shortTermDebt": "461917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1171434000", "reportedCurrency": "USD", "retainedEarnings": "-819235000", "totalLiabilities": "5346834000", "otherCurrentAssets": "27392000", "totalCurrentAssets": "373186000", "currentLongTermDebt": "250018000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6190436000", "currentAccountsPayable": "18238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4642925000", "totalShareholderEquity": "1216374000", "capitalLeaseObligations": "1301798000", "otherCurrentLiabilities": "107195000", "totalCurrentLiabilities": "713897000", "otherNonCurrentLiabilities": "41891000", "totalNonCurrentLiabilities": "4632937000", "cashAndShortTermInvestments": "44605000", "commonStockSharesOutstanding": "102166907", "intangibleAssetsExcludingGoodwill": "1171434000", "cashAndCashEquivalentsAtCarryingValue": "44605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149085000", "profitLoss": "None", "dividendPayout": "127763000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "254193000", "capitalExpenditures": "46119000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184899000", "cashflowFromInvestment": "-64194000", "stockBasedCompensation": "6287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70504000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 542609000, "cost_of_revenue": 175188000, "gross_profit": 367421000, "ebit": 189338000, "ebitda": 263974000, "pretax_income": 144268000, "tax_provision": 3843000, "net_income": 140017000, "net_income_to_common": 140017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39395000, "total_current_assets": 378166000, "total_assets": 6572322000, "short_term_debt": 433004000, "long_term_debt": 3154652000, "total_debt": 3587656000, "total_liabilities": 5385480000, "total_equity": 1186774000, "shares_outstanding": 102130614, "goodwill_and_intangibles": 3230580000 }, "cash_flow": { "operating_cash_flow": 222547000, "capital_expenditure": 39145000, "free_cash_flow": 261692000, "dividends_paid": 127673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108236, "ticker_id": 6872, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189338000", "ebitda": "263974000", "netIncome": "140017000", "grossProfit": "367421000", "depreciation": "None", "totalRevenue": "542609000", "costOfRevenue": "175188000", "interestIncome": "621000", "incomeBeforeTax": "144268000", "interestExpense": "45070000", "operatingIncome": "188133000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3843000", "reportedCurrency": "USD", "netInterestIncome": "-44449000", "nonInterestIncome": "None", "operatingExpenses": "179288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74636000", "sellingGeneralAndAdministrative": "81283000", "netIncomeFromContinuingOperations": "140425000" }, "balance": { "goodwill": "2035213000", "inventory": "None", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6572322000", "longTermDebt": "3154652000", "shortTermDebt": "433004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1195367000", "reportedCurrency": "USD", "retainedEarnings": "-840557000", "totalLiabilities": "5385480000", "otherCurrentAssets": "28601000", "totalCurrentAssets": "378166000", "currentLongTermDebt": "247053000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6194156000", "currentAccountsPayable": "17592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4681148000", "totalShareholderEquity": "1186774000", "capitalLeaseObligations": "1279443000", "otherCurrentLiabilities": "96290000", "totalCurrentLiabilities": "690240000", "otherNonCurrentLiabilities": "39501000", "totalNonCurrentLiabilities": "4695240000", "cashAndShortTermInvestments": "39395000", "commonStockSharesOutstanding": "102130614", "intangibleAssetsExcludingGoodwill": "1195367000", "cashAndCashEquivalentsAtCarryingValue": "39395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140425000", "profitLoss": "None", "dividendPayout": "127673000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8834000", "operatingCashflow": "222547000", "capitalExpenditures": "39145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114956000", "cashflowFromInvestment": "-115916000", "stockBasedCompensation": "3916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542609000, "cost_of_revenue": 175188000, "gross_profit": 367421000, "research_and_development": null, "selling_general_admin": 81283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189338000, "depreciation_amortisation": 74636000, "ebitda": 263974000, "interest_expense": 45070000, "interest_income": null, "other_non_operating": null, "pretax_income": 144268000, "tax_provision": 3843000, "effective_tax_rate": null, "net_income": 140017000, "net_income_continuing_ops": 140425000, "net_income_to_common": 140017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39395000, "short_term_investments": null, "net_receivables": 310170000, "inventory": null, "other_current_assets": null, "total_current_assets": 378166000, "net_ppe": null, "goodwill": 2035213000, "intangible_assets": 1195367000, "goodwill_and_intangibles": 3230580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6194156000, "total_assets": 6572322000, "short_term_debt": 433004000, "accounts_payable": 17592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 690240000, "long_term_debt": 3154652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4695240000, "total_liabilities": 5385480000, "total_debt": 3587656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -840557000, "total_equity": 1186774000, "shares_outstanding": 102130614, "operating_cash_flow": 222547000, "stock_based_compensation": 3916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115916000, "dividends_paid": 127673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114956000, "free_cash_flow": 261692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189338000", "ebitda": "263974000", "netIncome": "140017000", "grossProfit": "367421000", "depreciation": "None", "totalRevenue": "542609000", "costOfRevenue": "175188000", "interestIncome": "621000", "incomeBeforeTax": "144268000", "interestExpense": "45070000", "operatingIncome": "188133000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3843000", "reportedCurrency": "USD", "netInterestIncome": "-44449000", "nonInterestIncome": "None", "operatingExpenses": "179288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74636000", "sellingGeneralAndAdministrative": "81283000", "netIncomeFromContinuingOperations": "140425000" }, "balance": { "goodwill": "2035213000", "inventory": "None", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6572322000", "longTermDebt": "3154652000", "shortTermDebt": "433004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1195367000", "reportedCurrency": "USD", "retainedEarnings": "-840557000", "totalLiabilities": "5385480000", "otherCurrentAssets": "28601000", "totalCurrentAssets": "378166000", "currentLongTermDebt": "247053000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6194156000", "currentAccountsPayable": "17592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4681148000", "totalShareholderEquity": "1186774000", "capitalLeaseObligations": "1279443000", "otherCurrentLiabilities": "96290000", "totalCurrentLiabilities": "690240000", "otherNonCurrentLiabilities": "39501000", "totalNonCurrentLiabilities": "4695240000", "cashAndShortTermInvestments": "39395000", "commonStockSharesOutstanding": "102130614", "intangibleAssetsExcludingGoodwill": "1195367000", "cashAndCashEquivalentsAtCarryingValue": "39395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140425000", "profitLoss": "None", "dividendPayout": "127673000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8834000", "operatingCashflow": "222547000", "capitalExpenditures": "39145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114956000", "cashflowFromInvestment": "-115916000", "stockBasedCompensation": "3916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74636000", "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": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "income_statement": { "revenue": 541137000, "cost_of_revenue": 171783000, "gross_profit": 369354000, "ebit": 177717000, "ebitda": 252875000, "pretax_income": 134068000, "tax_provision": 3180000, "net_income": 130620000, "net_income_to_common": 130620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47779000, "total_current_assets": 405283000, "total_assets": 6521044000, "short_term_debt": 421766000, "long_term_debt": 3153998000, "total_debt": 3575764000, "total_liabilities": 5350550000, "total_equity": 1170039000, "shares_outstanding": 102104429, "goodwill_and_intangibles": 3198946000 }, "cash_flow": { "operating_cash_flow": 198162000, "capital_expenditure": 50722000, "free_cash_flow": 248884000, "dividends_paid": 127629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 108237, "ticker_id": 6872, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:45:20.656949+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177717000", "ebitda": "252875000", "netIncome": "130620000", "grossProfit": "369354000", "depreciation": "None", "totalRevenue": "541137000", "costOfRevenue": "171783000", "interestIncome": "477000", "incomeBeforeTax": "134068000", "interestExpense": "43649000", "operatingIncome": "176791000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3180000", "reportedCurrency": "USD", "netInterestIncome": "-43172000", "nonInterestIncome": "None", "operatingExpenses": "192563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75158000", "sellingGeneralAndAdministrative": "90525000", "netIncomeFromContinuingOperations": "130888000" }, "balance": { "goodwill": "2035273000", "inventory": "None", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6521044000", "longTermDebt": "3153998000", "shortTermDebt": "421766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1163673000", "reportedCurrency": "USD", "retainedEarnings": "-852901000", "totalLiabilities": "5350550000", "otherCurrentAssets": "35311000", "totalCurrentAssets": "405283000", "currentLongTermDebt": "234788000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6115761000", "currentAccountsPayable": "17184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1531649000", "shortLongTermDebtTotal": "4630370000", "totalShareholderEquity": "1170039000", "capitalLeaseObligations": "1241584000", "otherCurrentLiabilities": "87497000", "totalCurrentLiabilities": "698300000", "otherNonCurrentLiabilities": "1488935000", "totalNonCurrentLiabilities": "4652250000", "cashAndShortTermInvestments": "47779000", "commonStockSharesOutstanding": "102104429", "intangibleAssetsExcludingGoodwill": "1163673000", "cashAndCashEquivalentsAtCarryingValue": "47779000", "accumulatedDepreciationAmortizationPPE": "-2662820000" }, "cashflow": { "netIncome": "130888000", "profitLoss": "None", "dividendPayout": "127629000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "66797000", "operatingCashflow": "198162000", "capitalExpenditures": "50722000", "changeInReceivables": "-66797000", "changeInExchangeRate": "None", "cashflowFromFinancing": "106626000", "cashflowFromInvestment": "-77345000", "stockBasedCompensation": "4406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14191000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 541137000, "cost_of_revenue": 171783000, "gross_profit": 369354000, "research_and_development": null, "selling_general_admin": 90525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177717000, "depreciation_amortisation": 75158000, "ebitda": 252875000, "interest_expense": 43649000, "interest_income": null, "other_non_operating": null, "pretax_income": 134068000, "tax_provision": 3180000, "effective_tax_rate": null, "net_income": 130620000, "net_income_continuing_ops": 130888000, "net_income_to_common": 130620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47779000, "short_term_investments": null, "net_receivables": 322193000, "inventory": null, "other_current_assets": null, "total_current_assets": 405283000, "net_ppe": null, "goodwill": 2035273000, "intangible_assets": 1163673000, "goodwill_and_intangibles": 3198946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6115761000, "total_assets": 6521044000, "short_term_debt": 421766000, "accounts_payable": 17184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698300000, "long_term_debt": 3153998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4652250000, "total_liabilities": 5350550000, "total_debt": 3575764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -852901000, "total_equity": 1170039000, "shares_outstanding": 102104429, "operating_cash_flow": 198162000, "stock_based_compensation": 4406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50722000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77345000, "dividends_paid": 127629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 106626000, "free_cash_flow": 248884000, "net_change_in_cash": 14191000 }, "raw_data": { "income": { "ebit": "177717000", "ebitda": "252875000", "netIncome": "130620000", "grossProfit": "369354000", "depreciation": "None", "totalRevenue": "541137000", "costOfRevenue": "171783000", "interestIncome": "477000", "incomeBeforeTax": "134068000", "interestExpense": "43649000", "operatingIncome": "176791000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3180000", "reportedCurrency": "USD", "netInterestIncome": "-43172000", "nonInterestIncome": "None", "operatingExpenses": "192563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75158000", "sellingGeneralAndAdministrative": "90525000", "netIncomeFromContinuingOperations": "130888000" }, "balance": { "goodwill": "2035273000", "inventory": "None", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "6521044000", "longTermDebt": "3153998000", "shortTermDebt": "421766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1163673000", "reportedCurrency": "USD", "retainedEarnings": "-852901000", "totalLiabilities": "5350550000", "otherCurrentAssets": "35311000", "totalCurrentAssets": "405283000", "currentLongTermDebt": "234788000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6115761000", "currentAccountsPayable": "17184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1531649000", "shortLongTermDebtTotal": "4630370000", "totalShareholderEquity": "1170039000", "capitalLeaseObligations": "1241584000", "otherCurrentLiabilities": "87497000", "totalCurrentLiabilities": "698300000", "otherNonCurrentLiabilities": "1488935000", "totalNonCurrentLiabilities": "4652250000", "cashAndShortTermInvestments": "47779000", "commonStockSharesOutstanding": "102104429", "intangibleAssetsExcludingGoodwill": "1163673000", "cashAndCashEquivalentsAtCarryingValue": "47779000", "accumulatedDepreciationAmortizationPPE": "-2662820000" }, "cashflow": { "netIncome": "130888000", "profitLoss": "None", "dividendPayout": "127629000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "66797000", "operatingCashflow": "198162000", "capitalExpenditures": "50722000", "changeInReceivables": "-66797000", "changeInExchangeRate": "None", "cashflowFromFinancing": "106626000", "cashflowFromInvestment": "-77345000", "stockBasedCompensation": "4406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14191000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }