{ "ticker": { "uuid": "01ff857e-42b2-4d63-9bb1-9d65efb67dc0", "symbol": "AERO", "name": "Grupo Aerom\u00c3\u00a9xico, S.A.B. de C.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/01ff857e-42b2-4d63-9bb1-9d65efb67dc0/", "api_url": "https://sharemaestro.com/factors/api/tickers/01ff857e-42b2-4d63-9bb1-9d65efb67dc0/" }, "ticker_metadata": { "id": 99, "uuid": "01ff857e-42b2-4d63-9bb1-9d65efb67dc0", "symbol": "AERO", "name": "Grupo Aerom\u00c3\u00a9xico, S.A.B. de C.V.", "asset_type": "equity", "market_cap": 2564982000, "stock_exchange_id": 3, "industry": "Airlines", "sector": "Industrials", "description": "AeroGrow International, Inc. is dedicated to the development, marketing, direct sales and wholesaling of indoor garden systems for consumers and retailers around the world. The company is headquartered in Boulder, Colorado.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "01ff857e-42b2-4d63-9bb1-9d65efb67dc0", "symbol": "AERO", "name": "Grupo Aerom\u00c3\u00a9xico, S.A.B. de C.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/01ff857e-42b2-4d63-9bb1-9d65efb67dc0/", "api_url": "https://sharemaestro.com/factors/api/tickers/01ff857e-42b2-4d63-9bb1-9d65efb67dc0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.88, "value": 0.95, "quality": 0.33, "momentum": 0.67, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 16.09, "market_cap": 2347585850.81, "pe_ratio": 6.868, "earnings_yield": 0.1456, "ebitda_to_ev": 0.2699, "shareholder_yield": 0, "roe": -0.5863, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.6093 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:16.132421+00:00", "batch_id": "" }, "size": { "price_close": 16.09, "market_cap": 2347585850.81, "market_cap_usd": 2347585850.81, "enterprise_value": 5313585850.81, "shares_outstanding": 145903409, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.868, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4242, "pcf_ratio": 2.5041, "pfcf_ratio": 1.8411, "ev_ebitda": 3.705, "ev_ebit": 5.2537, "ev_sales": 0.9602, "ev_fcf": 4.1671, "earnings_yield": 0.1456, "fcf_yield": 0.24, "price_to_sales": 0.4242, "price_to_book": null, "price_to_cashflow": 2.5041, "ebitda_to_ev": 0.2699, "sales_yield": 1.0415 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2709, "operating_margin": 0.1828, "net_margin": 0.0618, "ebitda_margin": 0.2592, "fcf_margin": 0.2304, "roe": -0.5863, "roa": 0.0472, "roic": 0.3621, "roc_greenblatt": null, "asset_turnover": 0.7648, "cash_conversion": 3.7304, "accruals_ratio": -0.0823, "sbc_to_revenue": 0.0001, "piotroski_f_score": 5, "altman_z_score": 0.8383, "earnings_stability_5y": 0.7556, "revenue_stability_5y": 0.4541, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2072, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -13.4071, "net_debt_to_ebitda": 2.0681, "debt_to_assets": 0.5506, "interest_coverage": 2.2742, "current_ratio": 0.6487, "quick_ratio": 0.5911, "net_debt": 2966000000, "local_beta": -0.0002, "volatility_252d": 0.6093, "volatility_60d": 0.5348, "max_drawdown_12m": -0.4605, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0088, "revenue_growth_3y_cagr": 0.1203, "revenue_growth_5y_cagr": 0.3222, "eps_growth_1y": -0.3582, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2306, "book_value_growth_1y": null, "revenue_growth": 0.0088, "earnings_growth": -0.3582 }, "momentum": { "price_return_1m": -0.0135, "price_return_3m": 0.0235, "price_return_6m": -0.1198, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.1198, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.2977, "distance_from_52w_low": 0.3018, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 5533977011, "gross_profit_ttm": 1499128894, "ebit_ttm": 1011389754, "ebitda_ttm": 1434157738, "net_income_ttm": 341816605, "eps_diluted_ttm": 2.3428, "operating_cash_flow_ttm": 937502580, "capital_expenditure_ttm": 337619741, "fcf_ttm": 1275122321, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 444715352, "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_current_liabilities": 3211000000, "net_ppe": null, "total_assets": 7236000000, "total_debt": 3984000000, "total_equity": -583050000, "net_working_capital": -1690000000, "book_value_per_share": -3.9961, "retained_earnings": -1968598000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1681209000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 11, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 8, "rank_ev_ebitda": 8, "rank_ev_ebit": 29, "rank_earnings_yield": 11, "rank_fcf_yield": 12, "rank_dividend_yield": 87, "rank_shareholder_yield": 86, "rank_total_yield": 87, "rank_roe": 92, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 74, "rank_fcf_margin": 41, "rank_piotroski": 60, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 5, "quality_composite": 67, "momentum_composite": 33, "growth_composite": 93, "yield_composite": 91, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 70, "overall_composite": 12, "quality_value_composite": 0.5599, "os_score": 0.88, "value_percentile": 0.95, "quality_percentile": 0.33, "momentum_percentile": 0.67, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": 70, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4225, "ticker_id": 99, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:16.132421+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.09, "market_cap": 2347585850.81, "market_cap_usd": 2347585850.81, "enterprise_value": 5313585850.81, "shares_outstanding": 145903409, "fx_rate_to_usd": null, "pe_ratio": 6.86796901, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.42421316, "pcf_ratio": 2.50408468, "pfcf_ratio": 1.84106718, "ev_ebitda": 3.70502192, "ev_ebit": 5.25374697, "ev_sales": 0.96017491, "ev_fcf": 4.16711853, "earnings_yield": 0.14560345, "fcf_yield": 0.23997398, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2708954, "operating_margin": 0.18276002, "net_margin": 0.0617669, "ebitda_margin": 0.25915499, "fcf_margin": 0.23041699, "roe": -0.58625608, "roa": 0.04723834, "roic": 0.36210531, "roc_greenblatt": null, "asset_turnover": 0.764784, "cash_conversion": 3.73042825, "accruals_ratio": -0.08232255, "sbc_to_revenue": 0.0001245, "debt_to_equity": -13.40708344, "net_debt_to_ebitda": 2.06811282, "debt_to_assets": 0.55058043, "interest_coverage": 2.2742407, "current_ratio": 0.64870757, "quick_ratio": 0.59109312, "net_debt": 2966000000, "revenue_growth_1y": 0.00877365, "revenue_growth_3y_cagr": 0.12034745, "revenue_growth_5y_cagr": 0.32220688, "eps_growth_1y": -0.35821539, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.230551, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.83827897, "earnings_stability_5y": 0.755596, "revenue_stability_5y": 0.454138, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01348866, "price_return_3m": 0.0235369, "price_return_6m": -0.11980306, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.2976866, "distance_from_52w_low": 0.30177994, "relative_strength": null, "local_beta": -0.0002, "volatility_252d": 0.609272, "volatility_60d": 0.534773, "max_drawdown_12m": -0.4604976, "revenue_ttm": 5533977011, "gross_profit_ttm": 1499128894, "ebit_ttm": 1011389754, "ebitda_ttm": 1434157738, "net_income_ttm": 341816605, "eps_diluted_ttm": 2.34275955, "operating_cash_flow_ttm": 937502580, "capital_expenditure_ttm": 337619741, "fcf_ttm": 1275122321, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 444715352, "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_current_liabilities": 3211000000, "net_ppe": null, "total_assets": 7236000000, "total_debt": 3984000000, "total_equity": -583050000, "net_working_capital": -1690000000, "book_value_per_share": -3.99613692, "retained_earnings": -1968598000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1681209000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 11, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 8, "rank_ev_ebitda": 8, "rank_ev_ebit": 29, "rank_earnings_yield": 11, "rank_fcf_yield": 12, "rank_dividend_yield": 87, "rank_shareholder_yield": 86, "rank_total_yield": 87, "rank_roe": 92, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 74, "rank_fcf_margin": 41, "rank_piotroski": 60, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 5, "quality_composite": 67, "momentum_composite": 33, "growth_composite": 93, "yield_composite": 91, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 70, "overall_composite": 12, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.09, "os": 0.88, "value": 0.95, "quality": 0.33, "momentum": 0.67, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 6.868, "earnings_yield": 0.1456, "shareholder_yield": 0, "roe": -0.5863, "momentum_12_1": null, "complete_fields": { "id": 4225, "ticker_id": 99, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:16.132421+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.09, "market_cap": 2347585850.81, "market_cap_usd": 2347585850.81, "enterprise_value": 5313585850.81, "shares_outstanding": 145903409, "fx_rate_to_usd": null, "pe_ratio": 6.86796901, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.42421316, "pcf_ratio": 2.50408468, "pfcf_ratio": 1.84106718, "ev_ebitda": 3.70502192, "ev_ebit": 5.25374697, "ev_sales": 0.96017491, "ev_fcf": 4.16711853, "earnings_yield": 0.14560345, "fcf_yield": 0.23997398, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2708954, "operating_margin": 0.18276002, "net_margin": 0.0617669, "ebitda_margin": 0.25915499, "fcf_margin": 0.23041699, "roe": -0.58625608, "roa": 0.04723834, "roic": 0.36210531, "roc_greenblatt": null, "asset_turnover": 0.764784, "cash_conversion": 3.73042825, "accruals_ratio": -0.08232255, "sbc_to_revenue": 0.0001245, "debt_to_equity": -13.40708344, "net_debt_to_ebitda": 2.06811282, "debt_to_assets": 0.55058043, "interest_coverage": 2.2742407, "current_ratio": 0.64870757, "quick_ratio": 0.59109312, "net_debt": 2966000000, "revenue_growth_1y": 0.00877365, "revenue_growth_3y_cagr": 0.12034745, "revenue_growth_5y_cagr": 0.32220688, "eps_growth_1y": -0.35821539, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.230551, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.83827897, "earnings_stability_5y": 0.755596, "revenue_stability_5y": 0.454138, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01348866, "price_return_3m": 0.0235369, "price_return_6m": -0.11980306, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.2976866, "distance_from_52w_low": 0.30177994, "relative_strength": null, "local_beta": -0.0002, "volatility_252d": 0.609272, "volatility_60d": 0.534773, "max_drawdown_12m": -0.4604976, "revenue_ttm": 5533977011, "gross_profit_ttm": 1499128894, "ebit_ttm": 1011389754, "ebitda_ttm": 1434157738, "net_income_ttm": 341816605, "eps_diluted_ttm": 2.34275955, "operating_cash_flow_ttm": 937502580, "capital_expenditure_ttm": 337619741, "fcf_ttm": 1275122321, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 444715352, "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_current_liabilities": 3211000000, "net_ppe": null, "total_assets": 7236000000, "total_debt": 3984000000, "total_equity": -583050000, "net_working_capital": -1690000000, "book_value_per_share": -3.99613692, "retained_earnings": -1968598000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1681209000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 11, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 8, "rank_ev_ebitda": 8, "rank_ev_ebit": 29, "rank_earnings_yield": 11, "rank_fcf_yield": 12, "rank_dividend_yield": 87, "rank_shareholder_yield": 86, "rank_total_yield": 87, "rank_roe": 92, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 74, "rank_fcf_margin": 41, "rank_piotroski": 60, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 5, "quality_composite": 67, "momentum_composite": 33, "growth_composite": 93, "yield_composite": 91, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 70, "overall_composite": 12, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 5360570000, "cost_of_revenue": 3881488000, "gross_profit": 1479082000, "ebit": 791664000, "ebitda": 1521953000, "pretax_income": 413954000, "tax_provision": 62093000, "net_income": 351861000, "net_income_to_common": 351861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055008925, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 925465059, "capital_expenditure": 335572939, "free_cash_flow": 1261037998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210616, "ticker_id": 99, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "791664000", "ebitda": "1521953000", "netIncome": "351861000", "grossProfit": "1479082000", "depreciation": "None", "totalRevenue": "5360570000", "costOfRevenue": "3881488000", "interestIncome": "31637000", "incomeBeforeTax": "413954000", "interestExpense": "377710000", "operatingIncome": "840587000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62093000", "reportedCurrency": "USD", "netInterestIncome": "-514000000", "nonInterestIncome": "None", "operatingExpenses": "638495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3881488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "730289000", "sellingGeneralAndAdministrative": "148972000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "503573000", "inventory": "174003443", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7193142349", "longTermDebt": "3604000000", "shortTermDebt": "451008925", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "594586000", "reportedCurrency": "USD", "retainedEarnings": "-1968598000", "totalLiabilities": "7785154065", "otherCurrentAssets": "79001565", "totalCurrentAssets": "1980039184", "currentLongTermDebt": "451000000", "longTermInvestments": "10659000", "shortTermInvestments": "None", "currentNetReceivables": "703013912", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5213103165", "currentAccountsPayable": "1404352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055080248", "totalShareholderEquity": "-592011715", "capitalLeaseObligations": "2956142000", "otherCurrentLiabilities": "2645052344", "totalCurrentLiabilities": "3096061269", "otherNonCurrentLiabilities": "1085000000", "totalNonCurrentLiabilities": "4689092795", "cashAndShortTermInvestments": "1024020264", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "594586000", "cashAndCashEquivalentsAtCarryingValue": "1024020264", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352993849", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-33156407", "operatingCashflow": "925465059", "capitalExpenditures": "335572939", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-497823646", "cashflowFromInvestment": "-280767054", "stockBasedCompensation": "689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205294844", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "732640233", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5360570000, "cost_of_revenue": 3881488000, "gross_profit": 1479082000, "research_and_development": null, "selling_general_admin": 148972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 791664000, "depreciation_amortisation": 730289000, "ebitda": 1521953000, "interest_expense": 377710000, "interest_income": null, "other_non_operating": null, "pretax_income": 413954000, "tax_provision": 62093000, "effective_tax_rate": null, "net_income": 351861000, "net_income_continuing_ops": 352000000, "net_income_to_common": 351861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1024020264, "short_term_investments": null, "net_receivables": 703013912, "inventory": 174003443, "other_current_assets": null, "total_current_assets": 1980039184, "net_ppe": null, "goodwill": 503573000, "intangible_assets": 594586000, "goodwill_and_intangibles": 1098159000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5213103165, "total_assets": 7193142349, "short_term_debt": 451008925, "accounts_payable": 1404352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3096061269, "long_term_debt": 3604000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4689092795, "total_liabilities": 7785154065, "total_debt": 4055008925, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1968598000, "total_equity": -592011715, "shares_outstanding": 145903409, "operating_cash_flow": 925465059, "stock_based_compensation": 689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 335572939, "acquisitions": null, "other_investing": null, "investing_cash_flow": -280767054, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -497823646, "free_cash_flow": 1261037998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "791664000", "ebitda": "1521953000", "netIncome": "351861000", "grossProfit": "1479082000", "depreciation": "None", "totalRevenue": "5360570000", "costOfRevenue": "3881488000", "interestIncome": "31637000", "incomeBeforeTax": "413954000", "interestExpense": "377710000", "operatingIncome": "840587000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62093000", "reportedCurrency": "USD", "netInterestIncome": "-514000000", "nonInterestIncome": "None", "operatingExpenses": "638495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3881488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "730289000", "sellingGeneralAndAdministrative": "148972000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "503573000", "inventory": "174003443", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7193142349", "longTermDebt": "3604000000", "shortTermDebt": "451008925", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "594586000", "reportedCurrency": "USD", "retainedEarnings": "-1968598000", "totalLiabilities": "7785154065", "otherCurrentAssets": "79001565", "totalCurrentAssets": "1980039184", "currentLongTermDebt": "451000000", "longTermInvestments": "10659000", "shortTermInvestments": "None", "currentNetReceivables": "703013912", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5213103165", "currentAccountsPayable": "1404352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055080248", "totalShareholderEquity": "-592011715", "capitalLeaseObligations": "2956142000", "otherCurrentLiabilities": "2645052344", "totalCurrentLiabilities": "3096061269", "otherNonCurrentLiabilities": "1085000000", "totalNonCurrentLiabilities": "4689092795", "cashAndShortTermInvestments": "1024020264", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "594586000", "cashAndCashEquivalentsAtCarryingValue": "1024020264", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352993849", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-33156407", "operatingCashflow": "925465059", "capitalExpenditures": "335572939", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-497823646", "cashflowFromInvestment": "-280767054", "stockBasedCompensation": "689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205294844", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "732640233", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 5619854000, "cost_of_revenue": 3865956000, "gross_profit": 1753898000, "ebit": 989709000, "ebitda": 1644765000, "pretax_income": 697217000, "tax_provision": 79731000, "net_income": 617439000, "net_income_to_common": 617439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 815496000, "total_current_assets": 1646639000, "total_assets": 6383565000, "short_term_debt": 448297000, "long_term_debt": 3252616000, "total_debt": 3700913000, "total_liabilities": 7283479000, "total_equity": -901964000, "shares_outstanding": 13642395, "goodwill_and_intangibles": 1080354000 }, "cash_flow": { "operating_cash_flow": 1368702699, "capital_expenditure": 421094629, "free_cash_flow": 1789797328, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210621, "ticker_id": 99, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "989709000", "ebitda": "1644765000", "netIncome": "617439000", "grossProfit": "1753898000", "depreciation": "None", "totalRevenue": "5619854000", "costOfRevenue": "3865956000", "interestIncome": "55465000", "incomeBeforeTax": "697217000", "interestExpense": "292492000", "operatingIncome": "1066908000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "79731000", "reportedCurrency": "USD", "netInterestIncome": "-391574000", "nonInterestIncome": "None", "operatingExpenses": "686990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3865956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "655056000", "sellingGeneralAndAdministrative": "116078000", "netIncomeFromContinuingOperations": "617486000" }, "balance": { "goodwill": "503573000", "inventory": "139721000", "commonStock": "3526022000", "currentDebt": "None", "investments": "None", "totalAssets": "6383565000", "longTermDebt": "3252616000", "shortTermDebt": "448297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "576781000", "reportedCurrency": "USD", "retainedEarnings": "-2310129000", "totalLiabilities": "7283479000", "otherCurrentAssets": "96864000", "totalCurrentAssets": "1646639000", "currentLongTermDebt": "89046000", "longTermInvestments": "16978000", "shortTermInvestments": "None", "currentNetReceivables": "594558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4736926000", "currentAccountsPayable": "1355243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3700913000", "totalShareholderEquity": "-901964000", "capitalLeaseObligations": "359251000", "otherCurrentLiabilities": "1045212000", "totalCurrentLiabilities": "3193183000", "otherNonCurrentLiabilities": "300395000", "totalNonCurrentLiabilities": "4090296000", "cashAndShortTermInvestments": "815496000", "commonStockSharesOutstanding": "13642395", "intangibleAssetsExcludingGoodwill": "576781000", "cashAndCashEquivalentsAtCarryingValue": "815496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "614894741", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-33284279", "operatingCashflow": "1368702699", "capitalExpenditures": "421094629", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916264758", "cashflowFromInvestment": "-493814735", "stockBasedCompensation": "17660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-815171055", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652357730", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5619854000, "cost_of_revenue": 3865956000, "gross_profit": 1753898000, "research_and_development": null, "selling_general_admin": 116078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 989709000, "depreciation_amortisation": 655056000, "ebitda": 1644765000, "interest_expense": 292492000, "interest_income": null, "other_non_operating": null, "pretax_income": 697217000, "tax_provision": 79731000, "effective_tax_rate": null, "net_income": 617439000, "net_income_continuing_ops": 617486000, "net_income_to_common": 617439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 815496000, "short_term_investments": null, "net_receivables": 594558000, "inventory": 139721000, "other_current_assets": null, "total_current_assets": 1646639000, "net_ppe": null, "goodwill": 503573000, "intangible_assets": 576781000, "goodwill_and_intangibles": 1080354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4736926000, "total_assets": 6383565000, "short_term_debt": 448297000, "accounts_payable": 1355243000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3193183000, "long_term_debt": 3252616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4090296000, "total_liabilities": 7283479000, "total_debt": 3700913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2310129000, "total_equity": -901964000, "shares_outstanding": 13642395, "operating_cash_flow": 1368702699, "stock_based_compensation": 17660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 421094629, "acquisitions": null, "other_investing": null, "investing_cash_flow": -493814735, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -916264758, "free_cash_flow": 1789797328, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "989709000", "ebitda": "1644765000", "netIncome": "617439000", "grossProfit": "1753898000", "depreciation": "None", "totalRevenue": "5619854000", "costOfRevenue": "3865956000", "interestIncome": "55465000", "incomeBeforeTax": "697217000", "interestExpense": "292492000", "operatingIncome": "1066908000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "79731000", "reportedCurrency": "USD", "netInterestIncome": "-391574000", "nonInterestIncome": "None", "operatingExpenses": "686990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3865956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "655056000", "sellingGeneralAndAdministrative": "116078000", "netIncomeFromContinuingOperations": "617486000" }, "balance": { "goodwill": "503573000", "inventory": "139721000", "commonStock": "3526022000", "currentDebt": "None", "investments": "None", "totalAssets": "6383565000", "longTermDebt": "3252616000", "shortTermDebt": "448297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "576781000", "reportedCurrency": "USD", "retainedEarnings": "-2310129000", "totalLiabilities": "7283479000", "otherCurrentAssets": "96864000", "totalCurrentAssets": "1646639000", "currentLongTermDebt": "89046000", "longTermInvestments": "16978000", "shortTermInvestments": "None", "currentNetReceivables": "594558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4736926000", "currentAccountsPayable": "1355243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3700913000", "totalShareholderEquity": "-901964000", "capitalLeaseObligations": "359251000", "otherCurrentLiabilities": "1045212000", "totalCurrentLiabilities": "3193183000", "otherNonCurrentLiabilities": "300395000", "totalNonCurrentLiabilities": "4090296000", "cashAndShortTermInvestments": "815496000", "commonStockSharesOutstanding": "13642395", "intangibleAssetsExcludingGoodwill": "576781000", "cashAndCashEquivalentsAtCarryingValue": "815496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "614894741", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-33284279", "operatingCashflow": "1368702699", "capitalExpenditures": "421094629", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916264758", "cashflowFromInvestment": "-493814735", "stockBasedCompensation": "17660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-815171055", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652357730", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 4916097000, "cost_of_revenue": 3585515000, "gross_profit": 1330582000, "ebit": 582693000, "ebitda": 1162473000, "pretax_income": 287679000, "tax_provision": 14311000, "net_income": 273334000, "net_income_to_common": 273334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 912870000, "total_current_assets": 1714569000, "total_assets": 6091762000, "short_term_debt": null, "long_term_debt": 2711147000, "total_debt": 2711147000, "total_liabilities": 6824687000, "total_equity": -734928000, "shares_outstanding": 14523705, "goodwill_and_intangibles": 1071804947 }, "cash_flow": { "operating_cash_flow": 1356395737, "capital_expenditure": 336001927, "free_cash_flow": 1692397664, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210626, "ticker_id": 99, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "582693000", "ebitda": "1162473000", "netIncome": "273334000", "grossProfit": "1330582000", "depreciation": "None", "totalRevenue": "4916097000", "costOfRevenue": "3585515000", "interestIncome": "64180000", "incomeBeforeTax": "287679000", "interestExpense": "295014000", "operatingIncome": "732317000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14311000", "reportedCurrency": "USD", "netInterestIncome": "-344649000", "nonInterestIncome": "None", "operatingExpenses": "598265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3585515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "579780000", "sellingGeneralAndAdministrative": "102304000", "netIncomeFromContinuingOperations": "273368000" }, "balance": { "goodwill": "503564048", "inventory": "108458000", "commonStock": "4326906000", "currentDebt": "None", "investments": "None", "totalAssets": "6091762000", "longTermDebt": "2711147000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "568240899", "reportedCurrency": "USD", "retainedEarnings": "-2939921000", "totalLiabilities": "6824687000", "otherCurrentAssets": "73883000", "totalCurrentAssets": "1714569000", "currentLongTermDebt": "183572000", "longTermInvestments": "27120000", "shortTermInvestments": "None", "currentNetReceivables": "619358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4377193000", "currentAccountsPayable": "1262092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2711147000", "totalShareholderEquity": "-734928000", "capitalLeaseObligations": "2367542000", "otherCurrentLiabilities": "1733902000", "totalCurrentLiabilities": "3269425000", "otherNonCurrentLiabilities": "268247000", "totalNonCurrentLiabilities": "3555262000", "cashAndShortTermInvestments": "912870000", "commonStockSharesOutstanding": "14523705", "intangibleAssetsExcludingGoodwill": "568240899", "cashAndCashEquivalentsAtCarryingValue": "912870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275625891", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10014270", "operatingCashflow": "1356395737", "capitalExpenditures": "336001927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-917462911", "cashflowFromInvestment": "-409613024", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-277474261", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "584641425", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4916097000, "cost_of_revenue": 3585515000, "gross_profit": 1330582000, "research_and_development": null, "selling_general_admin": 102304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 582693000, "depreciation_amortisation": 579780000, "ebitda": 1162473000, "interest_expense": 295014000, "interest_income": null, "other_non_operating": null, "pretax_income": 287679000, "tax_provision": 14311000, "effective_tax_rate": null, "net_income": 273334000, "net_income_continuing_ops": 273368000, "net_income_to_common": 273334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 912870000, "short_term_investments": null, "net_receivables": 619358000, "inventory": 108458000, "other_current_assets": null, "total_current_assets": 1714569000, "net_ppe": null, "goodwill": 503564048, "intangible_assets": 568240899, "goodwill_and_intangibles": 1071804947, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4377193000, "total_assets": 6091762000, "short_term_debt": null, "accounts_payable": 1262092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3269425000, "long_term_debt": 2711147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3555262000, "total_liabilities": 6824687000, "total_debt": 2711147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2939921000, "total_equity": -734928000, "shares_outstanding": 14523705, "operating_cash_flow": 1356395737, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336001927, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409613024, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -917462911, "free_cash_flow": 1692397664, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "582693000", "ebitda": "1162473000", "netIncome": "273334000", "grossProfit": "1330582000", "depreciation": "None", "totalRevenue": "4916097000", "costOfRevenue": "3585515000", "interestIncome": "64180000", "incomeBeforeTax": "287679000", "interestExpense": "295014000", "operatingIncome": "732317000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14311000", "reportedCurrency": "USD", "netInterestIncome": "-344649000", "nonInterestIncome": "None", "operatingExpenses": "598265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3585515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "579780000", "sellingGeneralAndAdministrative": "102304000", "netIncomeFromContinuingOperations": "273368000" }, "balance": { "goodwill": "503564048", "inventory": "108458000", "commonStock": "4326906000", "currentDebt": "None", "investments": "None", "totalAssets": "6091762000", "longTermDebt": "2711147000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "568240899", "reportedCurrency": "USD", "retainedEarnings": "-2939921000", "totalLiabilities": "6824687000", "otherCurrentAssets": "73883000", "totalCurrentAssets": "1714569000", "currentLongTermDebt": "183572000", "longTermInvestments": "27120000", "shortTermInvestments": "None", "currentNetReceivables": "619358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4377193000", "currentAccountsPayable": "1262092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2711147000", "totalShareholderEquity": "-734928000", "capitalLeaseObligations": "2367542000", "otherCurrentLiabilities": "1733902000", "totalCurrentLiabilities": "3269425000", "otherNonCurrentLiabilities": "268247000", "totalNonCurrentLiabilities": "3555262000", "cashAndShortTermInvestments": "912870000", "commonStockSharesOutstanding": "14523705", "intangibleAssetsExcludingGoodwill": "568240899", "cashAndCashEquivalentsAtCarryingValue": "912870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275625891", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10014270", "operatingCashflow": "1356395737", "capitalExpenditures": "336001927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-917462911", "cashflowFromInvestment": "-409613024", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-277474261", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "584641425", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 3811999000, "cost_of_revenue": 3313399000, "gross_profit": 498600000, "ebit": 346026000, "ebitda": 799571000, "pretax_income": 60252000, "tax_provision": 124477000, "net_income": -64248000, "net_income_to_common": -64248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 755165000, "total_current_assets": 1377422000, "total_assets": 5546166000, "short_term_debt": 513976000, "long_term_debt": 2936961000, "total_debt": 3450937000, "total_liabilities": 6276998000, "total_equity": -732801000, "shares_outstanding": 13642395, "goodwill_and_intangibles": 1063903136 }, "cash_flow": { "operating_cash_flow": -209280158, "capital_expenditure": 200656242, "free_cash_flow": -8623916, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210627, "ticker_id": 99, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346026000", "ebitda": "799571000", "netIncome": "-64248000", "grossProfit": "498600000", "depreciation": "None", "totalRevenue": "3811999000", "costOfRevenue": "3313399000", "interestIncome": "15334000", "incomeBeforeTax": "60252000", "interestExpense": "285774000", "operatingIncome": "47638000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "124477000", "reportedCurrency": "USD", "netInterestIncome": "-391354000", "nonInterestIncome": "None", "operatingExpenses": "450962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3313399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453545000", "sellingGeneralAndAdministrative": "70854000", "netIncomeFromContinuingOperations": "-64225000" }, "balance": { "goodwill": "503616141", "inventory": "96967000", "commonStock": "4598016000", "currentDebt": "None", "investments": "None", "totalAssets": "5546166000", "longTermDebt": "2936961000", "shortTermDebt": "513976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "560286995", "reportedCurrency": "USD", "retainedEarnings": "-3212155000", "totalLiabilities": "6276998000", "otherCurrentAssets": "133478000", "totalCurrentAssets": "1377422000", "currentLongTermDebt": "184401000", "longTermInvestments": "30181000", "shortTermInvestments": "0", "currentNetReceivables": "391812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4168744000", "currentAccountsPayable": "842227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5441729000", "totalShareholderEquity": "-732801000", "capitalLeaseObligations": "2320367000", "otherCurrentLiabilities": "1066736000", "totalCurrentLiabilities": "2602978000", "otherNonCurrentLiabilities": "211443000", "totalNonCurrentLiabilities": "3674020000", "cashAndShortTermInvestments": "755165000", "commonStockSharesOutstanding": "13642395", "intangibleAssetsExcludingGoodwill": "560286995", "cashAndCashEquivalentsAtCarryingValue": "755165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64501703", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19597080", "operatingCashflow": "-209280158", "capitalExpenditures": "200656242", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "598022191", "cashflowFromInvestment": "-526178610", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42572449", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455333958", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3811999000, "cost_of_revenue": 3313399000, "gross_profit": 498600000, "research_and_development": null, "selling_general_admin": 70854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346026000, "depreciation_amortisation": 453545000, "ebitda": 799571000, "interest_expense": 285774000, "interest_income": null, "other_non_operating": null, "pretax_income": 60252000, "tax_provision": 124477000, "effective_tax_rate": null, "net_income": -64248000, "net_income_continuing_ops": -64225000, "net_income_to_common": -64248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 755165000, "short_term_investments": 0, "net_receivables": 391812000, "inventory": 96967000, "other_current_assets": null, "total_current_assets": 1377422000, "net_ppe": null, "goodwill": 503616141, "intangible_assets": 560286995, "goodwill_and_intangibles": 1063903136, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4168744000, "total_assets": 5546166000, "short_term_debt": 513976000, "accounts_payable": 842227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2602978000, "long_term_debt": 2936961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3674020000, "total_liabilities": 6276998000, "total_debt": 3450937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3212155000, "total_equity": -732801000, "shares_outstanding": 13642395, "operating_cash_flow": -209280158, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200656242, "acquisitions": null, "other_investing": null, "investing_cash_flow": -526178610, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 598022191, "free_cash_flow": -8623916, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "346026000", "ebitda": "799571000", "netIncome": "-64248000", "grossProfit": "498600000", "depreciation": "None", "totalRevenue": "3811999000", "costOfRevenue": "3313399000", "interestIncome": "15334000", "incomeBeforeTax": "60252000", "interestExpense": "285774000", "operatingIncome": "47638000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "124477000", "reportedCurrency": "USD", "netInterestIncome": "-391354000", "nonInterestIncome": "None", "operatingExpenses": "450962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3313399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453545000", "sellingGeneralAndAdministrative": "70854000", "netIncomeFromContinuingOperations": "-64225000" }, "balance": { "goodwill": "503616141", "inventory": "96967000", "commonStock": "4598016000", "currentDebt": "None", "investments": "None", "totalAssets": "5546166000", "longTermDebt": "2936961000", "shortTermDebt": "513976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "560286995", "reportedCurrency": "USD", "retainedEarnings": "-3212155000", "totalLiabilities": "6276998000", "otherCurrentAssets": "133478000", "totalCurrentAssets": "1377422000", "currentLongTermDebt": "184401000", "longTermInvestments": "30181000", "shortTermInvestments": "0", "currentNetReceivables": "391812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4168744000", "currentAccountsPayable": "842227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5441729000", "totalShareholderEquity": "-732801000", "capitalLeaseObligations": "2320367000", "otherCurrentLiabilities": "1066736000", "totalCurrentLiabilities": "2602978000", "otherNonCurrentLiabilities": "211443000", "totalNonCurrentLiabilities": "3674020000", "cashAndShortTermInvestments": "755165000", "commonStockSharesOutstanding": "13642395", "intangibleAssetsExcludingGoodwill": "560286995", "cashAndCashEquivalentsAtCarryingValue": "755165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64501703", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19597080", "operatingCashflow": "-209280158", "capitalExpenditures": "200656242", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "598022191", "cashflowFromInvestment": "-526178610", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42572449", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455333958", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 2237733000, "cost_of_revenue": 2209652000, "gross_profit": 28081000, "ebit": -910097000, "ebitda": -440198000, "pretax_income": -1132772000, "tax_provision": -113349000, "net_income": -1019446000, "net_income_to_common": -1019446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 946958321, "total_current_assets": 1287715137, "total_assets": 4243524137, "short_term_debt": 1907274748, "long_term_debt": 1805343349.95, "total_debt": 3712618097.95, "total_liabilities": 6906787354, "total_equity": -2663501270, "shares_outstanding": 13642396, "goodwill_and_intangibles": 73871689 }, "cash_flow": { "operating_cash_flow": 77465947, "capital_expenditure": 190915737, "free_cash_flow": 268381684, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210628, "ticker_id": 99, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-910097000", "ebitda": "-440198000", "netIncome": "-1019446000", "grossProfit": "28081000", "depreciation": "None", "totalRevenue": "2237733000", "costOfRevenue": "2209652000", "interestIncome": "4026140.92", "incomeBeforeTax": "-1132772000", "interestExpense": "222675000", "operatingIncome": "-297974000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-113349000", "reportedCurrency": "MXN", "netInterestIncome": "-403805140.23", "nonInterestIncome": "None", "operatingExpenses": "326055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2209652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469899000", "sellingGeneralAndAdministrative": "82336000", "netIncomeFromContinuingOperations": "-917672676.63" }, "balance": { "goodwill": "0", "inventory": "77652741", "commonStock": "173196667", "currentDebt": "None", "investments": "None", "totalAssets": "4243524137", "longTermDebt": "1805343349.95", "shortTermDebt": "1907274748", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "73871689", "reportedCurrency": "USD", "retainedEarnings": "-3008400908", "totalLiabilities": "6906787354", "otherCurrentAssets": "136662954", "totalCurrentAssets": "1287715137", "currentLongTermDebt": "1381464966.29", "longTermInvestments": "8314179.61", "shortTermInvestments": "0", "currentNetReceivables": "126441121", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2955809000", "currentAccountsPayable": "687008892", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1805343349", "totalShareholderEquity": "-2663501270", "capitalLeaseObligations": "525809782.08", "otherCurrentLiabilities": "4047474526", "totalCurrentLiabilities": "4862681000", "otherNonCurrentLiabilities": "1805238000", "totalNonCurrentLiabilities": "2046867000", "cashAndShortTermInvestments": "946958321", "commonStockSharesOutstanding": "13642396", "intangibleAssetsExcludingGoodwill": "73871689", "cashAndCashEquivalentsAtCarryingValue": "946958321", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-925662259", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10124270", "operatingCashflow": "77465947", "capitalExpenditures": "190915737", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "653550732", "cashflowFromInvestment": "-141837124", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "468790979", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2237733000, "cost_of_revenue": 2209652000, "gross_profit": 28081000, "research_and_development": null, "selling_general_admin": 82336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -910097000, "depreciation_amortisation": 469899000, "ebitda": -440198000, "interest_expense": 222675000, "interest_income": null, "other_non_operating": null, "pretax_income": -1132772000, "tax_provision": -113349000, "effective_tax_rate": null, "net_income": -1019446000, "net_income_continuing_ops": -917672676.63, "net_income_to_common": -1019446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 946958321, "short_term_investments": 0, "net_receivables": 126441121, "inventory": 77652741, "other_current_assets": null, "total_current_assets": 1287715137, "net_ppe": null, "goodwill": 0, "intangible_assets": 73871689, "goodwill_and_intangibles": 73871689, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2955809000, "total_assets": 4243524137, "short_term_debt": 1907274748, "accounts_payable": 687008892, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4862681000, "long_term_debt": 1805343349.95, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2046867000, "total_liabilities": 6906787354, "total_debt": 3712618097.95, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3008400908, "total_equity": -2663501270, "shares_outstanding": 13642396, "operating_cash_flow": 77465947, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190915737, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141837124, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 653550732, "free_cash_flow": 268381684, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-910097000", "ebitda": "-440198000", "netIncome": "-1019446000", "grossProfit": "28081000", "depreciation": "None", "totalRevenue": "2237733000", "costOfRevenue": "2209652000", "interestIncome": "4026140.92", "incomeBeforeTax": "-1132772000", "interestExpense": "222675000", "operatingIncome": "-297974000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-113349000", "reportedCurrency": "MXN", "netInterestIncome": "-403805140.23", "nonInterestIncome": "None", "operatingExpenses": "326055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2209652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469899000", "sellingGeneralAndAdministrative": "82336000", "netIncomeFromContinuingOperations": "-917672676.63" }, "balance": { "goodwill": "0", "inventory": "77652741", "commonStock": "173196667", "currentDebt": "None", "investments": "None", "totalAssets": "4243524137", "longTermDebt": "1805343349.95", "shortTermDebt": "1907274748", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "73871689", "reportedCurrency": "USD", "retainedEarnings": "-3008400908", "totalLiabilities": "6906787354", "otherCurrentAssets": "136662954", "totalCurrentAssets": "1287715137", "currentLongTermDebt": "1381464966.29", "longTermInvestments": "8314179.61", "shortTermInvestments": "0", "currentNetReceivables": "126441121", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2955809000", "currentAccountsPayable": "687008892", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1805343349", "totalShareholderEquity": "-2663501270", "capitalLeaseObligations": "525809782.08", "otherCurrentLiabilities": "4047474526", "totalCurrentLiabilities": "4862681000", "otherNonCurrentLiabilities": "1805238000", "totalNonCurrentLiabilities": "2046867000", "cashAndShortTermInvestments": "946958321", "commonStockSharesOutstanding": "13642396", "intangibleAssetsExcludingGoodwill": "73871689", "cashAndCashEquivalentsAtCarryingValue": "946958321", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-925662259", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10124270", "operatingCashflow": "77465947", "capitalExpenditures": "190915737", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "653550732", "cashflowFromInvestment": "-141837124", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "468790979", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1326520347, "cost_of_revenue": 1932368465, "gross_profit": -605848117, "ebit": -820336866, "ebitda": -226525276, "pretax_income": -1999076840, "tax_provision": -21114837, "net_income": -1977979071, "net_income_to_common": -1977979071, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 411596296, "total_current_assets": 689658076, "total_assets": 4001634889, "short_term_debt": 3174767207, "long_term_debt": null, "total_debt": 3174767207, "total_liabilities": 5655378083, "total_equity": -1653964317, "shares_outstanding": 13645505, "goodwill_and_intangibles": 76751148 }, "cash_flow": { "operating_cash_flow": -22066121, "capital_expenditure": 171130039, "free_cash_flow": 149063918, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210629, "ticker_id": 99, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-820336866", "ebitda": "-226525276", "netIncome": "-1977979071", "grossProfit": "-605848117", "depreciation": "None", "totalRevenue": "1326520347", "costOfRevenue": "1932368465", "interestIncome": "None", "incomeBeforeTax": "-1999076840", "interestExpense": "230140331", "operatingIncome": "-820336866", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-21114837", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "214488753", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1932368465", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593811590", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "68234774", "commonStock": "177894808", "currentDebt": "None", "investments": "None", "totalAssets": "4001634889", "longTermDebt": "None", "shortTermDebt": "3174767207", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "76751148", "reportedCurrency": "None", "retainedEarnings": "-2151304459", "totalLiabilities": "5655378083", "otherCurrentAssets": "18807810", "totalCurrentAssets": "689658076", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1887882", "currentNetReceivables": "189131314", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3311976813", "currentAccountsPayable": "976386740", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3734913151", "totalShareholderEquity": "-1653964317", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "277703598", "totalCurrentLiabilities": "4856663421", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "798714662", "cashAndShortTermInvestments": "411596296", "commonStockSharesOutstanding": "13645505", "intangibleAssetsExcludingGoodwill": "76751148", "cashAndCashEquivalentsAtCarryingValue": "411596296", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1977979071", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "415739", "operatingCashflow": "-22066121", "capitalExpenditures": "171130039", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254109764", "cashflowFromInvestment": "-267924309", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-828966", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593811590", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1326520347, "cost_of_revenue": 1932368465, "gross_profit": -605848117, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -820336866, "depreciation_amortisation": 593811590, "ebitda": -226525276, "interest_expense": 230140331, "interest_income": null, "other_non_operating": null, "pretax_income": -1999076840, "tax_provision": -21114837, "effective_tax_rate": null, "net_income": -1977979071, "net_income_continuing_ops": null, "net_income_to_common": -1977979071, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 411596296, "short_term_investments": 1887882, "net_receivables": 189131314, "inventory": 68234774, "other_current_assets": null, "total_current_assets": 689658076, "net_ppe": null, "goodwill": null, "intangible_assets": 76751148, "goodwill_and_intangibles": 76751148, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3311976813, "total_assets": 4001634889, "short_term_debt": 3174767207, "accounts_payable": 976386740, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4856663421, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 798714662, "total_liabilities": 5655378083, "total_debt": 3174767207, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2151304459, "total_equity": -1653964317, "shares_outstanding": 13645505, "operating_cash_flow": -22066121, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171130039, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267924309, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 254109764, "free_cash_flow": 149063918, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-820336866", "ebitda": "-226525276", "netIncome": "-1977979071", "grossProfit": "-605848117", "depreciation": "None", "totalRevenue": "1326520347", "costOfRevenue": "1932368465", "interestIncome": "None", "incomeBeforeTax": "-1999076840", "interestExpense": "230140331", "operatingIncome": "-820336866", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-21114837", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "214488753", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1932368465", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593811590", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "68234774", "commonStock": "177894808", "currentDebt": "None", "investments": "None", "totalAssets": "4001634889", "longTermDebt": "None", "shortTermDebt": "3174767207", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "76751148", "reportedCurrency": "None", "retainedEarnings": "-2151304459", "totalLiabilities": "5655378083", "otherCurrentAssets": "18807810", "totalCurrentAssets": "689658076", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1887882", "currentNetReceivables": "189131314", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3311976813", "currentAccountsPayable": "976386740", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3734913151", "totalShareholderEquity": "-1653964317", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "277703598", "totalCurrentLiabilities": "4856663421", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "798714662", "cashAndShortTermInvestments": "411596296", "commonStockSharesOutstanding": "13645505", "intangibleAssetsExcludingGoodwill": "76751148", "cashAndCashEquivalentsAtCarryingValue": "411596296", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1977979071", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "415739", "operatingCashflow": "-22066121", "capitalExpenditures": "171130039", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254109764", "cashflowFromInvestment": "-267924309", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-828966", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593811590", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210631, "ticker_id": 99, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "cashflow": { "netIncome": "-2400000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "cashflow": { "netIncome": "-2400000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1341000000, "cost_of_revenue": 1078000000, "gross_profit": 263000000, "ebit": 278733000, "ebitda": 142000000, "pretax_income": 13000000, "tax_provision": 2000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_assets": 7236000000, "short_term_debt": 456000000, "long_term_debt": 3528000000, "total_debt": 3984000000, "total_liabilities": 7817000000, "total_equity": -583050000, "shares_outstanding": 145903409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201396466, "capital_expenditure": 70138077, "free_cash_flow": 271534543, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210614, "ticker_id": 99, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278733000", "ebitda": "142000000", "netIncome": "11000000", "grossProfit": "263000000", "depreciation": "None", "totalRevenue": "1341000000", "costOfRevenue": "1078000000", "interestIncome": "None", "incomeBeforeTax": "13000000", "interestExpense": "129000000", "operatingIncome": "143000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-129000000", "nonInterestIncome": "None", "operatingExpenses": "120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1078000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193432000", "sellingGeneralAndAdministrative": "148972000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "None", "inventory": "185000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7236000000", "longTermDebt": "3528000000", "shortTermDebt": "456000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7817000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "2083000000", "currentLongTermDebt": "456000000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "771000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3984000000", "totalShareholderEquity": "-583050000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2755000000", "totalCurrentLiabilities": "3211000000", "otherNonCurrentLiabilities": "1078000000", "totalNonCurrentLiabilities": "4606000000", "cashAndShortTermInvestments": "1018000000", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1018000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11021697", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-11078809", "operatingCashflow": "201396466", "capitalExpenditures": "70138077", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108213026", "cashflowFromInvestment": "-96189356", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205294844", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190374768", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1341000000, "cost_of_revenue": 1078000000, "gross_profit": 263000000, "research_and_development": null, "selling_general_admin": 148972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278733000, "depreciation_amortisation": 193432000, "ebitda": 142000000, "interest_expense": 129000000, "interest_income": null, "other_non_operating": null, "pretax_income": 13000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 11000000, "net_income_continuing_ops": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1018000000, "short_term_investments": 27000000, "net_receivables": 771000000, "inventory": 185000000, "other_current_assets": null, "total_current_assets": 2083000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5154000000, "total_assets": 7236000000, "short_term_debt": 456000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3211000000, "long_term_debt": 3528000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4606000000, "total_liabilities": 7817000000, "total_debt": 3984000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -583050000, "shares_outstanding": 145903409, "operating_cash_flow": 201396466, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70138077, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96189356, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108213026, "free_cash_flow": 271534543, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278733000", "ebitda": "142000000", "netIncome": "11000000", "grossProfit": "263000000", "depreciation": "None", "totalRevenue": "1341000000", "costOfRevenue": "1078000000", "interestIncome": "None", "incomeBeforeTax": "13000000", "interestExpense": "129000000", "operatingIncome": "143000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-129000000", "nonInterestIncome": "None", "operatingExpenses": "120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1078000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193432000", "sellingGeneralAndAdministrative": "148972000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "None", "inventory": "185000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7236000000", "longTermDebt": "3528000000", "shortTermDebt": "456000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7817000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "2083000000", "currentLongTermDebt": "456000000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "771000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3984000000", "totalShareholderEquity": "-583050000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2755000000", "totalCurrentLiabilities": "3211000000", "otherNonCurrentLiabilities": "1078000000", "totalNonCurrentLiabilities": "4606000000", "cashAndShortTermInvestments": "1018000000", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1018000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11021697", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-11078809", "operatingCashflow": "201396466", "capitalExpenditures": "70138077", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108213026", "cashflowFromInvestment": "-96189356", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205294844", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190374768", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1437978000, "cost_of_revenue": 915605000, "gross_profit": 522373000, "ebit": 278733000, "ebitda": 472165000, "pretax_income": 180273000, "tax_provision": 15357000, "net_income": 164916000, "net_income_to_common": 164916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055008925, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 346040233, "capital_expenditure": 122234343, "free_cash_flow": 468274576, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210615, "ticker_id": 99, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278733000", "ebitda": "472165000", "netIncome": "164916000", "grossProfit": "522373000", "depreciation": "None", "totalRevenue": "1437978000", "costOfRevenue": "915605000", "interestIncome": "6695000", "incomeBeforeTax": "180273000", "interestExpense": "98460000", "operatingIncome": "211397000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15357000", "reportedCurrency": "USD", "netInterestIncome": "-123000000", "nonInterestIncome": "None", "operatingExpenses": "310976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193432000", "sellingGeneralAndAdministrative": "148972000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "503573000", "inventory": "174003443", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7193142349", "longTermDebt": "3604000000", "shortTermDebt": "451008925", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "594586000", "reportedCurrency": "USD", "retainedEarnings": "-1968598000", "totalLiabilities": "7785154065", "otherCurrentAssets": "79001565", "totalCurrentAssets": "1980039184", "currentLongTermDebt": "451000000", "longTermInvestments": "10659000", "shortTermInvestments": "None", "currentNetReceivables": "703013912", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5213103165", "currentAccountsPayable": "1404352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055080248", "totalShareholderEquity": "-592011715", "capitalLeaseObligations": "2956142000", "otherCurrentLiabilities": "2645052344", "totalCurrentLiabilities": "3096061269", "otherNonCurrentLiabilities": "1085000000", "totalNonCurrentLiabilities": "4689092795", "cashAndShortTermInvestments": "1024020264", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "594586000", "cashAndCashEquivalentsAtCarryingValue": "1024020264", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165189977", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8993513", "operatingCashflow": "346040233", "capitalExpenditures": "122234343", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199560811", "cashflowFromInvestment": "-61061347", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205294844", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193222216", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1437978000, "cost_of_revenue": 915605000, "gross_profit": 522373000, "research_and_development": null, "selling_general_admin": 148972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278733000, "depreciation_amortisation": 193432000, "ebitda": 472165000, "interest_expense": 98460000, "interest_income": null, "other_non_operating": null, "pretax_income": 180273000, "tax_provision": 15357000, "effective_tax_rate": null, "net_income": 164916000, "net_income_continuing_ops": 165000000, "net_income_to_common": 164916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1024020264, "short_term_investments": null, "net_receivables": 703013912, "inventory": 174003443, "other_current_assets": null, "total_current_assets": 1980039184, "net_ppe": null, "goodwill": 503573000, "intangible_assets": 594586000, "goodwill_and_intangibles": 1098159000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5213103165, "total_assets": 7193142349, "short_term_debt": 451008925, "accounts_payable": 1404352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3096061269, "long_term_debt": 3604000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4689092795, "total_liabilities": 7785154065, "total_debt": 4055008925, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1968598000, "total_equity": -592011715, "shares_outstanding": 145903409, "operating_cash_flow": 346040233, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122234343, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61061347, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199560811, "free_cash_flow": 468274576, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278733000", "ebitda": "472165000", "netIncome": "164916000", "grossProfit": "522373000", "depreciation": "None", "totalRevenue": "1437978000", "costOfRevenue": "915605000", "interestIncome": "6695000", "incomeBeforeTax": "180273000", "interestExpense": "98460000", "operatingIncome": "211397000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15357000", "reportedCurrency": "USD", "netInterestIncome": "-123000000", "nonInterestIncome": "None", "operatingExpenses": "310976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193432000", "sellingGeneralAndAdministrative": "148972000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "503573000", "inventory": "174003443", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7193142349", "longTermDebt": "3604000000", "shortTermDebt": "451008925", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "594586000", "reportedCurrency": "USD", "retainedEarnings": "-1968598000", "totalLiabilities": "7785154065", "otherCurrentAssets": "79001565", "totalCurrentAssets": "1980039184", "currentLongTermDebt": "451000000", "longTermInvestments": "10659000", "shortTermInvestments": "None", "currentNetReceivables": "703013912", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5213103165", "currentAccountsPayable": "1404352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055080248", "totalShareholderEquity": "-592011715", "capitalLeaseObligations": "2956142000", "otherCurrentLiabilities": "2645052344", "totalCurrentLiabilities": "3096061269", "otherNonCurrentLiabilities": "1085000000", "totalNonCurrentLiabilities": "4689092795", "cashAndShortTermInvestments": "1024020264", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "594586000", "cashAndCashEquivalentsAtCarryingValue": "1024020264", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165189977", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8993513", "operatingCashflow": "346040233", "capitalExpenditures": "122234343", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199560811", "cashflowFromInvestment": "-61061347", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205294844", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193222216", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1424888000, "cost_of_revenue": 1057120000, "gross_profit": 367768000, "ebit": 218063000, "ebitda": 402210000, "pretax_income": 121222000, "tax_provision": 24244000, "net_income": 96978000, "net_income_to_common": 96978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 934088377, "total_current_assets": 1892580678, "total_assets": 6928802418, "short_term_debt": 492274644, "long_term_debt": 3498495000, "total_debt": 3990769644, "total_liabilities": 7635215172, "total_equity": -708462832, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1081823971 }, "cash_flow": { "operating_cash_flow": 220160619, "capital_expenditure": 96997439, "free_cash_flow": 317158058, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210617, "ticker_id": 99, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218063000", "ebitda": "402210000", "netIncome": "96978000", "grossProfit": "367768000", "depreciation": "None", "totalRevenue": "1424888000", "costOfRevenue": "1057120000", "interestIncome": "6620000", "incomeBeforeTax": "121222000", "interestExpense": "96841000", "operatingIncome": "249179000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24244000", "reportedCurrency": "USD", "netInterestIncome": "-120443000", "nonInterestIncome": "None", "operatingExpenses": "118589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1057120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184147000", "sellingGeneralAndAdministrative": "92488000", "netIncomeFromContinuingOperations": "96978000" }, "balance": { "goodwill": "503592072", "inventory": "165228257", "commonStock": "3543293197", "currentDebt": "None", "investments": "None", "totalAssets": "6928802418", "longTermDebt": "3498495000", "shortTermDebt": "492274644", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "578231899", "reportedCurrency": "USD", "retainedEarnings": "-2133459801", "totalLiabilities": "7635215172", "otherCurrentAssets": "80773060", "totalCurrentAssets": "1892580678", "currentLongTermDebt": "None", "longTermInvestments": "21937000", "shortTermInvestments": "None", "currentNetReceivables": "712490984", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5036221739", "currentAccountsPayable": "1306550483", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3990902149", "totalShareholderEquity": "-708462832", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1298715187", "totalCurrentLiabilities": "3097540314", "otherNonCurrentLiabilities": "333318000", "totalNonCurrentLiabilities": "4537674857", "cashAndShortTermInvestments": "934088377", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "578231899", "cashAndCashEquivalentsAtCarryingValue": "934088377", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97140396", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5972677", "operatingCashflow": "220160619", "capitalExpenditures": "96997439", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102745298", "cashflowFromInvestment": "-110885662", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184455367", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1424888000, "cost_of_revenue": 1057120000, "gross_profit": 367768000, "research_and_development": null, "selling_general_admin": 92488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218063000, "depreciation_amortisation": 184147000, "ebitda": 402210000, "interest_expense": 96841000, "interest_income": null, "other_non_operating": null, "pretax_income": 121222000, "tax_provision": 24244000, "effective_tax_rate": null, "net_income": 96978000, "net_income_continuing_ops": 96978000, "net_income_to_common": 96978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 934088377, "short_term_investments": null, "net_receivables": 712490984, "inventory": 165228257, "other_current_assets": null, "total_current_assets": 1892580678, "net_ppe": null, "goodwill": 503592072, "intangible_assets": 578231899, "goodwill_and_intangibles": 1081823971, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5036221739, "total_assets": 6928802418, "short_term_debt": 492274644, "accounts_payable": 1306550483, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3097540314, "long_term_debt": 3498495000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4537674857, "total_liabilities": 7635215172, "total_debt": 3990769644, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2133459801, "total_equity": -708462832, "shares_outstanding": 145903409, "operating_cash_flow": 220160619, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96997439, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110885662, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102745298, "free_cash_flow": 317158058, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218063000", "ebitda": "402210000", "netIncome": "96978000", "grossProfit": "367768000", "depreciation": "None", "totalRevenue": "1424888000", "costOfRevenue": "1057120000", "interestIncome": "6620000", "incomeBeforeTax": "121222000", "interestExpense": "96841000", "operatingIncome": "249179000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24244000", "reportedCurrency": "USD", "netInterestIncome": "-120443000", "nonInterestIncome": "None", "operatingExpenses": "118589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1057120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184147000", "sellingGeneralAndAdministrative": "92488000", "netIncomeFromContinuingOperations": "96978000" }, "balance": { "goodwill": "503592072", "inventory": "165228257", "commonStock": "3543293197", "currentDebt": "None", "investments": "None", "totalAssets": "6928802418", "longTermDebt": "3498495000", "shortTermDebt": "492274644", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "578231899", "reportedCurrency": "USD", "retainedEarnings": "-2133459801", "totalLiabilities": "7635215172", "otherCurrentAssets": "80773060", "totalCurrentAssets": "1892580678", "currentLongTermDebt": "None", "longTermInvestments": "21937000", "shortTermInvestments": "None", "currentNetReceivables": "712490984", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5036221739", "currentAccountsPayable": "1306550483", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3990902149", "totalShareholderEquity": "-708462832", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1298715187", "totalCurrentLiabilities": "3097540314", "otherNonCurrentLiabilities": "333318000", "totalNonCurrentLiabilities": "4537674857", "cashAndShortTermInvestments": "934088377", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "578231899", "cashAndCashEquivalentsAtCarryingValue": "934088377", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97140396", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5972677", "operatingCashflow": "220160619", "capitalExpenditures": "96997439", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102745298", "cashflowFromInvestment": "-110885662", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184455367", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1330111011, "cost_of_revenue": 984123117, "gross_profit": 345987894, "ebit": 235860754, "ebitda": 417782738, "pretax_income": 86151990, "tax_provision": 17229385, "net_income": 68922605, "net_income_to_common": 68922605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 922410161, "total_current_assets": 1828378086, "total_assets": 6821331202, "short_term_debt": 479499730, "long_term_debt": 1097664000, "total_debt": 1577163730, "total_liabilities": 7626399813, "total_equity": -807118515, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1080988796 }, "cash_flow": { "operating_cash_flow": 169905262, "capital_expenditure": 48249882, "free_cash_flow": 218155144, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210618, "ticker_id": 99, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235860754", "ebitda": "417782738", "netIncome": "68922605", "grossProfit": "345987894", "depreciation": "None", "totalRevenue": "1330111011", "costOfRevenue": "984123117", "interestIncome": "9028000", "incomeBeforeTax": "86151990", "interestExpense": "120414352", "operatingIncome": "235860754", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17229385", "reportedCurrency": "USD", "netInterestIncome": "-115257000", "nonInterestIncome": "None", "operatingExpenses": "110127139", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "984123117", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181921984", "sellingGeneralAndAdministrative": "85963000", "netIncomeFromContinuingOperations": "68077000" }, "balance": { "goodwill": "503549614", "inventory": "158859622", "commonStock": "3542994455", "currentDebt": "None", "investments": "None", "totalAssets": "6821331202", "longTermDebt": "1097664000", "shortTermDebt": "479499730", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "577439182", "reportedCurrency": "USD", "retainedEarnings": "-2231343371", "totalLiabilities": "7626399813", "otherCurrentAssets": "71330688", "totalCurrentAssets": "1828378086", "currentLongTermDebt": "49644000", "longTermInvestments": "19779000", "shortTermInvestments": "None", "currentNetReceivables": "675777615", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4992953116", "currentAccountsPayable": "1284248356", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3959546110", "totalShareholderEquity": "-807118515", "capitalLeaseObligations": "2812422000", "otherCurrentLiabilities": "1396279155", "totalCurrentLiabilities": "3160027241", "otherNonCurrentLiabilities": "313604000", "totalNonCurrentLiabilities": "4466372572", "cashAndShortTermInvestments": "922410161", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "577439182", "cashAndCashEquivalentsAtCarryingValue": "922410161", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68922605", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7534344", "operatingCashflow": "169905262", "capitalExpenditures": "48249882", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88980471", "cashflowFromInvestment": "-23412134", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181921984", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1330111011, "cost_of_revenue": 984123117, "gross_profit": 345987894, "research_and_development": null, "selling_general_admin": 85963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235860754, "depreciation_amortisation": 181921984, "ebitda": 417782738, "interest_expense": 120414352, "interest_income": null, "other_non_operating": null, "pretax_income": 86151990, "tax_provision": 17229385, "effective_tax_rate": null, "net_income": 68922605, "net_income_continuing_ops": 68077000, "net_income_to_common": 68922605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 922410161, "short_term_investments": null, "net_receivables": 675777615, "inventory": 158859622, "other_current_assets": null, "total_current_assets": 1828378086, "net_ppe": null, "goodwill": 503549614, "intangible_assets": 577439182, "goodwill_and_intangibles": 1080988796, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4992953116, "total_assets": 6821331202, "short_term_debt": 479499730, "accounts_payable": 1284248356, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3160027241, "long_term_debt": 1097664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4466372572, "total_liabilities": 7626399813, "total_debt": 1577163730, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2231343371, "total_equity": -807118515, "shares_outstanding": 145903409, "operating_cash_flow": 169905262, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48249882, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23412134, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88980471, "free_cash_flow": 218155144, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235860754", "ebitda": "417782738", "netIncome": "68922605", "grossProfit": "345987894", "depreciation": "None", "totalRevenue": "1330111011", "costOfRevenue": "984123117", "interestIncome": "9028000", "incomeBeforeTax": "86151990", "interestExpense": "120414352", "operatingIncome": "235860754", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17229385", "reportedCurrency": "USD", "netInterestIncome": "-115257000", "nonInterestIncome": "None", "operatingExpenses": "110127139", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "984123117", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181921984", "sellingGeneralAndAdministrative": "85963000", "netIncomeFromContinuingOperations": "68077000" }, "balance": { "goodwill": "503549614", "inventory": "158859622", "commonStock": "3542994455", "currentDebt": "None", "investments": "None", "totalAssets": "6821331202", "longTermDebt": "1097664000", "shortTermDebt": "479499730", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "577439182", "reportedCurrency": "USD", "retainedEarnings": "-2231343371", "totalLiabilities": "7626399813", "otherCurrentAssets": "71330688", "totalCurrentAssets": "1828378086", "currentLongTermDebt": "49644000", "longTermInvestments": "19779000", "shortTermInvestments": "None", "currentNetReceivables": "675777615", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4992953116", "currentAccountsPayable": "1284248356", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3959546110", "totalShareholderEquity": "-807118515", "capitalLeaseObligations": "2812422000", "otherCurrentLiabilities": "1396279155", "totalCurrentLiabilities": "3160027241", "otherNonCurrentLiabilities": "313604000", "totalNonCurrentLiabilities": "4466372572", "cashAndShortTermInvestments": "922410161", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "577439182", "cashAndCashEquivalentsAtCarryingValue": "922410161", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68922605", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7534344", "operatingCashflow": "169905262", "capitalExpenditures": "48249882", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88980471", "cashflowFromInvestment": "-23412134", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181921984", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1184000000, "cost_of_revenue": 938000000, "gross_profit": 246000000, "ebit": -31020000, "ebitda": 142000000, "pretax_income": 27000000, "tax_provision": 5000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 839999378, "total_current_assets": 1649998779, "total_assets": 6617995102, "short_term_debt": 464999655, "long_term_debt": 3483474000, "total_debt": 3948473655, "total_liabilities": 7491994455, "total_equity": -873999353, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1079070000 }, "cash_flow": { "operating_cash_flow": 179833373, "capital_expenditure": 68091273, "free_cash_flow": 247924646, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210619, "ticker_id": 99, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31020000", "ebitda": "142000000", "netIncome": "22000000", "grossProfit": "246000000", "depreciation": "None", "totalRevenue": "1184000000", "costOfRevenue": "938000000", "interestIncome": "9294000", "incomeBeforeTax": "27000000", "interestExpense": "115000000", "operatingIncome": "139000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-109451000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "938000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173020000", "sellingGeneralAndAdministrative": "79422000", "netIncomeFromContinuingOperations": "21890000" }, "balance": { "goodwill": "503573000", "inventory": "150999888", "commonStock": "3543159000", "currentDebt": "None", "investments": "None", "totalAssets": "6617995102", "longTermDebt": "3483474000", "shortTermDebt": "464999655", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "575497000", "reportedCurrency": "USD", "retainedEarnings": "-2300613000", "totalLiabilities": "7491994455", "otherCurrentAssets": "68999950", "totalCurrentAssets": "1649998779", "currentLongTermDebt": "75993000", "longTermInvestments": "18238000", "shortTermInvestments": "None", "currentNetReceivables": "589999563", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4967996323", "currentAccountsPayable": "1249797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3948997077", "totalShareholderEquity": "-873999353", "capitalLeaseObligations": "389151000", "otherCurrentLiabilities": "1421201024", "totalCurrentLiabilities": "3135997679", "otherNonCurrentLiabilities": "307044000", "totalNonCurrentLiabilities": "4355996776", "cashAndShortTermInvestments": "839999378", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "575497000", "cashAndCashEquivalentsAtCarryingValue": "839999378", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21748909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10655872", "operatingCashflow": "179833373", "capitalExpenditures": "68091273", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106310336", "cashflowFromInvestment": "-75510145", "stockBasedCompensation": "689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171904808", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1184000000, "cost_of_revenue": 938000000, "gross_profit": 246000000, "research_and_development": null, "selling_general_admin": 79422000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31020000, "depreciation_amortisation": 173020000, "ebitda": 142000000, "interest_expense": 115000000, "interest_income": null, "other_non_operating": null, "pretax_income": 27000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 22000000, "net_income_continuing_ops": 21890000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 839999378, "short_term_investments": null, "net_receivables": 589999563, "inventory": 150999888, "other_current_assets": null, "total_current_assets": 1649998779, "net_ppe": null, "goodwill": 503573000, "intangible_assets": 575497000, "goodwill_and_intangibles": 1079070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4967996323, "total_assets": 6617995102, "short_term_debt": 464999655, "accounts_payable": 1249797000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3135997679, "long_term_debt": 3483474000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4355996776, "total_liabilities": 7491994455, "total_debt": 3948473655, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2300613000, "total_equity": -873999353, "shares_outstanding": 145903409, "operating_cash_flow": 179833373, "stock_based_compensation": 689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68091273, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75510145, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106310336, "free_cash_flow": 247924646, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31020000", "ebitda": "142000000", "netIncome": "22000000", "grossProfit": "246000000", "depreciation": "None", "totalRevenue": "1184000000", "costOfRevenue": "938000000", "interestIncome": "9294000", "incomeBeforeTax": "27000000", "interestExpense": "115000000", "operatingIncome": "139000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-109451000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "938000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173020000", "sellingGeneralAndAdministrative": "79422000", "netIncomeFromContinuingOperations": "21890000" }, "balance": { "goodwill": "503573000", "inventory": "150999888", "commonStock": "3543159000", "currentDebt": "None", "investments": "None", "totalAssets": "6617995102", "longTermDebt": "3483474000", "shortTermDebt": "464999655", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "575497000", "reportedCurrency": "USD", "retainedEarnings": "-2300613000", "totalLiabilities": "7491994455", "otherCurrentAssets": "68999950", "totalCurrentAssets": "1649998779", "currentLongTermDebt": "75993000", "longTermInvestments": "18238000", "shortTermInvestments": "None", "currentNetReceivables": "589999563", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4967996323", "currentAccountsPayable": "1249797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3948997077", "totalShareholderEquity": "-873999353", "capitalLeaseObligations": "389151000", "otherCurrentLiabilities": "1421201024", "totalCurrentLiabilities": "3135997679", "otherNonCurrentLiabilities": "307044000", "totalNonCurrentLiabilities": "4355996776", "cashAndShortTermInvestments": "839999378", "commonStockSharesOutstanding": "145903409", "intangibleAssetsExcludingGoodwill": "575497000", "cashAndCashEquivalentsAtCarryingValue": "839999378", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21748909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10655872", "operatingCashflow": "179833373", "capitalExpenditures": "68091273", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106310336", "cashflowFromInvestment": "-75510145", "stockBasedCompensation": "689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171904808", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1435155000, "cost_of_revenue": 894729000, "gross_profit": 540426000, "ebit": 157866000, "ebitda": 342097000, "pretax_income": 78001000, "tax_provision": 2560000, "net_income": 75429000, "net_income_to_common": 75429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 841932458, "total_current_assets": 1646512781, "total_assets": 6383075683, "short_term_debt": 448297000, "long_term_debt": 3252616000, "total_debt": 3700913000, "total_liabilities": 7282920703, "total_equity": -901894862, "shares_outstanding": 13642000, "goodwill_and_intangibles": 1080271187 }, "cash_flow": { "operating_cash_flow": 334474494, "capital_expenditure": 80323624, "free_cash_flow": 414798118, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210620, "ticker_id": 99, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157866000", "ebitda": "342097000", "netIncome": "75429000", "grossProfit": "540426000", "depreciation": "None", "totalRevenue": "1435155000", "costOfRevenue": "894729000", "interestIncome": "8919000", "incomeBeforeTax": "78001000", "interestExpense": "79865000", "operatingIncome": "237915000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2560000", "reportedCurrency": "USD", "netInterestIncome": "-133055000", "nonInterestIncome": "None", "operatingExpenses": "302511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "894729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184231000", "sellingGeneralAndAdministrative": "116078000", "netIncomeFromContinuingOperations": "75441000" }, "balance": { "goodwill": "503534399", "inventory": "139710290", "commonStock": "3525751721", "currentDebt": "None", "investments": "None", "totalAssets": "6383075683", "longTermDebt": "3252616000", "shortTermDebt": "448297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "576736788", "reportedCurrency": "USD", "retainedEarnings": "-2309951922", "totalLiabilities": "7282920703", "otherCurrentAssets": "70357608", "totalCurrentAssets": "1646512781", "currentLongTermDebt": "89046000", "longTermInvestments": "16978000", "shortTermInvestments": "None", "currentNetReceivables": "594512425", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4736562902", "currentAccountsPayable": "1355139117", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3700629315", "totalShareholderEquity": "-901894862", "capitalLeaseObligations": "359251000", "otherCurrentLiabilities": "1389502117", "totalCurrentLiabilities": "3192938234", "otherNonCurrentLiabilities": "300395000", "totalNonCurrentLiabilities": "4089982468", "cashAndShortTermInvestments": "841932458", "commonStockSharesOutstanding": "13642000", "intangibleAssetsExcludingGoodwill": "576736788", "cashAndCashEquivalentsAtCarryingValue": "841932458", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74020586", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7285882", "operatingCashflow": "334474494", "capitalExpenditures": "80323624", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79250072", "cashflowFromInvestment": "-108383098", "stockBasedCompensation": "1329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-409265209", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181626231", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1435155000, "cost_of_revenue": 894729000, "gross_profit": 540426000, "research_and_development": null, "selling_general_admin": 116078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157866000, "depreciation_amortisation": 184231000, "ebitda": 342097000, "interest_expense": 79865000, "interest_income": null, "other_non_operating": null, "pretax_income": 78001000, "tax_provision": 2560000, "effective_tax_rate": null, "net_income": 75429000, "net_income_continuing_ops": 75441000, "net_income_to_common": 75429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 841932458, "short_term_investments": null, "net_receivables": 594512425, "inventory": 139710290, "other_current_assets": null, "total_current_assets": 1646512781, "net_ppe": null, "goodwill": 503534399, "intangible_assets": 576736788, "goodwill_and_intangibles": 1080271187, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4736562902, "total_assets": 6383075683, "short_term_debt": 448297000, "accounts_payable": 1355139117, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3192938234, "long_term_debt": 3252616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4089982468, "total_liabilities": 7282920703, "total_debt": 3700913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2309951922, "total_equity": -901894862, "shares_outstanding": 13642000, "operating_cash_flow": 334474494, "stock_based_compensation": 1329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80323624, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108383098, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79250072, "free_cash_flow": 414798118, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157866000", "ebitda": "342097000", "netIncome": "75429000", "grossProfit": "540426000", "depreciation": "None", "totalRevenue": "1435155000", "costOfRevenue": "894729000", "interestIncome": "8919000", "incomeBeforeTax": "78001000", "interestExpense": "79865000", "operatingIncome": "237915000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2560000", "reportedCurrency": "USD", "netInterestIncome": "-133055000", "nonInterestIncome": "None", "operatingExpenses": "302511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "894729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184231000", "sellingGeneralAndAdministrative": "116078000", "netIncomeFromContinuingOperations": "75441000" }, "balance": { "goodwill": "503534399", "inventory": "139710290", "commonStock": "3525751721", "currentDebt": "None", "investments": "None", "totalAssets": "6383075683", "longTermDebt": "3252616000", "shortTermDebt": "448297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "576736788", "reportedCurrency": "USD", "retainedEarnings": "-2309951922", "totalLiabilities": "7282920703", "otherCurrentAssets": "70357608", "totalCurrentAssets": "1646512781", "currentLongTermDebt": "89046000", "longTermInvestments": "16978000", "shortTermInvestments": "None", "currentNetReceivables": "594512425", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4736562902", "currentAccountsPayable": "1355139117", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3700629315", "totalShareholderEquity": "-901894862", "capitalLeaseObligations": "359251000", "otherCurrentLiabilities": "1389502117", "totalCurrentLiabilities": "3192938234", "otherNonCurrentLiabilities": "300395000", "totalNonCurrentLiabilities": "4089982468", "cashAndShortTermInvestments": "841932458", "commonStockSharesOutstanding": "13642000", "intangibleAssetsExcludingGoodwill": "576736788", "cashAndCashEquivalentsAtCarryingValue": "841932458", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74020586", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7285882", "operatingCashflow": "334474494", "capitalExpenditures": "80323624", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79250072", "cashflowFromInvestment": "-108383098", "stockBasedCompensation": "1329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-409265209", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181626231", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1489828000, "cost_of_revenue": 1012689000, "gross_profit": 477139000, "ebit": 329168000, "ebitda": 494014000, "pretax_income": 254422000, "tax_provision": 59040000, "net_income": 195371000, "net_income_to_common": 195371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 712419989, "total_current_assets": 1544668246, "total_assets": 6259150555, "short_term_debt": 449132232, "long_term_debt": 672308000, "total_debt": 1121440232, "total_liabilities": 6842992454, "total_equity": -585880090, "shares_outstanding": 13928270, "goodwill_and_intangibles": 1073114906 }, "cash_flow": { "operating_cash_flow": 249440868, "capital_expenditure": 113455768, "free_cash_flow": 362896636, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210622, "ticker_id": 99, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "329168000", "ebitda": "494014000", "netIncome": "195371000", "grossProfit": "477139000", "depreciation": "None", "totalRevenue": "1489828000", "costOfRevenue": "1012689000", "interestIncome": "12892000", "incomeBeforeTax": "254422000", "interestExpense": "74746000", "operatingIncome": "331601000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "59040000", "reportedCurrency": "USD", "netInterestIncome": "-91642000", "nonInterestIncome": "None", "operatingExpenses": "145538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164846000", "sellingGeneralAndAdministrative": "103032000", "netIncomeFromContinuingOperations": "195382000" }, "balance": { "goodwill": "503620356", "inventory": "133000506", "commonStock": "3934334950", "currentDebt": "None", "investments": "None", "totalAssets": "6259150555", "longTermDebt": "672308000", "shortTermDebt": "449132232", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "569494550", "reportedCurrency": "USD", "retainedEarnings": "-2398136499", "totalLiabilities": "6842992454", "otherCurrentAssets": "60654704", "totalCurrentAssets": "1544668246", "currentLongTermDebt": "54324000", "longTermInvestments": "18266000", "shortTermInvestments": "None", "currentNetReceivables": "638593047", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4714482308", "currentAccountsPayable": "1279413304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3285129904", "totalShareholderEquity": "-585880090", "capitalLeaseObligations": "2558189000", "otherCurrentLiabilities": "1506505659", "totalCurrentLiabilities": "3235051195", "otherNonCurrentLiabilities": "243561000", "totalNonCurrentLiabilities": "3607941258", "cashAndShortTermInvestments": "712419989", "commonStockSharesOutstanding": "13928270", "intangibleAssetsExcludingGoodwill": "569494550", "cashAndCashEquivalentsAtCarryingValue": "712419989", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191832574", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-10907999", "operatingCashflow": "249440868", "capitalExpenditures": "113455768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531603726", "cashflowFromInvestment": "-132073534", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-405905846", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161860422", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1489828000, "cost_of_revenue": 1012689000, "gross_profit": 477139000, "research_and_development": null, "selling_general_admin": 103032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329168000, "depreciation_amortisation": 164846000, "ebitda": 494014000, "interest_expense": 74746000, "interest_income": null, "other_non_operating": null, "pretax_income": 254422000, "tax_provision": 59040000, "effective_tax_rate": null, "net_income": 195371000, "net_income_continuing_ops": 195382000, "net_income_to_common": 195371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 712419989, "short_term_investments": null, "net_receivables": 638593047, "inventory": 133000506, "other_current_assets": null, "total_current_assets": 1544668246, "net_ppe": null, "goodwill": 503620356, "intangible_assets": 569494550, "goodwill_and_intangibles": 1073114906, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4714482308, "total_assets": 6259150555, "short_term_debt": 449132232, "accounts_payable": 1279413304, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3235051195, "long_term_debt": 672308000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3607941258, "total_liabilities": 6842992454, "total_debt": 1121440232, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2398136499, "total_equity": -585880090, "shares_outstanding": 13928270, "operating_cash_flow": 249440868, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113455768, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132073534, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -531603726, "free_cash_flow": 362896636, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "329168000", "ebitda": "494014000", "netIncome": "195371000", "grossProfit": "477139000", "depreciation": "None", "totalRevenue": "1489828000", "costOfRevenue": "1012689000", "interestIncome": "12892000", "incomeBeforeTax": "254422000", "interestExpense": "74746000", "operatingIncome": "331601000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "59040000", "reportedCurrency": "USD", "netInterestIncome": "-91642000", "nonInterestIncome": "None", "operatingExpenses": "145538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164846000", "sellingGeneralAndAdministrative": "103032000", "netIncomeFromContinuingOperations": "195382000" }, "balance": { "goodwill": "503620356", "inventory": "133000506", "commonStock": "3934334950", "currentDebt": "None", "investments": "None", "totalAssets": "6259150555", "longTermDebt": "672308000", "shortTermDebt": "449132232", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "569494550", "reportedCurrency": "USD", "retainedEarnings": "-2398136499", "totalLiabilities": "6842992454", "otherCurrentAssets": "60654704", "totalCurrentAssets": "1544668246", "currentLongTermDebt": "54324000", "longTermInvestments": "18266000", "shortTermInvestments": "None", "currentNetReceivables": "638593047", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4714482308", "currentAccountsPayable": "1279413304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3285129904", "totalShareholderEquity": "-585880090", "capitalLeaseObligations": "2558189000", "otherCurrentLiabilities": "1506505659", "totalCurrentLiabilities": "3235051195", "otherNonCurrentLiabilities": "243561000", "totalNonCurrentLiabilities": "3607941258", "cashAndShortTermInvestments": "712419989", "commonStockSharesOutstanding": "13928270", "intangibleAssetsExcludingGoodwill": "569494550", "cashAndCashEquivalentsAtCarryingValue": "712419989", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191832574", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-10907999", "operatingCashflow": "249440868", "capitalExpenditures": "113455768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531603726", "cashflowFromInvestment": "-132073534", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-405905846", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161860422", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1376863115, "cost_of_revenue": 979293714, "gross_profit": 397569401, "ebit": 272891227, "ebitda": 420758047, "pretax_income": 252231063, "tax_provision": 12415882, "net_income": 239803310, "net_income_to_common": 239803310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1126051278, "total_current_assets": 1937090849, "total_assets": 6469553925, "short_term_debt": 463011739, "long_term_debt": null, "total_debt": 463011739, "total_liabilities": 6838683473, "total_equity": -371156617, "shares_outstanding": 13928270, "goodwill_and_intangibles": 1069678361 }, "cash_flow": { "operating_cash_flow": 507283729, "capital_expenditure": 124285749, "free_cash_flow": 631569478, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210623, "ticker_id": 99, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272891227", "ebitda": "420758047", "netIncome": "239803310", "grossProfit": "397569401", "depreciation": "None", "totalRevenue": "1376863115", "costOfRevenue": "979293714", "interestIncome": "None", "incomeBeforeTax": "252231063", "interestExpense": "95892438", "operatingIncome": "272891227", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12415882", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124678174", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "979293714", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147866820", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "503590118", "inventory": "122673170", "commonStock": "4343384648", "currentDebt": "None", "investments": "None", "totalAssets": "6469553925", "longTermDebt": "None", "shortTermDebt": "463011739", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "566088243", "reportedCurrency": "None", "retainedEarnings": "-2593370158", "totalLiabilities": "6838683473", "otherCurrentAssets": "57000939", "totalCurrentAssets": "1937090849", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "631365462", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4532463075", "currentAccountsPayable": "1242531238", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3168752718", "totalShareholderEquity": "-371156617", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1638443697", "totalCurrentLiabilities": "3343986674", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3494696798", "cashAndShortTermInvestments": "1126051278", "commonStockSharesOutstanding": "13928270", "intangibleAssetsExcludingGoodwill": "566088243", "cashAndCashEquivalentsAtCarryingValue": "1126051278", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239803310", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7276627", "operatingCashflow": "507283729", "capitalExpenditures": "124285749", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164963582", "cashflowFromInvestment": "-140254409", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147866820", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1376863115, "cost_of_revenue": 979293714, "gross_profit": 397569401, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272891227, "depreciation_amortisation": 147866820, "ebitda": 420758047, "interest_expense": 95892438, "interest_income": null, "other_non_operating": null, "pretax_income": 252231063, "tax_provision": 12415882, "effective_tax_rate": null, "net_income": 239803310, "net_income_continuing_ops": null, "net_income_to_common": 239803310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1126051278, "short_term_investments": null, "net_receivables": 631365462, "inventory": 122673170, "other_current_assets": null, "total_current_assets": 1937090849, "net_ppe": null, "goodwill": 503590118, "intangible_assets": 566088243, "goodwill_and_intangibles": 1069678361, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4532463075, "total_assets": 6469553925, "short_term_debt": 463011739, "accounts_payable": 1242531238, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3343986674, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3494696798, "total_liabilities": 6838683473, "total_debt": 463011739, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2593370158, "total_equity": -371156617, "shares_outstanding": 13928270, "operating_cash_flow": 507283729, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124285749, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140254409, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164963582, "free_cash_flow": 631569478, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272891227", "ebitda": "420758047", "netIncome": "239803310", "grossProfit": "397569401", "depreciation": "None", "totalRevenue": "1376863115", "costOfRevenue": "979293714", "interestIncome": "None", "incomeBeforeTax": "252231063", "interestExpense": "95892438", "operatingIncome": "272891227", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12415882", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124678174", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "979293714", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147866820", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "503590118", "inventory": "122673170", "commonStock": "4343384648", "currentDebt": "None", "investments": "None", "totalAssets": "6469553925", "longTermDebt": "None", "shortTermDebt": "463011739", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "566088243", "reportedCurrency": "None", "retainedEarnings": "-2593370158", "totalLiabilities": "6838683473", "otherCurrentAssets": "57000939", "totalCurrentAssets": "1937090849", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "631365462", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4532463075", "currentAccountsPayable": "1242531238", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3168752718", "totalShareholderEquity": "-371156617", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1638443697", "totalCurrentLiabilities": "3343986674", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3494696798", "cashAndShortTermInvestments": "1126051278", "commonStockSharesOutstanding": "13928270", "intangibleAssetsExcludingGoodwill": "566088243", "cashAndCashEquivalentsAtCarryingValue": "1126051278", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239803310", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7276627", "operatingCashflow": "507283729", "capitalExpenditures": "124285749", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164963582", "cashflowFromInvestment": "-140254409", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147866820", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1306161604, "cost_of_revenue": 970919299, "gross_profit": 335242304, "ebit": 211597289, "ebitda": 368477138, "pretax_income": 110082435, "tax_provision": 5593436, "net_income": 104476970, "net_income_to_common": 104476970, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 954924079, "total_current_assets": 1825595152, "total_assets": 6219892061, "short_term_debt": 484106803, "long_term_debt": null, "total_debt": 484106803, "total_liabilities": 6832226310, "total_equity": -614349177, "shares_outstanding": 13928270, "goodwill_and_intangibles": 1071857926 }, "cash_flow": { "operating_cash_flow": 277503607, "capital_expenditure": 103029497, "free_cash_flow": 380533104, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210624, "ticker_id": 99, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211597289", "ebitda": "368477138", "netIncome": "104476970", "grossProfit": "335242304", "depreciation": "None", "totalRevenue": "1306161604", "costOfRevenue": "970919299", "interestIncome": "None", "incomeBeforeTax": "110082435", "interestExpense": "93743185", "operatingIncome": "211597289", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5593436", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "123645014", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970919299", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156879849", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "503555113", "inventory": "116582858", "commonStock": "4343082728", "currentDebt": "None", "investments": "None", "totalAssets": "6219892061", "longTermDebt": "None", "shortTermDebt": "484106803", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "568302813", "reportedCurrency": "None", "retainedEarnings": "-2835594276", "totalLiabilities": "6832226310", "otherCurrentAssets": "58923908", "totalCurrentAssets": "1825595152", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "96996", "currentNetReceivables": "695067310", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4394296909", "currentAccountsPayable": "1220496646", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3143029355", "totalShareholderEquity": "-614349177", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1605304978", "totalCurrentLiabilities": "3309908427", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3522317882", "cashAndShortTermInvestments": "954924079", "commonStockSharesOutstanding": "13928270", "intangibleAssetsExcludingGoodwill": "568302813", "cashAndCashEquivalentsAtCarryingValue": "954924079", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104476970", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-7813769", "operatingCashflow": "277503607", "capitalExpenditures": "103029497", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140447376", "cashflowFromInvestment": "-113103692", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156879849", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1306161604, "cost_of_revenue": 970919299, "gross_profit": 335242304, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211597289, "depreciation_amortisation": 156879849, "ebitda": 368477138, "interest_expense": 93743185, "interest_income": null, "other_non_operating": null, "pretax_income": 110082435, "tax_provision": 5593436, "effective_tax_rate": null, "net_income": 104476970, "net_income_continuing_ops": null, "net_income_to_common": 104476970, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 954924079, "short_term_investments": 96996, "net_receivables": 695067310, "inventory": 116582858, "other_current_assets": null, "total_current_assets": 1825595152, "net_ppe": null, "goodwill": 503555113, "intangible_assets": 568302813, "goodwill_and_intangibles": 1071857926, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4394296909, "total_assets": 6219892061, "short_term_debt": 484106803, "accounts_payable": 1220496646, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3309908427, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3522317882, "total_liabilities": 6832226310, "total_debt": 484106803, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2835594276, "total_equity": -614349177, "shares_outstanding": 13928270, "operating_cash_flow": 277503607, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103029497, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113103692, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140447376, "free_cash_flow": 380533104, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211597289", "ebitda": "368477138", "netIncome": "104476970", "grossProfit": "335242304", "depreciation": "None", "totalRevenue": "1306161604", "costOfRevenue": "970919299", "interestIncome": "None", "incomeBeforeTax": "110082435", "interestExpense": "93743185", "operatingIncome": "211597289", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5593436", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "123645014", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970919299", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156879849", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "503555113", "inventory": "116582858", "commonStock": "4343082728", "currentDebt": "None", "investments": "None", "totalAssets": "6219892061", "longTermDebt": "None", "shortTermDebt": "484106803", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "568302813", "reportedCurrency": "None", "retainedEarnings": "-2835594276", "totalLiabilities": "6832226310", "otherCurrentAssets": "58923908", "totalCurrentAssets": "1825595152", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "96996", "currentNetReceivables": "695067310", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4394296909", "currentAccountsPayable": "1220496646", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3143029355", "totalShareholderEquity": "-614349177", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1605304978", "totalCurrentLiabilities": "3309908427", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3522317882", "cashAndShortTermInvestments": "954924079", "commonStockSharesOutstanding": "13928270", "intangibleAssetsExcludingGoodwill": "568302813", "cashAndCashEquivalentsAtCarryingValue": "954924079", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104476970", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-7813769", "operatingCashflow": "277503607", "capitalExpenditures": "103029497", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140447376", "cashflowFromInvestment": "-113103692", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156879849", "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": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": 1386590688, "cost_of_revenue": 1029835328, "gross_profit": 356755359, "ebit": 222730229, "ebitda": 389945863, "pretax_income": 99856567, "tax_provision": 4996051, "net_income": 94852458, "net_income_to_common": 94852458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 937681332, "total_current_assets": 1714538523, "total_assets": 6091653718, "short_term_debt": 523149700, "long_term_debt": null, "total_debt": 523149700, "total_liabilities": 6824565691, "total_equity": -734914936, "shares_outstanding": 14523705, "goodwill_and_intangibles": 1071804947 }, "cash_flow": { "operating_cash_flow": 530309484, "capital_expenditure": 81141704, "free_cash_flow": 611451188, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210625, "ticker_id": 99, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222730229", "ebitda": "389945863", "netIncome": "94852458", "grossProfit": "356755359", "depreciation": "None", "totalRevenue": "1386590688", "costOfRevenue": "1029835328", "interestIncome": "None", "incomeBeforeTax": "99856567", "interestExpense": "90977496", "operatingIncome": "222730229", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4996051", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "134025130", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1029835328", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167215634", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "503564048", "inventory": "108456072", "commonStock": "4326829089", "currentDebt": "None", "investments": "None", "totalAssets": "6091653718", "longTermDebt": "None", "shortTermDebt": "523149700", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "568240899", "reportedCurrency": "None", "retainedEarnings": "-2939868742", "totalLiabilities": "6824565691", "otherCurrentAssets": "49054129", "totalCurrentAssets": "1714538523", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "619346990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4377115195", "currentAccountsPayable": "1262069566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3234248510", "totalShareholderEquity": "-734914936", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1484147619", "totalCurrentLiabilities": "3269366885", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3555198805", "cashAndShortTermInvestments": "937681332", "commonStockSharesOutstanding": "14523705", "intangibleAssetsExcludingGoodwill": "568240899", "cashAndCashEquivalentsAtCarryingValue": "937681332", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94852458", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "3636317", "operatingCashflow": "530309484", "capitalExpenditures": "81141704", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450325291", "cashflowFromInvestment": "-108862007", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275278797", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167215634", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1386590688, "cost_of_revenue": 1029835328, "gross_profit": 356755359, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222730229, "depreciation_amortisation": 167215634, "ebitda": 389945863, "interest_expense": 90977496, "interest_income": null, "other_non_operating": null, "pretax_income": 99856567, "tax_provision": 4996051, "effective_tax_rate": null, "net_income": 94852458, "net_income_continuing_ops": null, "net_income_to_common": 94852458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 937681332, "short_term_investments": null, "net_receivables": 619346990, "inventory": 108456072, "other_current_assets": null, "total_current_assets": 1714538523, "net_ppe": null, "goodwill": 503564048, "intangible_assets": 568240899, "goodwill_and_intangibles": 1071804947, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4377115195, "total_assets": 6091653718, "short_term_debt": 523149700, "accounts_payable": 1262069566, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3269366885, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3555198805, "total_liabilities": 6824565691, "total_debt": 523149700, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2939868742, "total_equity": -734914936, "shares_outstanding": 14523705, "operating_cash_flow": 530309484, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81141704, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108862007, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -450325291, "free_cash_flow": 611451188, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222730229", "ebitda": "389945863", "netIncome": "94852458", "grossProfit": "356755359", "depreciation": "None", "totalRevenue": "1386590688", "costOfRevenue": "1029835328", "interestIncome": "None", "incomeBeforeTax": "99856567", "interestExpense": "90977496", "operatingIncome": "222730229", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4996051", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "134025130", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1029835328", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167215634", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "503564048", "inventory": "108456072", "commonStock": "4326829089", "currentDebt": "None", "investments": "None", "totalAssets": "6091653718", "longTermDebt": "None", "shortTermDebt": "523149700", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "568240899", "reportedCurrency": "None", "retainedEarnings": "-2939868742", "totalLiabilities": "6824565691", "otherCurrentAssets": "49054129", "totalCurrentAssets": "1714538523", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "619346990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4377115195", "currentAccountsPayable": "1262069566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3234248510", "totalShareholderEquity": "-734914936", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1484147619", "totalCurrentLiabilities": "3269366885", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3555198805", "cashAndShortTermInvestments": "937681332", "commonStockSharesOutstanding": "14523705", "intangibleAssetsExcludingGoodwill": "568240899", "cashAndCashEquivalentsAtCarryingValue": "937681332", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94852458", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "3636317", "operatingCashflow": "530309484", "capitalExpenditures": "81141704", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450325291", "cashflowFromInvestment": "-108862007", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275278797", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167215634", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-03-31", "period_type": "quarterly", "fiscal_year": 2020, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210630, "ticker_id": 99, "period_end_date": "2020-03-31", "period_type": "quarterly", "fiscal_year": 2020, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:25.826441+00:00", "is_restated": false, "raw_data": { "cashflow": { "netIncome": "-2500000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "cashflow": { "netIncome": "-2500000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 11, "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" ] } } }