{ "ticker": { "uuid": "172ef4e5-acd8-4d01-a2da-74d306a36a24", "symbol": "ADT", "name": "ADT Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/172ef4e5-acd8-4d01-a2da-74d306a36a24/", "api_url": "https://sharemaestro.com/factors/api/tickers/172ef4e5-acd8-4d01-a2da-74d306a36a24/" }, "ticker_metadata": { "id": 91, "uuid": "172ef4e5-acd8-4d01-a2da-74d306a36a24", "symbol": "ADT", "name": "ADT Inc", "asset_type": "equity", "market_cap": 5103300000, "stock_exchange_id": 3, "industry": "Security & Protection Services", "sector": "Industrials", "description": "ADT Inc. provides security, automation and smart home solutions to consumers and business customers in the United States. The company is headquartered in Boca Raton, Florida.", "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": "172ef4e5-acd8-4d01-a2da-74d306a36a24", "symbol": "ADT", "name": "ADT Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/172ef4e5-acd8-4d01-a2da-74d306a36a24/", "api_url": "https://sharemaestro.com/factors/api/tickers/172ef4e5-acd8-4d01-a2da-74d306a36a24/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.93, "quality": 0.95, "momentum": 0.15, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 6.79, "market_cap": 5954830000, "pe_ratio": 9.5535, "earnings_yield": 0.1047, "ebitda_to_ev": 0.2133, "shareholder_yield": 0.0307, "roe": 0.164, "piotroski_f_score": 8, "momentum_12_1": -0.1618, "volatility_252d": 0.2776 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:46.648617+00:00", "batch_id": "" }, "size": { "price_close": 6.79, "market_cap": 5954830000, "market_cap_usd": 5954830000, "enterprise_value": 13504552000, "shares_outstanding": 877000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.5535, "pb_ratio": 1.5671, "ptbv_ratio": null, "ps_ratio": 1.1585, "pcf_ratio": 2.8957, "pfcf_ratio": 2.5608, "ev_ebitda": 4.6875, "ev_ebit": 10.26, "ev_sales": 2.6274, "ev_fcf": 5.8075, "earnings_yield": 0.1047, "fcf_yield": 0.1722, "price_to_sales": 1.1585, "price_to_book": 1.5671, "price_to_cashflow": 2.8957, "ebitda_to_ev": 0.2133, "sales_yield": 0.3806 }, "yield": { "dividend_yield": 0.0307, "buyback_yield": 0, "shareholder_yield": 0.0307, "debt_paydown_yield": null, "total_yield": 0.0307 }, "quality": { "gross_margin": 0.5038, "operating_margin": 0.2561, "net_margin": 0.1213, "ebitda_margin": 0.5605, "fcf_margin": 0.4524, "roe": 0.164, "roa": 0.0392, "roic": 0.0839, "roc_greenblatt": null, "asset_turnover": 0.323, "cash_conversion": 3.7307, "accruals_ratio": -0.0901, "sbc_to_revenue": 0.0095, "piotroski_f_score": 8, "altman_z_score": 0.6333, "earnings_stability_5y": 0.2005, "revenue_stability_5y": 0.105, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1627, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1876, "net_debt_to_ebitda": 2.6205, "debt_to_assets": 0.4819, "interest_coverage": 3.2342, "current_ratio": 0.8425, "quick_ratio": 0.6654, "net_debt": 7549722000, "local_beta": -0.0002, "volatility_252d": 0.2776, "volatility_60d": 0.6888, "max_drawdown_12m": -0.2637, "risk_adjusted_momentum": -0.5826 }, "growth": { "revenue_growth_1y": 0.033, "revenue_growth_3y_cagr": -0.0709, "revenue_growth_5y_cagr": -0.0071, "eps_growth_1y": 0.1337, "eps_growth_3y_cagr": 0.2571, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0841, "book_value_growth_1y": 0.0692, "revenue_growth": 0.033, "earnings_growth": 0.1337 }, "momentum": { "price_return_1m": -0.0116, "price_return_3m": 0.0456, "price_return_6m": -0.1571, "price_return_9m": -0.2026, "price_return_12m": -0.1715, "price_return_12m_ex1m": -0.1618, "momentum_6m": -0.1571, "momentum_12m": -0.1715, "momentum_12_1": -0.1618, "distance_from_52w_high": -0.22, "distance_from_52w_low": 0.0593, "relative_strength": -0.2715 }, "raw_ttm": { "revenue_ttm": 5139989000, "gross_profit_ttm": 2589346000, "ebit_ttm": 1316237000, "ebitda_ttm": 2880984000, "net_income_ttm": 623311000, "eps_diluted_ttm": 0.7107, "operating_cash_flow_ttm": 2056415000, "capital_expenditure_ttm": 268962000, "fcf_ttm": 2325377000, "dividends_paid_ttm": 183002000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 406977000, "cash_and_equivalents": 119000000, "total_current_assets": 899000000, "total_current_liabilities": 1067000000, "net_ppe": null, "total_assets": 15913000000, "total_debt": 7668722000, "total_equity": 3800000000, "net_working_capital": 22000000, "book_value_per_share": 4.333, "retained_earnings": -2784340000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6028000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 18, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 9, "rank_ev_ebitda": 11, "rank_ev_ebit": 42, "rank_earnings_yield": 18, "rank_fcf_yield": 20, "rank_dividend_yield": 25, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 25, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 44, "rank_fcf_margin": 17, "rank_piotroski": 5, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 76 }, "composites": { "value_composite": 7, "quality_composite": 5, "momentum_composite": 85, "growth_composite": 71, "yield_composite": 17, "svqf_composite": 9, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 75, "overall_composite": 11, "quality_value_composite": 0.9399, "os_score": 0.89, "value_percentile": 0.93, "quality_percentile": 0.95, "momentum_percentile": 0.15, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 75, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3402, "ticker_id": 91, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:46.648617+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.79, "market_cap": 5954830000, "market_cap_usd": 5954830000, "enterprise_value": 13504552000, "shares_outstanding": 877000000, "fx_rate_to_usd": null, "pe_ratio": 9.5535455, "pb_ratio": 1.56706053, "ptbv_ratio": null, "ps_ratio": 1.15852972, "pcf_ratio": 2.89573359, "pfcf_ratio": 2.56080197, "ev_ebitda": 4.687479, "ev_ebit": 10.2599699, "ev_sales": 2.62735037, "ev_fcf": 5.80746778, "earnings_yield": 0.10467318, "fcf_yield": 0.17219209, "dividend_yield": 0.03073169, "buyback_yield": 0, "shareholder_yield": 0.03073169, "debt_paydown_yield": null, "total_yield": 0.03073169, "gross_margin": 0.50376489, "operating_margin": 0.25607779, "net_margin": 0.12126699, "ebitda_margin": 0.56050392, "fcf_margin": 0.45240894, "roe": 0.16402921, "roa": 0.03916992, "roic": 0.08390949, "roc_greenblatt": null, "asset_turnover": 0.32300566, "cash_conversion": 3.730685, "accruals_ratio": -0.09005869, "sbc_to_revenue": 0.00953309, "debt_to_equity": 3.18763158, "net_debt_to_ebitda": 2.6205359, "debt_to_assets": 0.48191554, "interest_coverage": 3.23418031, "current_ratio": 0.8425492, "quick_ratio": 0.66541706, "net_debt": 7549722000, "revenue_growth_1y": 0.03297965, "revenue_growth_3y_cagr": -0.07093534, "revenue_growth_5y_cagr": -0.0071064, "eps_growth_1y": 0.13372354, "eps_growth_3y_cagr": 0.25708053, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08409699, "book_value_growth_1y": 0.06920005, "piotroski_f_score": 8, "altman_z_score": 0.63329705, "earnings_stability_5y": 0.200458, "revenue_stability_5y": 0.104953, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01164483, "price_return_3m": 0.04558054, "price_return_6m": -0.1571081, "price_return_9m": -0.20256495, "price_return_12m": -0.17151677, "price_return_12m_ex1m": -0.16175555, "distance_from_52w_high": -0.22004227, "distance_from_52w_low": 0.05928237, "relative_strength": -0.27148035, "local_beta": -0.0002, "volatility_252d": 0.277629, "volatility_60d": 0.688754, "max_drawdown_12m": -0.26369234, "revenue_ttm": 5139989000, "gross_profit_ttm": 2589346000, "ebit_ttm": 1316237000, "ebitda_ttm": 2880984000, "net_income_ttm": 623311000, "eps_diluted_ttm": 0.7107309, "operating_cash_flow_ttm": 2056415000, "capital_expenditure_ttm": 268962000, "fcf_ttm": 2325377000, "dividends_paid_ttm": 183002000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 406977000, "cash_and_equivalents": 119000000, "total_current_assets": 899000000, "total_current_liabilities": 1067000000, "net_ppe": null, "total_assets": 15913000000, "total_debt": 7668722000, "total_equity": 3800000000, "net_working_capital": 22000000, "book_value_per_share": 4.33295325, "retained_earnings": -2784340000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6028000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 18, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 9, "rank_ev_ebitda": 11, "rank_ev_ebit": 42, "rank_earnings_yield": 18, "rank_fcf_yield": 20, "rank_dividend_yield": 25, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 25, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 44, "rank_fcf_margin": 17, "rank_piotroski": 5, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 76, "value_composite": 7, "quality_composite": 5, "momentum_composite": 85, "growth_composite": 71, "yield_composite": 17, "svqf_composite": 9, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 75, "overall_composite": 11, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.79, "os": 0.89, "value": 0.93, "quality": 0.95, "momentum": 0.15, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.5535, "earnings_yield": 0.1047, "shareholder_yield": 0.0307, "roe": 0.164, "momentum_12_1": -0.1618, "complete_fields": { "id": 3402, "ticker_id": 91, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:46.648617+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.79, "market_cap": 5954830000, "market_cap_usd": 5954830000, "enterprise_value": 13504552000, "shares_outstanding": 877000000, "fx_rate_to_usd": null, "pe_ratio": 9.5535455, "pb_ratio": 1.56706053, "ptbv_ratio": null, "ps_ratio": 1.15852972, "pcf_ratio": 2.89573359, "pfcf_ratio": 2.56080197, "ev_ebitda": 4.687479, "ev_ebit": 10.2599699, "ev_sales": 2.62735037, "ev_fcf": 5.80746778, "earnings_yield": 0.10467318, "fcf_yield": 0.17219209, "dividend_yield": 0.03073169, "buyback_yield": 0, "shareholder_yield": 0.03073169, "debt_paydown_yield": null, "total_yield": 0.03073169, "gross_margin": 0.50376489, "operating_margin": 0.25607779, "net_margin": 0.12126699, "ebitda_margin": 0.56050392, "fcf_margin": 0.45240894, "roe": 0.16402921, "roa": 0.03916992, "roic": 0.08390949, "roc_greenblatt": null, "asset_turnover": 0.32300566, "cash_conversion": 3.730685, "accruals_ratio": -0.09005869, "sbc_to_revenue": 0.00953309, "debt_to_equity": 3.18763158, "net_debt_to_ebitda": 2.6205359, "debt_to_assets": 0.48191554, "interest_coverage": 3.23418031, "current_ratio": 0.8425492, "quick_ratio": 0.66541706, "net_debt": 7549722000, "revenue_growth_1y": 0.03297965, "revenue_growth_3y_cagr": -0.07093534, "revenue_growth_5y_cagr": -0.0071064, "eps_growth_1y": 0.13372354, "eps_growth_3y_cagr": 0.25708053, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08409699, "book_value_growth_1y": 0.06920005, "piotroski_f_score": 8, "altman_z_score": 0.63329705, "earnings_stability_5y": 0.200458, "revenue_stability_5y": 0.104953, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01164483, "price_return_3m": 0.04558054, "price_return_6m": -0.1571081, "price_return_9m": -0.20256495, "price_return_12m": -0.17151677, "price_return_12m_ex1m": -0.16175555, "distance_from_52w_high": -0.22004227, "distance_from_52w_low": 0.05928237, "relative_strength": -0.27148035, "local_beta": -0.0002, "volatility_252d": 0.277629, "volatility_60d": 0.688754, "max_drawdown_12m": -0.26369234, "revenue_ttm": 5139989000, "gross_profit_ttm": 2589346000, "ebit_ttm": 1316237000, "ebitda_ttm": 2880984000, "net_income_ttm": 623311000, "eps_diluted_ttm": 0.7107309, "operating_cash_flow_ttm": 2056415000, "capital_expenditure_ttm": 268962000, "fcf_ttm": 2325377000, "dividends_paid_ttm": 183002000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 406977000, "cash_and_equivalents": 119000000, "total_current_assets": 899000000, "total_current_liabilities": 1067000000, "net_ppe": null, "total_assets": 15913000000, "total_debt": 7668722000, "total_equity": 3800000000, "net_working_capital": 22000000, "book_value_per_share": 4.33295325, "retained_earnings": -2784340000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6028000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 18, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 9, "rank_ev_ebitda": 11, "rank_ev_ebit": 42, "rank_earnings_yield": 18, "rank_fcf_yield": 20, "rank_dividend_yield": 25, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 25, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 44, "rank_fcf_margin": 17, "rank_piotroski": 5, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 76, "value_composite": 7, "quality_composite": 5, "momentum_composite": 85, "growth_composite": 71, "yield_composite": 17, "svqf_composite": 9, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 75, "overall_composite": 11, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 5128607000, "cost_of_revenue": 2602741000, "gross_profit": 2525866000, "ebit": 1334069000, "ebitda": 2953838000, "pretax_income": 833812000, "tax_provision": 233294000, "net_income": 595951000, "net_income_to_common": 595951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81000000, "total_current_assets": 946000000, "total_assets": 15819000000, "short_term_debt": 310000000, "long_term_debt": 7379430000, "total_debt": 7689430000, "total_liabilities": 12040000000, "total_equity": 3779000000, "shares_outstanding": 895921000, "goodwill_and_intangibles": 9704000000 }, "cash_flow": { "operating_cash_flow": 1885000000, "capital_expenditure": 572000000, "free_cash_flow": 2457000000, "dividends_paid": 187000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210146, "ticker_id": 91, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1334069000", "ebitda": "2953838000", "netIncome": "595951000", "grossProfit": "2525866000", "depreciation": "None", "totalRevenue": "5128607000", "costOfRevenue": "2602741000", "interestIncome": "459266000", "incomeBeforeTax": "833812000", "interestExpense": "410605000", "operatingIncome": "1334069000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "233294000", "reportedCurrency": "USD", "netInterestIncome": "-459266000", "nonInterestIncome": "None", "operatingExpenses": "1191797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2602741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1619769000", "sellingGeneralAndAdministrative": "1469518000", "netIncomeFromContinuingOperations": "600518000" }, "balance": { "goodwill": "4886000000", "inventory": "202000000", "commonStock": "8199000", "currentDebt": "None", "investments": "None", "totalAssets": "15819000000", "longTermDebt": "7379430000", "shortTermDebt": "310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4818000000", "reportedCurrency": "USD", "retainedEarnings": "-2907255000", "totalLiabilities": "12040000000", "otherCurrentAssets": "278000000", "totalCurrentAssets": "946000000", "currentLongTermDebt": "310204000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14873000000", "currentAccountsPayable": "107000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3118187000", "shortLongTermDebtTotal": "7689000000", "totalShareholderEquity": "3779000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352000000", "totalCurrentLiabilities": "1013000000", "otherNonCurrentLiabilities": "282262000", "totalNonCurrentLiabilities": "11027000000", "cashAndShortTermInvestments": "81000000", "commonStockSharesOutstanding": "895921000", "intangibleAssetsExcludingGoodwill": "4818000000", "cashAndCashEquivalentsAtCarryingValue": "81000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601000000", "profitLoss": "None", "dividendPayout": "187000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1885000000", "capitalExpenditures": "572000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-862000000", "cashflowFromInvestment": "-1118000000", "stockBasedCompensation": "55000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-607000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1367000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5128607000, "cost_of_revenue": 2602741000, "gross_profit": 2525866000, "research_and_development": null, "selling_general_admin": 1469518000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1334069000, "depreciation_amortisation": 1619769000, "ebitda": 2953838000, "interest_expense": 410605000, "interest_income": null, "other_non_operating": null, "pretax_income": 833812000, "tax_provision": 233294000, "effective_tax_rate": null, "net_income": 595951000, "net_income_continuing_ops": 600518000, "net_income_to_common": 595951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81000000, "short_term_investments": null, "net_receivables": 385000000, "inventory": 202000000, "other_current_assets": null, "total_current_assets": 946000000, "net_ppe": null, "goodwill": 4886000000, "intangible_assets": 4818000000, "goodwill_and_intangibles": 9704000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14873000000, "total_assets": 15819000000, "short_term_debt": 310000000, "accounts_payable": 107000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1013000000, "long_term_debt": 7379430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11027000000, "total_liabilities": 12040000000, "total_debt": 7689430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2907255000, "total_equity": 3779000000, "shares_outstanding": 895921000, "operating_cash_flow": 1885000000, "stock_based_compensation": 55000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 572000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1118000000, "dividends_paid": 187000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -862000000, "free_cash_flow": 2457000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1334069000", "ebitda": "2953838000", "netIncome": "595951000", "grossProfit": "2525866000", "depreciation": "None", "totalRevenue": "5128607000", "costOfRevenue": "2602741000", "interestIncome": "459266000", "incomeBeforeTax": "833812000", "interestExpense": "410605000", "operatingIncome": "1334069000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "233294000", "reportedCurrency": "USD", "netInterestIncome": "-459266000", "nonInterestIncome": "None", "operatingExpenses": "1191797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2602741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1619769000", "sellingGeneralAndAdministrative": "1469518000", "netIncomeFromContinuingOperations": "600518000" }, "balance": { "goodwill": "4886000000", "inventory": "202000000", "commonStock": "8199000", "currentDebt": "None", "investments": "None", "totalAssets": "15819000000", "longTermDebt": "7379430000", "shortTermDebt": "310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4818000000", "reportedCurrency": "USD", "retainedEarnings": "-2907255000", "totalLiabilities": "12040000000", "otherCurrentAssets": "278000000", "totalCurrentAssets": "946000000", "currentLongTermDebt": "310204000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14873000000", "currentAccountsPayable": "107000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3118187000", "shortLongTermDebtTotal": "7689000000", "totalShareholderEquity": "3779000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352000000", "totalCurrentLiabilities": "1013000000", "otherNonCurrentLiabilities": "282262000", "totalNonCurrentLiabilities": "11027000000", "cashAndShortTermInvestments": "81000000", "commonStockSharesOutstanding": "895921000", "intangibleAssetsExcludingGoodwill": "4818000000", "cashAndCashEquivalentsAtCarryingValue": "81000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601000000", "profitLoss": "None", "dividendPayout": "187000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1885000000", "capitalExpenditures": "572000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-862000000", "cashflowFromInvestment": "-1118000000", "stockBasedCompensation": "55000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-607000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1367000000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 4898446000, "cost_of_revenue": 2414559000, "gross_profit": 2483887000, "ebit": 1236958000, "ebitda": 2804403000, "pretax_income": 815170000, "tax_provision": 195780000, "net_income": 501053000, "net_income_to_common": 501053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204065000, "total_current_assets": 1004920000, "total_assets": 16050957000, "short_term_debt": 216068000, "long_term_debt": 7511282000, "total_debt": 7727350000, "total_liabilities": 12250156000, "total_equity": 3800801000, "shares_outstanding": 963445000, "goodwill_and_intangibles": 9757998000 }, "cash_flow": { "operating_cash_flow": 1884899000, "capital_expenditure": 163805000, "free_cash_flow": 2048704000, "dividends_paid": 182266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210151, "ticker_id": 91, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1236958000", "ebitda": "2804403000", "netIncome": "501053000", "grossProfit": "2483887000", "depreciation": "None", "totalRevenue": "4898446000", "costOfRevenue": "2414559000", "interestIncome": "441031000", "incomeBeforeTax": "815170000", "interestExpense": "441031000", "operatingIncome": "1232188000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "195780000", "reportedCurrency": "USD", "netInterestIncome": "-441031000", "nonInterestIncome": "None", "operatingExpenses": "1251699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2414559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1567445000", "sellingGeneralAndAdministrative": "1371346000", "netIncomeFromContinuingOperations": "619390000" }, "balance": { "goodwill": "4903899000", "inventory": "196731000", "commonStock": "8913000", "currentDebt": "None", "investments": "None", "totalAssets": "16050957000", "longTermDebt": "7511282000", "shortTermDebt": "216068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4854099000", "reportedCurrency": "USD", "retainedEarnings": "-3318174000", "totalLiabilities": "12250156000", "otherCurrentAssets": "191449000", "totalCurrentAssets": "1004920000", "currentLongTermDebt": "195791000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15046037000", "currentAccountsPayable": "153537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3309112000", "shortLongTermDebtTotal": "7805442000", "totalShareholderEquity": "3800801000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "646390000", "totalCurrentLiabilities": "1263780000", "otherNonCurrentLiabilities": "224384000", "totalNonCurrentLiabilities": "10986376000", "cashAndShortTermInvestments": "204065000", "commonStockSharesOutstanding": "963445000", "intangibleAssetsExcludingGoodwill": "4854099000", "cashAndCashEquivalentsAtCarryingValue": "204065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501053000", "profitLoss": "None", "dividendPayout": "182266000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "25072000", "operatingCashflow": "1884899000", "capitalExpenditures": "163805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-515356000", "cashflowFromInvestment": "-1295428000", "stockBasedCompensation": "48613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1344696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4898446000, "cost_of_revenue": 2414559000, "gross_profit": 2483887000, "research_and_development": null, "selling_general_admin": 1371346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1236958000, "depreciation_amortisation": 1567445000, "ebitda": 2804403000, "interest_expense": 441031000, "interest_income": null, "other_non_operating": null, "pretax_income": 815170000, "tax_provision": 195780000, "effective_tax_rate": null, "net_income": 501053000, "net_income_continuing_ops": 619390000, "net_income_to_common": 501053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204065000, "short_term_investments": null, "net_receivables": 412675000, "inventory": 196731000, "other_current_assets": null, "total_current_assets": 1004920000, "net_ppe": null, "goodwill": 4903899000, "intangible_assets": 4854099000, "goodwill_and_intangibles": 9757998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15046037000, "total_assets": 16050957000, "short_term_debt": 216068000, "accounts_payable": 153537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1263780000, "long_term_debt": 7511282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10986376000, "total_liabilities": 12250156000, "total_debt": 7727350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3318174000, "total_equity": 3800801000, "shares_outstanding": 963445000, "operating_cash_flow": 1884899000, "stock_based_compensation": 48613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1295428000, "dividends_paid": 182266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -515356000, "free_cash_flow": 2048704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1236958000", "ebitda": "2804403000", "netIncome": "501053000", "grossProfit": "2483887000", "depreciation": "None", "totalRevenue": "4898446000", "costOfRevenue": "2414559000", "interestIncome": "441031000", "incomeBeforeTax": "815170000", "interestExpense": "441031000", "operatingIncome": "1232188000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "195780000", "reportedCurrency": "USD", "netInterestIncome": "-441031000", "nonInterestIncome": "None", "operatingExpenses": "1251699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2414559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1567445000", "sellingGeneralAndAdministrative": "1371346000", "netIncomeFromContinuingOperations": "619390000" }, "balance": { "goodwill": "4903899000", "inventory": "196731000", "commonStock": "8913000", "currentDebt": "None", "investments": "None", "totalAssets": "16050957000", "longTermDebt": "7511282000", "shortTermDebt": "216068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4854099000", "reportedCurrency": "USD", "retainedEarnings": "-3318174000", "totalLiabilities": "12250156000", "otherCurrentAssets": "191449000", "totalCurrentAssets": "1004920000", "currentLongTermDebt": "195791000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15046037000", "currentAccountsPayable": "153537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3309112000", "shortLongTermDebtTotal": "7805442000", "totalShareholderEquity": "3800801000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "646390000", "totalCurrentLiabilities": "1263780000", "otherNonCurrentLiabilities": "224384000", "totalNonCurrentLiabilities": "10986376000", "cashAndShortTermInvestments": "204065000", "commonStockSharesOutstanding": "963445000", "intangibleAssetsExcludingGoodwill": "4854099000", "cashAndCashEquivalentsAtCarryingValue": "204065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501053000", "profitLoss": "None", "dividendPayout": "182266000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "25072000", "operatingCashflow": "1884899000", "capitalExpenditures": "163805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-515356000", "cashflowFromInvestment": "-1295428000", "stockBasedCompensation": "48613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1344696000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 4652824000, "cost_of_revenue": 2275388000, "gross_profit": 2377436000, "ebit": 1169419000, "ebitda": 2693125000, "pretax_income": 610955000, "tax_provision": 160585000, "net_income": -166971000, "net_income_to_common": -166971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14621000, "total_current_assets": 1004694000, "total_assets": 15964094000, "short_term_debt": 328040000, "long_term_debt": 7523349000, "total_debt": 7851389000, "total_liabilities": 12175448000, "total_equity": 3788646000, "shares_outstanding": 973894000, "goodwill_and_intangibles": 9781392000 }, "cash_flow": { "operating_cash_flow": 1657726000, "capital_expenditure": 806888000, "free_cash_flow": 2464614000, "dividends_paid": 128587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210156, "ticker_id": 91, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1169419000", "ebitda": "2693125000", "netIncome": "-166971000", "grossProfit": "2377436000", "depreciation": "None", "totalRevenue": "4652824000", "costOfRevenue": "2275388000", "interestIncome": "569915000", "incomeBeforeTax": "610955000", "interestExpense": "569915000", "operatingIncome": "1217920000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "160585000", "reportedCurrency": "USD", "netInterestIncome": "-550335000", "nonInterestIncome": "None", "operatingExpenses": "1159516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2275388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1523706000", "sellingGeneralAndAdministrative": "1374579000", "netIncomeFromContinuingOperations": "58168000" }, "balance": { "goodwill": "4903899000", "inventory": "230108000", "commonStock": "9221000", "currentDebt": "None", "investments": "None", "totalAssets": "15964094000", "longTermDebt": "7523349000", "shortTermDebt": "328040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4877493000", "reportedCurrency": "USD", "retainedEarnings": "-3617718000", "totalLiabilities": "12175448000", "otherCurrentAssets": "325294000", "totalCurrentAssets": "1004694000", "currentLongTermDebt": "320612000", "longTermInvestments": "None", "shortTermInvestments": "-115329000", "currentNetReceivables": "434671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14959400000", "currentAccountsPayable": "277201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3345243000", "shortLongTermDebtTotal": "7841496000", "totalShareholderEquity": "3788646000", "capitalLeaseObligations": "15979000", "otherCurrentLiabilities": "619746000", "totalCurrentLiabilities": "1480208000", "otherNonCurrentLiabilities": "229748000", "totalNonCurrentLiabilities": "10695240000", "cashAndShortTermInvestments": "14621000", "commonStockSharesOutstanding": "973894000", "intangibleAssetsExcludingGoodwill": "4877493000", "cashAndCashEquivalentsAtCarryingValue": "14621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "463009000", "profitLoss": "None", "dividendPayout": "128587000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24732000", "operatingCashflow": "1657726000", "capitalExpenditures": "806888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2143849000", "cashflowFromInvestment": "242493000", "stockBasedCompensation": "51137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1388671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4652824000, "cost_of_revenue": 2275388000, "gross_profit": 2377436000, "research_and_development": null, "selling_general_admin": 1374579000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1169419000, "depreciation_amortisation": 1523706000, "ebitda": 2693125000, "interest_expense": 569915000, "interest_income": null, "other_non_operating": null, "pretax_income": 610955000, "tax_provision": 160585000, "effective_tax_rate": null, "net_income": -166971000, "net_income_continuing_ops": 58168000, "net_income_to_common": -166971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14621000, "short_term_investments": -115329000, "net_receivables": 434671000, "inventory": 230108000, "other_current_assets": null, "total_current_assets": 1004694000, "net_ppe": null, "goodwill": 4903899000, "intangible_assets": 4877493000, "goodwill_and_intangibles": 9781392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14959400000, "total_assets": 15964094000, "short_term_debt": 328040000, "accounts_payable": 277201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1480208000, "long_term_debt": 7523349000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10695240000, "total_liabilities": 12175448000, "total_debt": 7851389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3617718000, "total_equity": 3788646000, "shares_outstanding": 973894000, "operating_cash_flow": 1657726000, "stock_based_compensation": 51137000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 806888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 242493000, "dividends_paid": 128587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2143849000, "free_cash_flow": 2464614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1169419000", "ebitda": "2693125000", "netIncome": "-166971000", "grossProfit": "2377436000", "depreciation": "None", "totalRevenue": "4652824000", "costOfRevenue": "2275388000", "interestIncome": "569915000", "incomeBeforeTax": "610955000", "interestExpense": "569915000", "operatingIncome": "1217920000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "160585000", "reportedCurrency": "USD", "netInterestIncome": "-550335000", "nonInterestIncome": "None", "operatingExpenses": "1159516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2275388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1523706000", "sellingGeneralAndAdministrative": "1374579000", "netIncomeFromContinuingOperations": "58168000" }, "balance": { "goodwill": "4903899000", "inventory": "230108000", "commonStock": "9221000", "currentDebt": "None", "investments": "None", "totalAssets": "15964094000", "longTermDebt": "7523349000", "shortTermDebt": "328040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4877493000", "reportedCurrency": "USD", "retainedEarnings": "-3617718000", "totalLiabilities": "12175448000", "otherCurrentAssets": "325294000", "totalCurrentAssets": "1004694000", "currentLongTermDebt": "320612000", "longTermInvestments": "None", "shortTermInvestments": "-115329000", "currentNetReceivables": "434671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14959400000", "currentAccountsPayable": "277201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3345243000", "shortLongTermDebtTotal": "7841496000", "totalShareholderEquity": "3788646000", "capitalLeaseObligations": "15979000", "otherCurrentLiabilities": "619746000", "totalCurrentLiabilities": "1480208000", "otherNonCurrentLiabilities": "229748000", "totalNonCurrentLiabilities": "10695240000", "cashAndShortTermInvestments": "14621000", "commonStockSharesOutstanding": "973894000", "intangibleAssetsExcludingGoodwill": "4877493000", "cashAndCashEquivalentsAtCarryingValue": "14621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "463009000", "profitLoss": "None", "dividendPayout": "128587000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24732000", "operatingCashflow": "1657726000", "capitalExpenditures": "806888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2143849000", "cashflowFromInvestment": "242493000", "stockBasedCompensation": "51137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1388671000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 6395310000, "cost_of_revenue": 2957896000, "gross_profit": 3504210400, "ebit": 753153000, "ebitda": 2446728000, "pretax_income": 237403000, "tax_provision": 60184000, "net_income": 300000000, "net_income_to_common": 300000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257223000, "total_current_assets": 1722000000, "total_assets": 17873000000, "short_term_debt": 878365000, "long_term_debt": 8957000000, "total_debt": 9835365000, "total_liabilities": 14440000000, "total_equity": 3433000000, "shares_outstanding": 970000000, "goodwill_and_intangibles": 10911000000 }, "cash_flow": { "operating_cash_flow": 1888000000, "capital_expenditure": 912000000, "free_cash_flow": 2800000000, "dividends_paid": 127000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210161, "ticker_id": 91, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "753153000", "ebitda": "2446728000", "netIncome": "300000000", "grossProfit": "3504210400", "depreciation": "None", "totalRevenue": "6395310000", "costOfRevenue": "2957896000", "interestIncome": "265000000", "incomeBeforeTax": "237403000", "interestExpense": "265000000", "operatingIncome": "560249000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "60184000", "reportedCurrency": "USD", "netInterestIncome": "-265000000", "nonInterestIncome": "None", "operatingExpenses": "1930021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2957896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1693575000", "sellingGeneralAndAdministrative": "1930000000", "netIncomeFromContinuingOperations": "172000000" }, "balance": { "goodwill": "5819000000", "inventory": "237334000", "commonStock": "9168000", "currentDebt": "None", "investments": "None", "totalAssets": "17873000000", "longTermDebt": "8957000000", "shortTermDebt": "878365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5092000000", "reportedCurrency": "USD", "retainedEarnings": "-3909624000", "totalLiabilities": "14440000000", "otherCurrentAssets": "739390000", "totalCurrentAssets": "1722000000", "currentLongTermDebt": "872000000", "longTermInvestments": "None", "shortTermInvestments": "78110000", "currentNetReceivables": "488276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16152000000", "currentAccountsPayable": "417860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3437000000", "shortLongTermDebtTotal": "9825084000", "totalShareholderEquity": "3433000000", "capitalLeaseObligations": "28696000", "otherCurrentLiabilities": "1054971000", "totalCurrentLiabilities": "2661000000", "otherNonCurrentLiabilities": "272000000", "totalNonCurrentLiabilities": "11779000000", "cashAndShortTermInvestments": "257223000", "commonStockSharesOutstanding": "970000000", "intangibleAssetsExcludingGoodwill": "5092000000", "cashAndCashEquivalentsAtCarryingValue": "257223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173000000", "profitLoss": "None", "dividendPayout": "127000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-67391000", "operatingCashflow": "1888000000", "capitalExpenditures": "912000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-1533000000", "stockBasedCompensation": "67000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1694000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6395310000, "cost_of_revenue": 2957896000, "gross_profit": 3504210400, "research_and_development": null, "selling_general_admin": 1930000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 753153000, "depreciation_amortisation": 1693575000, "ebitda": 2446728000, "interest_expense": 265000000, "interest_income": null, "other_non_operating": null, "pretax_income": 237403000, "tax_provision": 60184000, "effective_tax_rate": null, "net_income": 300000000, "net_income_continuing_ops": 172000000, "net_income_to_common": 300000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257223000, "short_term_investments": 78110000, "net_receivables": 488276000, "inventory": 237334000, "other_current_assets": null, "total_current_assets": 1722000000, "net_ppe": null, "goodwill": 5819000000, "intangible_assets": 5092000000, "goodwill_and_intangibles": 10911000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16152000000, "total_assets": 17873000000, "short_term_debt": 878365000, "accounts_payable": 417860000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2661000000, "long_term_debt": 8957000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11779000000, "total_liabilities": 14440000000, "total_debt": 9835365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3909624000, "total_equity": 3433000000, "shares_outstanding": 970000000, "operating_cash_flow": 1888000000, "stock_based_compensation": 67000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 912000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1533000000, "dividends_paid": 127000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15000000, "free_cash_flow": 2800000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "753153000", "ebitda": "2446728000", "netIncome": "300000000", "grossProfit": "3504210400", "depreciation": "None", "totalRevenue": "6395310000", "costOfRevenue": "2957896000", "interestIncome": "265000000", "incomeBeforeTax": "237403000", "interestExpense": "265000000", "operatingIncome": "560249000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "60184000", "reportedCurrency": "USD", "netInterestIncome": "-265000000", "nonInterestIncome": "None", "operatingExpenses": "1930021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2957896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1693575000", "sellingGeneralAndAdministrative": "1930000000", "netIncomeFromContinuingOperations": "172000000" }, "balance": { "goodwill": "5819000000", "inventory": "237334000", "commonStock": "9168000", "currentDebt": "None", "investments": "None", "totalAssets": "17873000000", "longTermDebt": "8957000000", "shortTermDebt": "878365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5092000000", "reportedCurrency": "USD", "retainedEarnings": "-3909624000", "totalLiabilities": "14440000000", "otherCurrentAssets": "739390000", "totalCurrentAssets": "1722000000", "currentLongTermDebt": "872000000", "longTermInvestments": "None", "shortTermInvestments": "78110000", "currentNetReceivables": "488276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16152000000", "currentAccountsPayable": "417860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3437000000", "shortLongTermDebtTotal": "9825084000", "totalShareholderEquity": "3433000000", "capitalLeaseObligations": "28696000", "otherCurrentLiabilities": "1054971000", "totalCurrentLiabilities": "2661000000", "otherNonCurrentLiabilities": "272000000", "totalNonCurrentLiabilities": "11779000000", "cashAndShortTermInvestments": "257223000", "commonStockSharesOutstanding": "970000000", "intangibleAssetsExcludingGoodwill": "5092000000", "cashAndCashEquivalentsAtCarryingValue": "257223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173000000", "profitLoss": "None", "dividendPayout": "127000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-67391000", "operatingCashflow": "1888000000", "capitalExpenditures": "912000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-1533000000", "stockBasedCompensation": "67000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1694000000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 5307111000, "cost_of_revenue": 3591041000, "gross_profit": 1716070000, "ebit": 204931000, "ebitda": 2245799000, "pretax_income": -471189000, "tax_provision": -130369000, "net_income": -340820000, "net_income_to_common": -340820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24000000, "total_current_assets": 993000000, "total_assets": 16894000000, "short_term_debt": 118000000, "long_term_debt": 9575098000, "total_debt": 9693098000, "total_liabilities": 13645000000, "total_equity": 3249000000, "shares_outstanding": 825365000, "goodwill_and_intangibles": 11356000000 }, "cash_flow": { "operating_cash_flow": 1650000000, "capital_expenditure": 863000000, "free_cash_flow": 2513000000, "dividends_paid": 116000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210166, "ticker_id": 91, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204931000", "ebitda": "2245799000", "netIncome": "-340820000", "grossProfit": "1716070000", "depreciation": "None", "totalRevenue": "5307111000", "costOfRevenue": "3591041000", "interestIncome": "457667000", "incomeBeforeTax": "-471189000", "interestExpense": "456825000", "operatingIncome": "53150000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-130369000", "reportedCurrency": "USD", "netInterestIncome": "-457667000", "nonInterestIncome": "None", "operatingExpenses": "1662920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3591041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2040868000", "sellingGeneralAndAdministrative": "1550000000", "netIncomeFromContinuingOperations": "-340820000" }, "balance": { "goodwill": "5943000000", "inventory": "348000000", "commonStock": "9015000", "currentDebt": "None", "investments": "None", "totalAssets": "16894000000", "longTermDebt": "9575098000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5413000000", "reportedCurrency": "USD", "retainedEarnings": "-3952590000", "totalLiabilities": "13645000000", "otherCurrentAssets": "1000000", "totalCurrentAssets": "993000000", "currentLongTermDebt": "117592000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15901000000", "currentAccountsPayable": "475000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3357581000", "shortLongTermDebtTotal": "9693098000", "totalShareholderEquity": "3249000000", "capitalLeaseObligations": "37359000", "otherCurrentLiabilities": "736000000", "totalCurrentLiabilities": "1703000000", "otherNonCurrentLiabilities": "300693000", "totalNonCurrentLiabilities": "11942000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "825365000", "intangibleAssetsExcludingGoodwill": "5413000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-341000000", "profitLoss": "None", "dividendPayout": "116000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-84020000", "operatingCashflow": "1650000000", "capitalExpenditures": "863000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128000000", "cashflowFromInvestment": "-1695745000", "stockBasedCompensation": "61000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1915000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5307111000, "cost_of_revenue": 3591041000, "gross_profit": 1716070000, "research_and_development": null, "selling_general_admin": 1550000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204931000, "depreciation_amortisation": 2040868000, "ebitda": 2245799000, "interest_expense": 456825000, "interest_income": null, "other_non_operating": null, "pretax_income": -471189000, "tax_provision": -130369000, "effective_tax_rate": null, "net_income": -340820000, "net_income_continuing_ops": -340820000, "net_income_to_common": -340820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24000000, "short_term_investments": null, "net_receivables": 442000000, "inventory": 348000000, "other_current_assets": null, "total_current_assets": 993000000, "net_ppe": null, "goodwill": 5943000000, "intangible_assets": 5413000000, "goodwill_and_intangibles": 11356000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15901000000, "total_assets": 16894000000, "short_term_debt": 118000000, "accounts_payable": 475000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1703000000, "long_term_debt": 9575098000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11942000000, "total_liabilities": 13645000000, "total_debt": 9693098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3952590000, "total_equity": 3249000000, "shares_outstanding": 825365000, "operating_cash_flow": 1650000000, "stock_based_compensation": 61000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 863000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1695745000, "dividends_paid": 116000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128000000, "free_cash_flow": 2513000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204931000", "ebitda": "2245799000", "netIncome": "-340820000", "grossProfit": "1716070000", "depreciation": "None", "totalRevenue": "5307111000", "costOfRevenue": "3591041000", "interestIncome": "457667000", "incomeBeforeTax": "-471189000", "interestExpense": "456825000", "operatingIncome": "53150000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-130369000", "reportedCurrency": "USD", "netInterestIncome": "-457667000", "nonInterestIncome": "None", "operatingExpenses": "1662920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3591041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2040868000", "sellingGeneralAndAdministrative": "1550000000", "netIncomeFromContinuingOperations": "-340820000" }, "balance": { "goodwill": "5943000000", "inventory": "348000000", "commonStock": "9015000", "currentDebt": "None", "investments": "None", "totalAssets": "16894000000", "longTermDebt": "9575098000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5413000000", "reportedCurrency": "USD", "retainedEarnings": "-3952590000", "totalLiabilities": "13645000000", "otherCurrentAssets": "1000000", "totalCurrentAssets": "993000000", "currentLongTermDebt": "117592000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15901000000", "currentAccountsPayable": "475000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3357581000", "shortLongTermDebtTotal": "9693098000", "totalShareholderEquity": "3249000000", "capitalLeaseObligations": "37359000", "otherCurrentLiabilities": "736000000", "totalCurrentLiabilities": "1703000000", "otherNonCurrentLiabilities": "300693000", "totalNonCurrentLiabilities": "11942000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "825365000", "intangibleAssetsExcludingGoodwill": "5413000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-341000000", "profitLoss": "None", "dividendPayout": "116000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-84020000", "operatingCashflow": "1650000000", "capitalExpenditures": "863000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128000000", "cashflowFromInvestment": "-1695745000", "stockBasedCompensation": "61000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1915000000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 5314787000, "cost_of_revenue": 3527118000, "gross_profit": 1787669000, "ebit": -70730000, "ebitda": 1939860000, "pretax_income": -778919000, "tax_provision": -146726000, "net_income": -632193000, "net_income_to_common": -632193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205000000, "total_current_assets": 967000000, "total_assets": 16117000000, "short_term_debt": 75453000, "long_term_debt": 9447780000, "total_debt": 9523233000, "total_liabilities": 13078000000, "total_equity": 3039000000, "shares_outstanding": 778000000, "goodwill_and_intangibles": 11143000000 }, "cash_flow": { "operating_cash_flow": 1367000000, "capital_expenditure": 575000000, "free_cash_flow": 1942000000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210171, "ticker_id": 91, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70730000", "ebitda": "1939860000", "netIncome": "-632193000", "grossProfit": "1787669000", "depreciation": "None", "totalRevenue": "5314787000", "costOfRevenue": "3527118000", "interestIncome": "708189000", "incomeBeforeTax": "-778919000", "interestExpense": "708189000", "operatingIncome": "161586000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-146726000", "reportedCurrency": "USD", "netInterestIncome": "-708189000", "nonInterestIncome": "None", "operatingExpenses": "1626083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3527118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2010590000", "sellingGeneralAndAdministrative": "1459000000", "netIncomeFromContinuingOperations": "-632193000" }, "balance": { "goodwill": "5236000000", "inventory": "216000000", "commonStock": "8257000", "currentDebt": "None", "investments": "None", "totalAssets": "16117000000", "longTermDebt": "9447780000", "shortTermDebt": "75453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5907000000", "reportedCurrency": "USD", "retainedEarnings": "-3491069000", "totalLiabilities": "13078000000", "otherCurrentAssets": "209967000", "totalCurrentAssets": "967000000", "currentLongTermDebt": "44764000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15150000000", "currentAccountsPayable": "321595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3127352000", "shortLongTermDebtTotal": "9523233000", "totalShareholderEquity": "3039000000", "capitalLeaseObligations": "30689000", "otherCurrentLiabilities": "553462000", "totalCurrentLiabilities": "1296000000", "otherNonCurrentLiabilities": "510663000", "totalNonCurrentLiabilities": "11782000000", "cashAndShortTermInvestments": "205000000", "commonStockSharesOutstanding": "778000000", "intangibleAssetsExcludingGoodwill": "5907000000", "cashAndCashEquivalentsAtCarryingValue": "205000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-632000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-60797000", "operatingCashflow": "1367000000", "capitalExpenditures": "575000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-1137477000", "stockBasedCompensation": "96000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2723000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1914000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5314787000, "cost_of_revenue": 3527118000, "gross_profit": 1787669000, "research_and_development": null, "selling_general_admin": 1459000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70730000, "depreciation_amortisation": 2010590000, "ebitda": 1939860000, "interest_expense": 708189000, "interest_income": null, "other_non_operating": null, "pretax_income": -778919000, "tax_provision": -146726000, "effective_tax_rate": null, "net_income": -632193000, "net_income_continuing_ops": -632193000, "net_income_to_common": -632193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205000000, "short_term_investments": null, "net_receivables": 336033000, "inventory": 216000000, "other_current_assets": null, "total_current_assets": 967000000, "net_ppe": null, "goodwill": 5236000000, "intangible_assets": 5907000000, "goodwill_and_intangibles": 11143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15150000000, "total_assets": 16117000000, "short_term_debt": 75453000, "accounts_payable": 321595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1296000000, "long_term_debt": 9447780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11782000000, "total_liabilities": 13078000000, "total_debt": 9523233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3491069000, "total_equity": 3039000000, "shares_outstanding": 778000000, "operating_cash_flow": 1367000000, "stock_based_compensation": 96000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 575000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1137477000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70000000, "free_cash_flow": 1942000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70730000", "ebitda": "1939860000", "netIncome": "-632193000", "grossProfit": "1787669000", "depreciation": "None", "totalRevenue": "5314787000", "costOfRevenue": "3527118000", "interestIncome": "708189000", "incomeBeforeTax": "-778919000", "interestExpense": "708189000", "operatingIncome": "161586000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-146726000", "reportedCurrency": "USD", "netInterestIncome": "-708189000", "nonInterestIncome": "None", "operatingExpenses": "1626083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3527118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2010590000", "sellingGeneralAndAdministrative": "1459000000", "netIncomeFromContinuingOperations": "-632193000" }, "balance": { "goodwill": "5236000000", "inventory": "216000000", "commonStock": "8257000", "currentDebt": "None", "investments": "None", "totalAssets": "16117000000", "longTermDebt": "9447780000", "shortTermDebt": "75453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5907000000", "reportedCurrency": "USD", "retainedEarnings": "-3491069000", "totalLiabilities": "13078000000", "otherCurrentAssets": "209967000", "totalCurrentAssets": "967000000", "currentLongTermDebt": "44764000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15150000000", "currentAccountsPayable": "321595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3127352000", "shortLongTermDebtTotal": "9523233000", "totalShareholderEquity": "3039000000", "capitalLeaseObligations": "30689000", "otherCurrentLiabilities": "553462000", "totalCurrentLiabilities": "1296000000", "otherNonCurrentLiabilities": "510663000", "totalNonCurrentLiabilities": "11782000000", "cashAndShortTermInvestments": "205000000", "commonStockSharesOutstanding": "778000000", "intangibleAssetsExcludingGoodwill": "5907000000", "cashAndCashEquivalentsAtCarryingValue": "205000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-632000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-60797000", "operatingCashflow": "1367000000", "capitalExpenditures": "575000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-1137477000", "stockBasedCompensation": "96000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2723000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1914000000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 5125657000, "cost_of_revenue": 3459494000, "gross_profit": 1666163000, "ebit": 97381000, "ebitda": 2166591000, "pretax_income": -522192000, "tax_provision": -98042000, "net_income": -424150000, "net_income_to_common": -424150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49000000, "total_current_assets": 625000000, "total_assets": 16084000000, "short_term_debt": 58000000, "long_term_debt": 9634226000, "total_debt": 9692226000, "total_liabilities": 12900000000, "total_equity": 3184000000, "shares_outstanding": 747238000, "goodwill_and_intangibles": 11630000000 }, "cash_flow": { "operating_cash_flow": 1873000000, "capital_expenditure": 701000000, "free_cash_flow": 2574000000, "dividends_paid": 565000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210176, "ticker_id": 91, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97381000", "ebitda": "2166591000", "netIncome": "-424150000", "grossProfit": "1666163000", "depreciation": "None", "totalRevenue": "5125657000", "costOfRevenue": "3459494000", "interestIncome": "619573000", "incomeBeforeTax": "-522192000", "interestExpense": "619573000", "operatingIncome": "339759000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-98042000", "reportedCurrency": "USD", "netInterestIncome": "-619573000", "nonInterestIncome": "None", "operatingExpenses": "1326404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3459494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2069210000", "sellingGeneralAndAdministrative": "1247000000", "netIncomeFromContinuingOperations": "-424150000" }, "balance": { "goodwill": "4960000000", "inventory": "138000000", "commonStock": "7536000", "currentDebt": "None", "investments": "None", "totalAssets": "16084000000", "longTermDebt": "9634226000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6670000000", "reportedCurrency": "USD", "retainedEarnings": "-2742193000", "totalLiabilities": "12900000000", "otherCurrentAssets": "151000000", "totalCurrentAssets": "625000000", "currentLongTermDebt": "58049000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "287000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15459000000", "currentAccountsPayable": "242000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3190491000", "shortLongTermDebtTotal": "9692226000", "totalShareholderEquity": "3184000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "478000000", "totalCurrentLiabilities": "1120000000", "otherNonCurrentLiabilities": "305435000", "totalNonCurrentLiabilities": "11780000000", "cashAndShortTermInvestments": "49000000", "commonStockSharesOutstanding": "747238000", "intangibleAssetsExcludingGoodwill": "6670000000", "cashAndCashEquivalentsAtCarryingValue": "49000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-424000000", "profitLoss": "None", "dividendPayout": "565000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14711000", "operatingCashflow": "1873000000", "capitalExpenditures": "701000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1214000000", "cashflowFromInvestment": "-978177000", "stockBasedCompensation": "86000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "565000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1989000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5125657000, "cost_of_revenue": 3459494000, "gross_profit": 1666163000, "research_and_development": null, "selling_general_admin": 1247000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97381000, "depreciation_amortisation": 2069210000, "ebitda": 2166591000, "interest_expense": 619573000, "interest_income": null, "other_non_operating": null, "pretax_income": -522192000, "tax_provision": -98042000, "effective_tax_rate": null, "net_income": -424150000, "net_income_continuing_ops": -424150000, "net_income_to_common": -424150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49000000, "short_term_investments": null, "net_receivables": 287000000, "inventory": 138000000, "other_current_assets": null, "total_current_assets": 625000000, "net_ppe": null, "goodwill": 4960000000, "intangible_assets": 6670000000, "goodwill_and_intangibles": 11630000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15459000000, "total_assets": 16084000000, "short_term_debt": 58000000, "accounts_payable": 242000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1120000000, "long_term_debt": 9634226000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11780000000, "total_liabilities": 12900000000, "total_debt": 9692226000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2742193000, "total_equity": 3184000000, "shares_outstanding": 747238000, "operating_cash_flow": 1873000000, "stock_based_compensation": 86000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 701000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -978177000, "dividends_paid": 565000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1214000000, "free_cash_flow": 2574000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97381000", "ebitda": "2166591000", "netIncome": "-424150000", "grossProfit": "1666163000", "depreciation": "None", "totalRevenue": "5125657000", "costOfRevenue": "3459494000", "interestIncome": "619573000", "incomeBeforeTax": "-522192000", "interestExpense": "619573000", "operatingIncome": "339759000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-98042000", "reportedCurrency": "USD", "netInterestIncome": "-619573000", "nonInterestIncome": "None", "operatingExpenses": "1326404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3459494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2069210000", "sellingGeneralAndAdministrative": "1247000000", "netIncomeFromContinuingOperations": "-424150000" }, "balance": { "goodwill": "4960000000", "inventory": "138000000", "commonStock": "7536000", "currentDebt": "None", "investments": "None", "totalAssets": "16084000000", "longTermDebt": "9634226000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6670000000", "reportedCurrency": "USD", "retainedEarnings": "-2742193000", "totalLiabilities": "12900000000", "otherCurrentAssets": "151000000", "totalCurrentAssets": "625000000", "currentLongTermDebt": "58049000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "287000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15459000000", "currentAccountsPayable": "242000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3190491000", "shortLongTermDebtTotal": "9692226000", "totalShareholderEquity": "3184000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "478000000", "totalCurrentLiabilities": "1120000000", "otherNonCurrentLiabilities": "305435000", "totalNonCurrentLiabilities": "11780000000", "cashAndShortTermInvestments": "49000000", "commonStockSharesOutstanding": "747238000", "intangibleAssetsExcludingGoodwill": "6670000000", "cashAndCashEquivalentsAtCarryingValue": "49000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-424000000", "profitLoss": "None", "dividendPayout": "565000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14711000", "operatingCashflow": "1873000000", "capitalExpenditures": "701000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1214000000", "cashflowFromInvestment": "-978177000", "stockBasedCompensation": "86000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "565000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1989000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 4581673000, "cost_of_revenue": 2972265000, "gross_profit": 1609408000, "ebit": 30586000, "ebitda": 1961515000, "pretax_income": -632618000, "tax_provision": -23463000, "net_income": -609155000, "net_income_to_common": -609155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363000000, "total_current_assets": 854000000, "total_assets": 17209000000, "short_term_debt": 58000000, "long_term_debt": 9944112000, "total_debt": 10002112000, "total_liabilities": 12984000000, "total_equity": 4225000000, "shares_outstanding": 747710000, "goodwill_and_intangibles": 12570000000 }, "cash_flow": { "operating_cash_flow": 1788000000, "capital_expenditure": 703000000, "free_cash_flow": 2491000000, "dividends_paid": 79439000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210181, "ticker_id": 91, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30586000", "ebitda": "1961515000", "netIncome": "-609155000", "grossProfit": "1609408000", "depreciation": "None", "totalRevenue": "4581673000", "costOfRevenue": "2972265000", "interestIncome": "663204000", "incomeBeforeTax": "-632618000", "interestExpense": "663000000", "operatingIncome": "352458000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-23463000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1256950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2972265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1930929000", "sellingGeneralAndAdministrative": "1246950000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5082000000", "inventory": "115000000", "commonStock": "7669000", "currentDebt": "None", "investments": "None", "totalAssets": "17209000000", "longTermDebt": "9944112000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7488000000", "reportedCurrency": "USD", "retainedEarnings": "-1680432000", "totalLiabilities": "12984000000", "otherCurrentAssets": "130000000", "totalCurrentAssets": "854000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6525000", "currentNetReceivables": "246000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16355000000", "currentAccountsPayable": "221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3234266000", "shortLongTermDebtTotal": "10002112000", "totalShareholderEquity": "4225000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398000000", "totalCurrentLiabilities": "1012000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11972000000", "cashAndShortTermInvestments": "363000000", "commonStockSharesOutstanding": "747710000", "intangibleAssetsExcludingGoodwill": "7488000000", "cashAndCashEquivalentsAtCarryingValue": "363000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-609000000", "profitLoss": "None", "dividendPayout": "79439000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2602000", "operatingCashflow": "1788000000", "capitalExpenditures": "703000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "193000000", "cashflowFromInvestment": "-1738000000", "stockBasedCompensation": "135000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79439000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-853000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1931000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4581673000, "cost_of_revenue": 2972265000, "gross_profit": 1609408000, "research_and_development": null, "selling_general_admin": 1246950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30586000, "depreciation_amortisation": 1930929000, "ebitda": 1961515000, "interest_expense": 663000000, "interest_income": null, "other_non_operating": null, "pretax_income": -632618000, "tax_provision": -23463000, "effective_tax_rate": null, "net_income": -609155000, "net_income_continuing_ops": null, "net_income_to_common": -609155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363000000, "short_term_investments": 6525000, "net_receivables": 246000000, "inventory": 115000000, "other_current_assets": null, "total_current_assets": 854000000, "net_ppe": null, "goodwill": 5082000000, "intangible_assets": 7488000000, "goodwill_and_intangibles": 12570000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16355000000, "total_assets": 17209000000, "short_term_debt": 58000000, "accounts_payable": 221000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012000000, "long_term_debt": 9944112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11972000000, "total_liabilities": 12984000000, "total_debt": 10002112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1680432000, "total_equity": 4225000000, "shares_outstanding": 747710000, "operating_cash_flow": 1788000000, "stock_based_compensation": 135000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 703000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1738000000, "dividends_paid": 79439000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 193000000, "free_cash_flow": 2491000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30586000", "ebitda": "1961515000", "netIncome": "-609155000", "grossProfit": "1609408000", "depreciation": "None", "totalRevenue": "4581673000", "costOfRevenue": "2972265000", "interestIncome": "663204000", "incomeBeforeTax": "-632618000", "interestExpense": "663000000", "operatingIncome": "352458000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-23463000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1256950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2972265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1930929000", "sellingGeneralAndAdministrative": "1246950000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5082000000", "inventory": "115000000", "commonStock": "7669000", "currentDebt": "None", "investments": "None", "totalAssets": "17209000000", "longTermDebt": "9944112000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7488000000", "reportedCurrency": "USD", "retainedEarnings": "-1680432000", "totalLiabilities": "12984000000", "otherCurrentAssets": "130000000", "totalCurrentAssets": "854000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6525000", "currentNetReceivables": "246000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16355000000", "currentAccountsPayable": "221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3234266000", "shortLongTermDebtTotal": "10002112000", "totalShareholderEquity": "4225000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398000000", "totalCurrentLiabilities": "1012000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11972000000", "cashAndShortTermInvestments": "363000000", "commonStockSharesOutstanding": "747710000", "intangibleAssetsExcludingGoodwill": "7488000000", "cashAndCashEquivalentsAtCarryingValue": "363000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-609000000", "profitLoss": "None", "dividendPayout": "79439000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2602000", "operatingCashflow": "1788000000", "capitalExpenditures": "703000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "193000000", "cashflowFromInvestment": "-1738000000", "stockBasedCompensation": "135000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79439000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-853000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1931000000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1279000000, "cost_of_revenue": 588000000, "gross_profit": 691000000, "ebit": 326000000, "ebitda": 671000000, "pretax_income": 227000000, "tax_provision": 58000000, "net_income": 168000000, "net_income_to_common": 168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119000000, "total_current_assets": 899000000, "total_assets": 15913000000, "short_term_debt": 309000000, "long_term_debt": 7359722000, "total_debt": 7668722000, "total_liabilities": 12113000000, "total_equity": 3800000000, "shares_outstanding": 877000000, "goodwill_and_intangibles": 9828000000 }, "cash_flow": { "operating_cash_flow": 638000000, "capital_expenditure": 49000000, "free_cash_flow": 687000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210144, "ticker_id": 91, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "326000000", "ebitda": "671000000", "netIncome": "168000000", "grossProfit": "691000000", "depreciation": "None", "totalRevenue": "1279000000", "costOfRevenue": "588000000", "interestIncome": "None", "incomeBeforeTax": "227000000", "interestExpense": "98000000", "operatingIncome": "326000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-98381000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "588000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345000000", "sellingGeneralAndAdministrative": "364769000", "netIncomeFromContinuingOperations": "169351000" }, "balance": { "goodwill": "4999000000", "inventory": "189000000", "commonStock": "8050000", "currentDebt": "None", "investments": "None", "totalAssets": "15913000000", "longTermDebt": "7359722000", "shortTermDebt": "309000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4829000000", "reportedCurrency": "USD", "retainedEarnings": "-2784340000", "totalLiabilities": "12113000000", "otherCurrentAssets": "223000000", "totalCurrentAssets": "899000000", "currentLongTermDebt": "309142000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15014000000", "currentAccountsPayable": "113000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7669000000", "totalShareholderEquity": "3800000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398000000", "totalCurrentLiabilities": "1067000000", "otherNonCurrentLiabilities": "320517000", "totalNonCurrentLiabilities": "11046000000", "cashAndShortTermInvestments": "119000000", "commonStockSharesOutstanding": "877000000", "intangibleAssetsExcludingGoodwill": "4829000000", "cashAndCashEquivalentsAtCarryingValue": "119000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "638000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-406000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1279000000, "cost_of_revenue": 588000000, "gross_profit": 691000000, "research_and_development": null, "selling_general_admin": 364769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326000000, "depreciation_amortisation": 345000000, "ebitda": 671000000, "interest_expense": 98000000, "interest_income": null, "other_non_operating": null, "pretax_income": 227000000, "tax_provision": 58000000, "effective_tax_rate": null, "net_income": 168000000, "net_income_continuing_ops": 169351000, "net_income_to_common": 168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119000000, "short_term_investments": null, "net_receivables": 368000000, "inventory": 189000000, "other_current_assets": null, "total_current_assets": 899000000, "net_ppe": null, "goodwill": 4999000000, "intangible_assets": 4829000000, "goodwill_and_intangibles": 9828000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15014000000, "total_assets": 15913000000, "short_term_debt": 309000000, "accounts_payable": 113000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1067000000, "long_term_debt": 7359722000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11046000000, "total_liabilities": 12113000000, "total_debt": 7668722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2784340000, "total_equity": 3800000000, "shares_outstanding": 877000000, "operating_cash_flow": 638000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -406000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189000000, "free_cash_flow": 687000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "326000000", "ebitda": "671000000", "netIncome": "168000000", "grossProfit": "691000000", "depreciation": "None", "totalRevenue": "1279000000", "costOfRevenue": "588000000", "interestIncome": "None", "incomeBeforeTax": "227000000", "interestExpense": "98000000", "operatingIncome": "326000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-98381000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "588000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345000000", "sellingGeneralAndAdministrative": "364769000", "netIncomeFromContinuingOperations": "169351000" }, "balance": { "goodwill": "4999000000", "inventory": "189000000", "commonStock": "8050000", "currentDebt": "None", "investments": "None", "totalAssets": "15913000000", "longTermDebt": "7359722000", "shortTermDebt": "309000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4829000000", "reportedCurrency": "USD", "retainedEarnings": "-2784340000", "totalLiabilities": "12113000000", "otherCurrentAssets": "223000000", "totalCurrentAssets": "899000000", "currentLongTermDebt": "309142000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15014000000", "currentAccountsPayable": "113000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7669000000", "totalShareholderEquity": "3800000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398000000", "totalCurrentLiabilities": "1067000000", "otherNonCurrentLiabilities": "320517000", "totalNonCurrentLiabilities": "11046000000", "cashAndShortTermInvestments": "119000000", "commonStockSharesOutstanding": "877000000", "intangibleAssetsExcludingGoodwill": "4829000000", "cashAndCashEquivalentsAtCarryingValue": "119000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "638000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-406000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1276000000, "cost_of_revenue": 649006000, "gross_profit": 626994000, "ebit": 333187000, "ebitda": 740193000, "pretax_income": 215000000, "tax_provision": 68000000, "net_income": 145000000, "net_income_to_common": 145000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81000000, "total_current_assets": 946000000, "total_assets": 15819000000, "short_term_debt": 310000000, "long_term_debt": 7379430000, "total_debt": 7689430000, "total_liabilities": 12040000000, "total_equity": 3779000000, "shares_outstanding": 880000000, "goodwill_and_intangibles": 9704000000 }, "cash_flow": { "operating_cash_flow": 374415000, "capital_expenditure": 138962000, "free_cash_flow": 513377000, "dividends_paid": 45200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210145, "ticker_id": 91, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "333187000", "ebitda": "740193000", "netIncome": "145000000", "grossProfit": "626994000", "depreciation": "None", "totalRevenue": "1276000000", "costOfRevenue": "649006000", "interestIncome": "109972000", "incomeBeforeTax": "215000000", "interestExpense": "108478000", "operatingIncome": "333187000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-109972000", "nonInterestIncome": "None", "operatingExpenses": "293807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407006000", "sellingGeneralAndAdministrative": "360427000", "netIncomeFromContinuingOperations": "146296000" }, "balance": { "goodwill": "4886000000", "inventory": "202000000", "commonStock": "8199000", "currentDebt": "None", "investments": "None", "totalAssets": "15819000000", "longTermDebt": "7379430000", "shortTermDebt": "310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4818000000", "reportedCurrency": "USD", "retainedEarnings": "-2907255000", "totalLiabilities": "12040000000", "otherCurrentAssets": "278000000", "totalCurrentAssets": "946000000", "currentLongTermDebt": "310204000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14873000000", "currentAccountsPayable": "107000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3118187000", "shortLongTermDebtTotal": "7689000000", "totalShareholderEquity": "3779000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352000000", "totalCurrentLiabilities": "1013000000", "otherNonCurrentLiabilities": "282262000", "totalNonCurrentLiabilities": "11027000000", "cashAndShortTermInvestments": "81000000", "commonStockSharesOutstanding": "880000000", "intangibleAssetsExcludingGoodwill": "4818000000", "cashAndCashEquivalentsAtCarryingValue": "81000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146000000", "profitLoss": "None", "dividendPayout": "45200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "374415000", "capitalExpenditures": "138962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239369000", "cashflowFromInvestment": "-197015000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1276000000, "cost_of_revenue": 649006000, "gross_profit": 626994000, "research_and_development": null, "selling_general_admin": 360427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333187000, "depreciation_amortisation": 407006000, "ebitda": 740193000, "interest_expense": 108478000, "interest_income": null, "other_non_operating": null, "pretax_income": 215000000, "tax_provision": 68000000, "effective_tax_rate": null, "net_income": 145000000, "net_income_continuing_ops": 146296000, "net_income_to_common": 145000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81000000, "short_term_investments": null, "net_receivables": 385000000, "inventory": 202000000, "other_current_assets": null, "total_current_assets": 946000000, "net_ppe": null, "goodwill": 4886000000, "intangible_assets": 4818000000, "goodwill_and_intangibles": 9704000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14873000000, "total_assets": 15819000000, "short_term_debt": 310000000, "accounts_payable": 107000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1013000000, "long_term_debt": 7379430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11027000000, "total_liabilities": 12040000000, "total_debt": 7689430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2907255000, "total_equity": 3779000000, "shares_outstanding": 880000000, "operating_cash_flow": 374415000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197015000, "dividends_paid": 45200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -239369000, "free_cash_flow": 513377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "333187000", "ebitda": "740193000", "netIncome": "145000000", "grossProfit": "626994000", "depreciation": "None", "totalRevenue": "1276000000", "costOfRevenue": "649006000", "interestIncome": "109972000", "incomeBeforeTax": "215000000", "interestExpense": "108478000", "operatingIncome": "333187000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-109972000", "nonInterestIncome": "None", "operatingExpenses": "293807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407006000", "sellingGeneralAndAdministrative": "360427000", "netIncomeFromContinuingOperations": "146296000" }, "balance": { "goodwill": "4886000000", "inventory": "202000000", "commonStock": "8199000", "currentDebt": "None", "investments": "None", "totalAssets": "15819000000", "longTermDebt": "7379430000", "shortTermDebt": "310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4818000000", "reportedCurrency": "USD", "retainedEarnings": "-2907255000", "totalLiabilities": "12040000000", "otherCurrentAssets": "278000000", "totalCurrentAssets": "946000000", "currentLongTermDebt": "310204000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14873000000", "currentAccountsPayable": "107000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3118187000", "shortLongTermDebtTotal": "7689000000", "totalShareholderEquity": "3779000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352000000", "totalCurrentLiabilities": "1013000000", "otherNonCurrentLiabilities": "282262000", "totalNonCurrentLiabilities": "11027000000", "cashAndShortTermInvestments": "81000000", "commonStockSharesOutstanding": "880000000", "intangibleAssetsExcludingGoodwill": "4818000000", "cashAndCashEquivalentsAtCarryingValue": "81000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146000000", "profitLoss": "None", "dividendPayout": "45200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "374415000", "capitalExpenditures": "138962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239369000", "cashflowFromInvestment": "-197015000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341000000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1297954000, "cost_of_revenue": 662568000, "gross_profit": 635386000, "ebit": 315073000, "ebitda": 726931000, "pretax_income": 198621000, "tax_provision": 55109000, "net_income": 145132000, "net_income_to_common": 145132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63000000, "total_current_assets": 988000000, "total_assets": 15981000000, "short_term_debt": 522000000, "long_term_debt": 7284108000, "total_debt": 7806108000, "total_liabilities": 12322000000, "total_equity": 3659000000, "shares_outstanding": 883193000, "goodwill_and_intangibles": 9753000000 }, "cash_flow": { "operating_cash_flow": 480000000, "capital_expenditure": 43000000, "free_cash_flow": 523000000, "dividends_paid": 45802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210147, "ticker_id": 91, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315073000", "ebitda": "726931000", "netIncome": "145132000", "grossProfit": "635386000", "depreciation": "None", "totalRevenue": "1297954000", "costOfRevenue": "662568000", "interestIncome": "112617000", "incomeBeforeTax": "198621000", "interestExpense": "99314000", "operatingIncome": "315073000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "55109000", "reportedCurrency": "USD", "netInterestIncome": "-112617000", "nonInterestIncome": "None", "operatingExpenses": "320313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "411858000", "sellingGeneralAndAdministrative": "384353000", "netIncomeFromContinuingOperations": "143512000" }, "balance": { "goodwill": "4886000000", "inventory": "190000000", "commonStock": "8197000", "currentDebt": "None", "investments": "None", "totalAssets": "15981000000", "longTermDebt": "7284108000", "shortTermDebt": "522000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4867000000", "reportedCurrency": "USD", "retainedEarnings": "-3007138000", "totalLiabilities": "12322000000", "otherCurrentAssets": "335000000", "totalCurrentAssets": "988000000", "currentLongTermDebt": "521725000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14993000000", "currentAccountsPayable": "167000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3161050000", "shortLongTermDebtTotal": "7806000000", "totalShareholderEquity": "3659000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "542000000", "totalCurrentLiabilities": "1478000000", "otherNonCurrentLiabilities": "281991000", "totalNonCurrentLiabilities": "10844000000", "cashAndShortTermInvestments": "63000000", "commonStockSharesOutstanding": "883193000", "intangibleAssetsExcludingGoodwill": "4867000000", "cashAndCashEquivalentsAtCarryingValue": "63000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145000000", "profitLoss": "None", "dividendPayout": "45802000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "480000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163042000", "cashflowFromInvestment": "-298426000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "411858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1297954000, "cost_of_revenue": 662568000, "gross_profit": 635386000, "research_and_development": null, "selling_general_admin": 384353000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315073000, "depreciation_amortisation": 411858000, "ebitda": 726931000, "interest_expense": 99314000, "interest_income": null, "other_non_operating": null, "pretax_income": 198621000, "tax_provision": 55109000, "effective_tax_rate": null, "net_income": 145132000, "net_income_continuing_ops": 143512000, "net_income_to_common": 145132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63000000, "short_term_investments": null, "net_receivables": 400000000, "inventory": 190000000, "other_current_assets": null, "total_current_assets": 988000000, "net_ppe": null, "goodwill": 4886000000, "intangible_assets": 4867000000, "goodwill_and_intangibles": 9753000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14993000000, "total_assets": 15981000000, "short_term_debt": 522000000, "accounts_payable": 167000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1478000000, "long_term_debt": 7284108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10844000000, "total_liabilities": 12322000000, "total_debt": 7806108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3007138000, "total_equity": 3659000000, "shares_outstanding": 883193000, "operating_cash_flow": 480000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298426000, "dividends_paid": 45802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163042000, "free_cash_flow": 523000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "315073000", "ebitda": "726931000", "netIncome": "145132000", "grossProfit": "635386000", "depreciation": "None", "totalRevenue": "1297954000", "costOfRevenue": "662568000", "interestIncome": "112617000", "incomeBeforeTax": "198621000", "interestExpense": "99314000", "operatingIncome": "315073000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "55109000", "reportedCurrency": "USD", "netInterestIncome": "-112617000", "nonInterestIncome": "None", "operatingExpenses": "320313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "411858000", "sellingGeneralAndAdministrative": "384353000", "netIncomeFromContinuingOperations": "143512000" }, "balance": { "goodwill": "4886000000", "inventory": "190000000", "commonStock": "8197000", "currentDebt": "None", "investments": "None", "totalAssets": "15981000000", "longTermDebt": "7284108000", "shortTermDebt": "522000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4867000000", "reportedCurrency": "USD", "retainedEarnings": "-3007138000", "totalLiabilities": "12322000000", "otherCurrentAssets": "335000000", "totalCurrentAssets": "988000000", "currentLongTermDebt": "521725000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14993000000", "currentAccountsPayable": "167000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3161050000", "shortLongTermDebtTotal": "7806000000", "totalShareholderEquity": "3659000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "542000000", "totalCurrentLiabilities": "1478000000", "otherNonCurrentLiabilities": "281991000", "totalNonCurrentLiabilities": "10844000000", "cashAndShortTermInvestments": "63000000", "commonStockSharesOutstanding": "883193000", "intangibleAssetsExcludingGoodwill": "4867000000", "cashAndCashEquivalentsAtCarryingValue": "63000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145000000", "profitLoss": "None", "dividendPayout": "45802000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "480000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163042000", "cashflowFromInvestment": "-298426000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "411858000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1287035000, "cost_of_revenue": 651069000, "gross_profit": 635966000, "ebit": 341977000, "ebitda": 742860000, "pretax_income": 226982000, "tax_provision": 58749000, "net_income": 165179000, "net_income_to_common": 165179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152442000, "total_current_assets": 940258000, "total_assets": 15972070000, "short_term_debt": 1081399000, "long_term_debt": 6751094000, "total_debt": 7832493000, "total_liabilities": 12312691000, "total_equity": 3659379000, "shares_outstanding": 894696000, "goodwill_and_intangibles": 9779736000 }, "cash_flow": { "operating_cash_flow": 564000000, "capital_expenditure": 38000000, "free_cash_flow": 602000000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210148, "ticker_id": 91, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341977000", "ebitda": "742860000", "netIncome": "165179000", "grossProfit": "635966000", "depreciation": "None", "totalRevenue": "1287035000", "costOfRevenue": "651069000", "interestIncome": "115798000", "incomeBeforeTax": "226982000", "interestExpense": "101185000", "operatingIncome": "341977000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "58749000", "reportedCurrency": "USD", "netInterestIncome": "-115798000", "nonInterestIncome": "None", "operatingExpenses": "293989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "400883000", "sellingGeneralAndAdministrative": "334464000", "netIncomeFromContinuingOperations": "168233000" }, "balance": { "goodwill": "4903899000", "inventory": "185690000", "commonStock": "8327000", "currentDebt": "None", "investments": "None", "totalAssets": "15972070000", "longTermDebt": "6751094000", "shortTermDebt": "1081399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4875837000", "reportedCurrency": "USD", "retainedEarnings": "-3106714000", "totalLiabilities": "12312691000", "otherCurrentAssets": "170115000", "totalCurrentAssets": "940258000", "currentLongTermDebt": "1064298000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15031812000", "currentAccountsPayable": "187125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3237893000", "shortLongTermDebtTotal": "7913707000", "totalShareholderEquity": "3659379000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "529239000", "totalCurrentLiabilities": "2051886000", "otherNonCurrentLiabilities": "235549000", "totalNonCurrentLiabilities": "10260805000", "cashAndShortTermInvestments": "152442000", "commonStockSharesOutstanding": "894696000", "intangibleAssetsExcludingGoodwill": "4875837000", "cashAndCashEquivalentsAtCarryingValue": "152442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168000000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "564000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138754000", "cashflowFromInvestment": "-364741000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1287035000, "cost_of_revenue": 651069000, "gross_profit": 635966000, "research_and_development": null, "selling_general_admin": 334464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341977000, "depreciation_amortisation": 400883000, "ebitda": 742860000, "interest_expense": 101185000, "interest_income": null, "other_non_operating": null, "pretax_income": 226982000, "tax_provision": 58749000, "effective_tax_rate": null, "net_income": 165179000, "net_income_continuing_ops": 168233000, "net_income_to_common": 165179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152442000, "short_term_investments": null, "net_receivables": 432011000, "inventory": 185690000, "other_current_assets": null, "total_current_assets": 940258000, "net_ppe": null, "goodwill": 4903899000, "intangible_assets": 4875837000, "goodwill_and_intangibles": 9779736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15031812000, "total_assets": 15972070000, "short_term_debt": 1081399000, "accounts_payable": 187125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2051886000, "long_term_debt": 6751094000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10260805000, "total_liabilities": 12312691000, "total_debt": 7832493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3106714000, "total_equity": 3659379000, "shares_outstanding": 894696000, "operating_cash_flow": 564000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -364741000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138754000, "free_cash_flow": 602000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341977000", "ebitda": "742860000", "netIncome": "165179000", "grossProfit": "635966000", "depreciation": "None", "totalRevenue": "1287035000", "costOfRevenue": "651069000", "interestIncome": "115798000", "incomeBeforeTax": "226982000", "interestExpense": "101185000", "operatingIncome": "341977000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "58749000", "reportedCurrency": "USD", "netInterestIncome": "-115798000", "nonInterestIncome": "None", "operatingExpenses": "293989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "400883000", "sellingGeneralAndAdministrative": "334464000", "netIncomeFromContinuingOperations": "168233000" }, "balance": { "goodwill": "4903899000", "inventory": "185690000", "commonStock": "8327000", "currentDebt": "None", "investments": "None", "totalAssets": "15972070000", "longTermDebt": "6751094000", "shortTermDebt": "1081399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4875837000", "reportedCurrency": "USD", "retainedEarnings": "-3106714000", "totalLiabilities": "12312691000", "otherCurrentAssets": "170115000", "totalCurrentAssets": "940258000", "currentLongTermDebt": "1064298000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15031812000", "currentAccountsPayable": "187125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3237893000", "shortLongTermDebtTotal": "7913707000", "totalShareholderEquity": "3659379000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "529239000", "totalCurrentLiabilities": "2051886000", "otherNonCurrentLiabilities": "235549000", "totalNonCurrentLiabilities": "10260805000", "cashAndShortTermInvestments": "152442000", "commonStockSharesOutstanding": "894696000", "intangibleAssetsExcludingGoodwill": "4875837000", "cashAndCashEquivalentsAtCarryingValue": "152442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168000000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "564000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138754000", "cashflowFromInvestment": "-364741000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1267491000, "cost_of_revenue": 639997000, "gross_profit": 627494000, "ebit": 319252000, "ebitda": 719127000, "pretax_income": 193509000, "tax_provision": 51032000, "net_income": 140246000, "net_income_to_common": 140246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3744000, "total_current_assets": 857540000, "total_assets": 15830065000, "short_term_debt": 206632000, "long_term_debt": 7612702000, "total_debt": 7819334000, "total_liabilities": 12212773000, "total_equity": 3617292000, "shares_outstanding": 926057000, "goodwill_and_intangibles": 9710225000 }, "cash_flow": { "operating_cash_flow": 466626000, "capital_expenditure": 45420000, "free_cash_flow": 512046000, "dividends_paid": 48918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210149, "ticker_id": 91, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319252000", "ebitda": "719127000", "netIncome": "140246000", "grossProfit": "627494000", "depreciation": "None", "totalRevenue": "1267491000", "costOfRevenue": "639997000", "interestIncome": "120879000", "incomeBeforeTax": "193509000", "interestExpense": "101656000", "operatingIncome": "319252000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "51032000", "reportedCurrency": "USD", "netInterestIncome": "-120879000", "nonInterestIncome": "None", "operatingExpenses": "308242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399875000", "sellingGeneralAndAdministrative": "368600000", "netIncomeFromContinuingOperations": "142477000" }, "balance": { "goodwill": "4903899000", "inventory": "188818000", "commonStock": "8429000", "currentDebt": "None", "investments": "None", "totalAssets": "15830065000", "longTermDebt": "7612702000", "shortTermDebt": "206632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4806326000", "reportedCurrency": "USD", "retainedEarnings": "-3225634000", "totalLiabilities": "12212773000", "otherCurrentAssets": "269697000", "totalCurrentAssets": "857540000", "currentLongTermDebt": "206632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "395281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14972525000", "currentAccountsPayable": "132739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3269958000", "shortLongTermDebtTotal": "7819334000", "totalShareholderEquity": "3617292000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "524883000", "totalCurrentLiabilities": "1117134000", "otherNonCurrentLiabilities": "219966000", "totalNonCurrentLiabilities": "11095639000", "cashAndShortTermInvestments": "3744000", "commonStockSharesOutstanding": "926057000", "intangibleAssetsExcludingGoodwill": "4806326000", "cashAndCashEquivalentsAtCarryingValue": "3744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140246000", "profitLoss": "None", "dividendPayout": "48918000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "466626000", "capitalExpenditures": "45420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321246000", "cashflowFromInvestment": "-258259000", "stockBasedCompensation": "20521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-396564000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1267491000, "cost_of_revenue": 639997000, "gross_profit": 627494000, "research_and_development": null, "selling_general_admin": 368600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319252000, "depreciation_amortisation": 399875000, "ebitda": 719127000, "interest_expense": 101656000, "interest_income": null, "other_non_operating": null, "pretax_income": 193509000, "tax_provision": 51032000, "effective_tax_rate": null, "net_income": 140246000, "net_income_continuing_ops": 142477000, "net_income_to_common": 140246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3744000, "short_term_investments": null, "net_receivables": 395281000, "inventory": 188818000, "other_current_assets": null, "total_current_assets": 857540000, "net_ppe": null, "goodwill": 4903899000, "intangible_assets": 4806326000, "goodwill_and_intangibles": 9710225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14972525000, "total_assets": 15830065000, "short_term_debt": 206632000, "accounts_payable": 132739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1117134000, "long_term_debt": 7612702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11095639000, "total_liabilities": 12212773000, "total_debt": 7819334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3225634000, "total_equity": 3617292000, "shares_outstanding": 926057000, "operating_cash_flow": 466626000, "stock_based_compensation": 20521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258259000, "dividends_paid": 48918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -321246000, "free_cash_flow": 512046000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "319252000", "ebitda": "719127000", "netIncome": "140246000", "grossProfit": "627494000", "depreciation": "None", "totalRevenue": "1267491000", "costOfRevenue": "639997000", "interestIncome": "120879000", "incomeBeforeTax": "193509000", "interestExpense": "101656000", "operatingIncome": "319252000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "51032000", "reportedCurrency": "USD", "netInterestIncome": "-120879000", "nonInterestIncome": "None", "operatingExpenses": "308242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399875000", "sellingGeneralAndAdministrative": "368600000", "netIncomeFromContinuingOperations": "142477000" }, "balance": { "goodwill": "4903899000", "inventory": "188818000", "commonStock": "8429000", "currentDebt": "None", "investments": "None", "totalAssets": "15830065000", "longTermDebt": "7612702000", "shortTermDebt": "206632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4806326000", "reportedCurrency": "USD", "retainedEarnings": "-3225634000", "totalLiabilities": "12212773000", "otherCurrentAssets": "269697000", "totalCurrentAssets": "857540000", "currentLongTermDebt": "206632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "395281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14972525000", "currentAccountsPayable": "132739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3269958000", "shortLongTermDebtTotal": "7819334000", "totalShareholderEquity": "3617292000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "524883000", "totalCurrentLiabilities": "1117134000", "otherNonCurrentLiabilities": "219966000", "totalNonCurrentLiabilities": "11095639000", "cashAndShortTermInvestments": "3744000", "commonStockSharesOutstanding": "926057000", "intangibleAssetsExcludingGoodwill": "4806326000", "cashAndCashEquivalentsAtCarryingValue": "3744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140246000", "profitLoss": "None", "dividendPayout": "48918000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "466626000", "capitalExpenditures": "45420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321246000", "cashflowFromInvestment": "-258259000", "stockBasedCompensation": "20521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-396564000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339535000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1260000000, "cost_of_revenue": 635193000, "gross_profit": 624807000, "ebit": 329129000, "ebitda": 729322000, "pretax_income": 226000000, "tax_provision": 29000000, "net_income": 190000000, "net_income_to_common": 190000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96212000, "total_current_assets": 1004920000, "total_assets": 16050957000, "short_term_debt": 195791000, "long_term_debt": 7511282000, "total_debt": 7707073000, "total_liabilities": 12250156000, "total_equity": 3801000000, "shares_outstanding": 950000000, "goodwill_and_intangibles": 9757998000 }, "cash_flow": { "operating_cash_flow": 459676000, "capital_expenditure": 150316000, "free_cash_flow": 609992000, "dividends_paid": 50052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210150, "ticker_id": 91, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "329129000", "ebitda": "729322000", "netIncome": "190000000", "grossProfit": "624807000", "depreciation": "None", "totalRevenue": "1260000000", "costOfRevenue": "635193000", "interestIncome": "82051000", "incomeBeforeTax": "226000000", "interestExpense": "82051000", "operatingIncome": "313000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-82051000", "nonInterestIncome": "None", "operatingExpenses": "311807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "400193000", "sellingGeneralAndAdministrative": "370823000", "netIncomeFromContinuingOperations": "197294000" }, "balance": { "goodwill": "4903899000", "inventory": "196731000", "commonStock": "8913000", "currentDebt": "None", "investments": "None", "totalAssets": "16050957000", "longTermDebt": "7511282000", "shortTermDebt": "195791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4854099000", "reportedCurrency": "USD", "retainedEarnings": "-3318174000", "totalLiabilities": "12250156000", "otherCurrentAssets": "299302000", "totalCurrentAssets": "1004920000", "currentLongTermDebt": "195791000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15046037000", "currentAccountsPayable": "153537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3309112000", "shortLongTermDebtTotal": "7707073000", "totalShareholderEquity": "3801000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "666667000", "totalCurrentLiabilities": "1263780000", "otherNonCurrentLiabilities": "224384000", "totalNonCurrentLiabilities": "10986376000", "cashAndShortTermInvestments": "96212000", "commonStockSharesOutstanding": "950000000", "intangibleAssetsExcludingGoodwill": "4854099000", "cashAndCashEquivalentsAtCarryingValue": "96212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189957000", "profitLoss": "None", "dividendPayout": "50052000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "459676000", "capitalExpenditures": "150316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199296000", "cashflowFromInvestment": "-261064000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1260000000, "cost_of_revenue": 635193000, "gross_profit": 624807000, "research_and_development": null, "selling_general_admin": 370823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329129000, "depreciation_amortisation": 400193000, "ebitda": 729322000, "interest_expense": 82051000, "interest_income": null, "other_non_operating": null, "pretax_income": 226000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 190000000, "net_income_continuing_ops": 197294000, "net_income_to_common": 190000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96212000, "short_term_investments": null, "net_receivables": 412675000, "inventory": 196731000, "other_current_assets": null, "total_current_assets": 1004920000, "net_ppe": null, "goodwill": 4903899000, "intangible_assets": 4854099000, "goodwill_and_intangibles": 9757998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15046037000, "total_assets": 16050957000, "short_term_debt": 195791000, "accounts_payable": 153537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1263780000, "long_term_debt": 7511282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10986376000, "total_liabilities": 12250156000, "total_debt": 7707073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3318174000, "total_equity": 3801000000, "shares_outstanding": 950000000, "operating_cash_flow": 459676000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261064000, "dividends_paid": 50052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199296000, "free_cash_flow": 609992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "329129000", "ebitda": "729322000", "netIncome": "190000000", "grossProfit": "624807000", "depreciation": "None", "totalRevenue": "1260000000", "costOfRevenue": "635193000", "interestIncome": "82051000", "incomeBeforeTax": "226000000", "interestExpense": "82051000", "operatingIncome": "313000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-82051000", "nonInterestIncome": "None", "operatingExpenses": "311807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "400193000", "sellingGeneralAndAdministrative": "370823000", "netIncomeFromContinuingOperations": "197294000" }, "balance": { "goodwill": "4903899000", "inventory": "196731000", "commonStock": "8913000", "currentDebt": "None", "investments": "None", "totalAssets": "16050957000", "longTermDebt": "7511282000", "shortTermDebt": "195791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4854099000", "reportedCurrency": "USD", "retainedEarnings": "-3318174000", "totalLiabilities": "12250156000", "otherCurrentAssets": "299302000", "totalCurrentAssets": "1004920000", "currentLongTermDebt": "195791000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15046037000", "currentAccountsPayable": "153537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3309112000", "shortLongTermDebtTotal": "7707073000", "totalShareholderEquity": "3801000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "666667000", "totalCurrentLiabilities": "1263780000", "otherNonCurrentLiabilities": "224384000", "totalNonCurrentLiabilities": "10986376000", "cashAndShortTermInvestments": "96212000", "commonStockSharesOutstanding": "950000000", "intangibleAssetsExcludingGoodwill": "4854099000", "cashAndCashEquivalentsAtCarryingValue": "96212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189957000", "profitLoss": "None", "dividendPayout": "50052000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "459676000", "capitalExpenditures": "150316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199296000", "cashflowFromInvestment": "-261064000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340693000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1243836000, "cost_of_revenue": 613495000, "gross_profit": 630341000, "ebit": 287977000, "ebitda": 679366000, "pretax_income": 182255000, "tax_provision": 50235000, "net_income": 127151000, "net_income_to_common": 127151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95338000, "total_current_assets": 1002893000, "total_assets": 16084561000, "short_term_debt": 196563000, "long_term_debt": 7524523000, "total_debt": 7721086000, "total_liabilities": 12187276000, "total_equity": 3897285000, "shares_outstanding": 968000000, "goodwill_and_intangibles": 9802777000 }, "cash_flow": { "operating_cash_flow": 498218000, "capital_expenditure": 165232000, "free_cash_flow": 663450000, "dividends_paid": 50042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210152, "ticker_id": 91, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287977000", "ebitda": "679366000", "netIncome": "127151000", "grossProfit": "630341000", "depreciation": "None", "totalRevenue": "1243836000", "costOfRevenue": "613495000", "interestIncome": "161830000", "incomeBeforeTax": "182255000", "interestExpense": "161830000", "operatingIncome": "327940000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "50235000", "reportedCurrency": "USD", "netInterestIncome": "-161830000", "nonInterestIncome": "None", "operatingExpenses": "302401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391389000", "sellingGeneralAndAdministrative": "358520000", "netIncomeFromContinuingOperations": "132020000" }, "balance": { "goodwill": "4903899000", "inventory": "203007000", "commonStock": "9120000", "currentDebt": "None", "investments": "None", "totalAssets": "16084561000", "longTermDebt": "7524523000", "shortTermDebt": "196563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4898878000", "reportedCurrency": "USD", "retainedEarnings": "-3458579000", "totalLiabilities": "12187276000", "otherCurrentAssets": "307635000", "totalCurrentAssets": "1002893000", "currentLongTermDebt": "196563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15081668000", "currentAccountsPayable": "226614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3345733000", "shortLongTermDebtTotal": "7721086000", "totalShareholderEquity": "3897285000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "572260000", "totalCurrentLiabilities": "1245357000", "otherNonCurrentLiabilities": "230231000", "totalNonCurrentLiabilities": "10941919000", "cashAndShortTermInvestments": "95338000", "commonStockSharesOutstanding": "968000000", "intangibleAssetsExcludingGoodwill": "4898878000", "cashAndCashEquivalentsAtCarryingValue": "95338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127151000", "profitLoss": "None", "dividendPayout": "50042000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "498218000", "capitalExpenditures": "165232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40715000", "cashflowFromInvestment": "-401671000", "stockBasedCompensation": "9942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1243836000, "cost_of_revenue": 613495000, "gross_profit": 630341000, "research_and_development": null, "selling_general_admin": 358520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287977000, "depreciation_amortisation": 391389000, "ebitda": 679366000, "interest_expense": 161830000, "interest_income": null, "other_non_operating": null, "pretax_income": 182255000, "tax_provision": 50235000, "effective_tax_rate": null, "net_income": 127151000, "net_income_continuing_ops": 132020000, "net_income_to_common": 127151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95338000, "short_term_investments": null, "net_receivables": 396913000, "inventory": 203007000, "other_current_assets": null, "total_current_assets": 1002893000, "net_ppe": null, "goodwill": 4903899000, "intangible_assets": 4898878000, "goodwill_and_intangibles": 9802777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15081668000, "total_assets": 16084561000, "short_term_debt": 196563000, "accounts_payable": 226614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1245357000, "long_term_debt": 7524523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10941919000, "total_liabilities": 12187276000, "total_debt": 7721086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3458579000, "total_equity": 3897285000, "shares_outstanding": 968000000, "operating_cash_flow": 498218000, "stock_based_compensation": 9942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -401671000, "dividends_paid": 50042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40715000, "free_cash_flow": 663450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "287977000", "ebitda": "679366000", "netIncome": "127151000", "grossProfit": "630341000", "depreciation": "None", "totalRevenue": "1243836000", "costOfRevenue": "613495000", "interestIncome": "161830000", "incomeBeforeTax": "182255000", "interestExpense": "161830000", "operatingIncome": "327940000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "50235000", "reportedCurrency": "USD", "netInterestIncome": "-161830000", "nonInterestIncome": "None", "operatingExpenses": "302401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391389000", "sellingGeneralAndAdministrative": "358520000", "netIncomeFromContinuingOperations": "132020000" }, "balance": { "goodwill": "4903899000", "inventory": "203007000", "commonStock": "9120000", "currentDebt": "None", "investments": "None", "totalAssets": "16084561000", "longTermDebt": "7524523000", "shortTermDebt": "196563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4898878000", "reportedCurrency": "USD", "retainedEarnings": "-3458579000", "totalLiabilities": "12187276000", "otherCurrentAssets": "307635000", "totalCurrentAssets": "1002893000", "currentLongTermDebt": "196563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15081668000", "currentAccountsPayable": "226614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3345733000", "shortLongTermDebtTotal": "7721086000", "totalShareholderEquity": "3897285000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "572260000", "totalCurrentLiabilities": "1245357000", "otherNonCurrentLiabilities": "230231000", "totalNonCurrentLiabilities": "10941919000", "cashAndShortTermInvestments": "95338000", "commonStockSharesOutstanding": "968000000", "intangibleAssetsExcludingGoodwill": "4898878000", "cashAndCashEquivalentsAtCarryingValue": "95338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127151000", "profitLoss": "None", "dividendPayout": "50042000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "498218000", "capitalExpenditures": "165232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40715000", "cashflowFromInvestment": "-401671000", "stockBasedCompensation": "9942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335325000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1204559000, "cost_of_revenue": 584823000, "gross_profit": 619736000, "ebit": 292585000, "ebitda": 681174000, "pretax_income": 186025000, "tax_provision": 59840000, "net_income": 92394000, "net_income_to_common": 92394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37883000, "total_current_assets": 985541000, "total_assets": 15985822000, "short_term_debt": 211502000, "long_term_debt": 7532250000, "total_debt": 7743752000, "total_liabilities": 12177612000, "total_equity": 3808210000, "shares_outstanding": 963873000, "goodwill_and_intangibles": 9739708000 }, "cash_flow": { "operating_cash_flow": 563203000, "capital_expenditure": 190199000, "free_cash_flow": 753402000, "dividends_paid": 49965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210153, "ticker_id": 91, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "292585000", "ebitda": "681174000", "netIncome": "92394000", "grossProfit": "619736000", "depreciation": "None", "totalRevenue": "1204559000", "costOfRevenue": "584823000", "interestIncome": "None", "incomeBeforeTax": "186025000", "interestExpense": "109700000", "operatingIncome": "286026000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59840000", "reportedCurrency": "USD", "netInterestIncome": "-109700000", "nonInterestIncome": "None", "operatingExpenses": "333710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388589000", "sellingGeneralAndAdministrative": "388440000", "netIncomeFromContinuingOperations": "126185000" }, "balance": { "goodwill": "4903899000", "inventory": "203022000", "commonStock": "9118000", "currentDebt": "None", "investments": "None", "totalAssets": "15985822000", "longTermDebt": "7532250000", "shortTermDebt": "211502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4835809000", "reportedCurrency": "USD", "retainedEarnings": "-3535042000", "totalLiabilities": "12177612000", "otherCurrentAssets": "340625000", "totalCurrentAssets": "985541000", "currentLongTermDebt": "192220000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "404011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15000281000", "currentAccountsPayable": "222113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7743752000", "totalShareholderEquity": "3808210000", "capitalLeaseObligations": "19282000", "otherCurrentLiabilities": "634317000", "totalCurrentLiabilities": "1315346000", "otherNonCurrentLiabilities": "199713000", "totalNonCurrentLiabilities": "10862266000", "cashAndShortTermInvestments": "37883000", "commonStockSharesOutstanding": "963873000", "intangibleAssetsExcludingGoodwill": "4835809000", "cashAndCashEquivalentsAtCarryingValue": "37883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92394000", "profitLoss": "None", "dividendPayout": "49965000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "563203000", "capitalExpenditures": "190199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200359000", "cashflowFromInvestment": "-332623000", "stockBasedCompensation": "21284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1204559000, "cost_of_revenue": 584823000, "gross_profit": 619736000, "research_and_development": null, "selling_general_admin": 388440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292585000, "depreciation_amortisation": 388589000, "ebitda": 681174000, "interest_expense": 109700000, "interest_income": null, "other_non_operating": null, "pretax_income": 186025000, "tax_provision": 59840000, "effective_tax_rate": null, "net_income": 92394000, "net_income_continuing_ops": 126185000, "net_income_to_common": 92394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37883000, "short_term_investments": null, "net_receivables": 404011000, "inventory": 203022000, "other_current_assets": null, "total_current_assets": 985541000, "net_ppe": null, "goodwill": 4903899000, "intangible_assets": 4835809000, "goodwill_and_intangibles": 9739708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15000281000, "total_assets": 15985822000, "short_term_debt": 211502000, "accounts_payable": 222113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1315346000, "long_term_debt": 7532250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10862266000, "total_liabilities": 12177612000, "total_debt": 7743752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3535042000, "total_equity": 3808210000, "shares_outstanding": 963873000, "operating_cash_flow": 563203000, "stock_based_compensation": 21284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -332623000, "dividends_paid": 49965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200359000, "free_cash_flow": 753402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "292585000", "ebitda": "681174000", "netIncome": "92394000", "grossProfit": "619736000", "depreciation": "None", "totalRevenue": "1204559000", "costOfRevenue": "584823000", "interestIncome": "None", "incomeBeforeTax": "186025000", "interestExpense": "109700000", "operatingIncome": "286026000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59840000", "reportedCurrency": "USD", "netInterestIncome": "-109700000", "nonInterestIncome": "None", "operatingExpenses": "333710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388589000", "sellingGeneralAndAdministrative": "388440000", "netIncomeFromContinuingOperations": "126185000" }, "balance": { "goodwill": "4903899000", "inventory": "203022000", "commonStock": "9118000", "currentDebt": "None", "investments": "None", "totalAssets": "15985822000", "longTermDebt": "7532250000", "shortTermDebt": "211502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4835809000", "reportedCurrency": "USD", "retainedEarnings": "-3535042000", "totalLiabilities": "12177612000", "otherCurrentAssets": "340625000", "totalCurrentAssets": "985541000", "currentLongTermDebt": "192220000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "404011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15000281000", "currentAccountsPayable": "222113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7743752000", "totalShareholderEquity": "3808210000", "capitalLeaseObligations": "19282000", "otherCurrentLiabilities": "634317000", "totalCurrentLiabilities": "1315346000", "otherNonCurrentLiabilities": "199713000", "totalNonCurrentLiabilities": "10862266000", "cashAndShortTermInvestments": "37883000", "commonStockSharesOutstanding": "963873000", "intangibleAssetsExcludingGoodwill": "4835809000", "cashAndCashEquivalentsAtCarryingValue": "37883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92394000", "profitLoss": "None", "dividendPayout": "49965000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "563203000", "capitalExpenditures": "190199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200359000", "cashflowFromInvestment": "-332623000", "stockBasedCompensation": "21284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388589000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1189672000, "cost_of_revenue": 581912000, "gross_profit": 607760000, "ebit": 326647000, "ebitda": 714254000, "pretax_income": 220321000, "tax_provision": 56430000, "net_income": 91551000, "net_income_to_common": 91551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4041000, "total_current_assets": 1000994000, "total_assets": 15944183000, "short_term_debt": 338742000, "long_term_debt": 7566878000, "total_debt": 7905620000, "total_liabilities": 12208402000, "total_equity": 3735781000, "shares_outstanding": 973139000, "goodwill_and_intangibles": 9747885000 }, "cash_flow": { "operating_cash_flow": 363802000, "capital_expenditure": 181204000, "free_cash_flow": 545006000, "dividends_paid": 32207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210154, "ticker_id": 91, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "326647000", "ebitda": "714254000", "netIncome": "91551000", "grossProfit": "607760000", "depreciation": "None", "totalRevenue": "1189672000", "costOfRevenue": "581912000", "interestIncome": "None", "incomeBeforeTax": "220321000", "interestExpense": "87450000", "operatingIncome": "292149000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "56430000", "reportedCurrency": "USD", "netInterestIncome": "-88931000", "nonInterestIncome": "None", "operatingExpenses": "315611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387607000", "sellingGeneralAndAdministrative": "398453000", "netIncomeFromContinuingOperations": "91532000" }, "balance": { "goodwill": "4903899000", "inventory": "209765000", "commonStock": "9103000", "currentDebt": "None", "investments": "None", "totalAssets": "15944183000", "longTermDebt": "7566878000", "shortTermDebt": "338742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4843986000", "reportedCurrency": "USD", "retainedEarnings": "-3576763000", "totalLiabilities": "12208402000", "otherCurrentAssets": "399690000", "totalCurrentAssets": "1000994000", "currentLongTermDebt": "322070000", "longTermInvestments": "None", "shortTermInvestments": "82423000", "currentNetReceivables": "387498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14943189000", "currentAccountsPayable": "260137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7905620000", "totalShareholderEquity": "3735781000", "capitalLeaseObligations": "16672000", "otherCurrentLiabilities": "558107000", "totalCurrentLiabilities": "1409066000", "otherNonCurrentLiabilities": "217459000", "totalNonCurrentLiabilities": "10799336000", "cashAndShortTermInvestments": "4041000", "commonStockSharesOutstanding": "973139000", "intangibleAssetsExcludingGoodwill": "4843986000", "cashAndCashEquivalentsAtCarryingValue": "4041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91532000", "profitLoss": "None", "dividendPayout": "32207000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363802000", "capitalExpenditures": "181204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74986000", "cashflowFromInvestment": "-300070000", "stockBasedCompensation": "8074999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1189672000, "cost_of_revenue": 581912000, "gross_profit": 607760000, "research_and_development": null, "selling_general_admin": 398453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326647000, "depreciation_amortisation": 387607000, "ebitda": 714254000, "interest_expense": 87450000, "interest_income": null, "other_non_operating": null, "pretax_income": 220321000, "tax_provision": 56430000, "effective_tax_rate": null, "net_income": 91551000, "net_income_continuing_ops": 91532000, "net_income_to_common": 91551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4041000, "short_term_investments": 82423000, "net_receivables": 387498000, "inventory": 209765000, "other_current_assets": null, "total_current_assets": 1000994000, "net_ppe": null, "goodwill": 4903899000, "intangible_assets": 4843986000, "goodwill_and_intangibles": 9747885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14943189000, "total_assets": 15944183000, "short_term_debt": 338742000, "accounts_payable": 260137000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1409066000, "long_term_debt": 7566878000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10799336000, "total_liabilities": 12208402000, "total_debt": 7905620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3576763000, "total_equity": 3735781000, "shares_outstanding": 973139000, "operating_cash_flow": 363802000, "stock_based_compensation": 8074999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300070000, "dividends_paid": 32207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74986000, "free_cash_flow": 545006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "326647000", "ebitda": "714254000", "netIncome": "91551000", "grossProfit": "607760000", "depreciation": "None", "totalRevenue": "1189672000", "costOfRevenue": "581912000", "interestIncome": "None", "incomeBeforeTax": "220321000", "interestExpense": "87450000", "operatingIncome": "292149000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "56430000", "reportedCurrency": "USD", "netInterestIncome": "-88931000", "nonInterestIncome": "None", "operatingExpenses": "315611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387607000", "sellingGeneralAndAdministrative": "398453000", "netIncomeFromContinuingOperations": "91532000" }, "balance": { "goodwill": "4903899000", "inventory": "209765000", "commonStock": "9103000", "currentDebt": "None", "investments": "None", "totalAssets": "15944183000", "longTermDebt": "7566878000", "shortTermDebt": "338742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4843986000", "reportedCurrency": "USD", "retainedEarnings": "-3576763000", "totalLiabilities": "12208402000", "otherCurrentAssets": "399690000", "totalCurrentAssets": "1000994000", "currentLongTermDebt": "322070000", "longTermInvestments": "None", "shortTermInvestments": "82423000", "currentNetReceivables": "387498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14943189000", "currentAccountsPayable": "260137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7905620000", "totalShareholderEquity": "3735781000", "capitalLeaseObligations": "16672000", "otherCurrentLiabilities": "558107000", "totalCurrentLiabilities": "1409066000", "otherNonCurrentLiabilities": "217459000", "totalNonCurrentLiabilities": "10799336000", "cashAndShortTermInvestments": "4041000", "commonStockSharesOutstanding": "973139000", "intangibleAssetsExcludingGoodwill": "4843986000", "cashAndCashEquivalentsAtCarryingValue": "4041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91532000", "profitLoss": "None", "dividendPayout": "32207000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363802000", "capitalExpenditures": "181204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74986000", "cashflowFromInvestment": "-300070000", "stockBasedCompensation": "8074999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388958000", "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": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1173000000, "cost_of_revenue": 562077000, "gross_profit": 610923000, "ebit": 219458000, "ebitda": 596535000, "pretax_income": 148000000, "tax_provision": 41000000, "net_income": -53980000, "net_income_to_common": -53980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14621000, "total_current_assets": 1004694000, "total_assets": 15964094000, "short_term_debt": 328040000, "long_term_debt": 7523349000, "total_debt": 7851389000, "total_liabilities": 12175448000, "total_equity": 3788646000, "shares_outstanding": 974000000, "goodwill_and_intangibles": 9781392000 }, "cash_flow": { "operating_cash_flow": 412032000, "capital_expenditure": 195421000, "free_cash_flow": 607453000, "dividends_paid": 32187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210155, "ticker_id": 91, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219458000", "ebitda": "596535000", "netIncome": "-53980000", "grossProfit": "610923000", "depreciation": "None", "totalRevenue": "1173000000", "costOfRevenue": "562077000", "interestIncome": "None", "incomeBeforeTax": "148000000", "interestExpense": "169769000", "operatingIncome": "314000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-169769000", "nonInterestIncome": "None", "operatingExpenses": "296923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "377077000", "sellingGeneralAndAdministrative": "164923000", "netIncomeFromContinuingOperations": "85214000" }, "balance": { "goodwill": "4903899000", "inventory": "201394000", "commonStock": "9221000", "currentDebt": "None", "investments": "None", "totalAssets": "15964094000", "longTermDebt": "7523349000", "shortTermDebt": "328040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4877493000", "reportedCurrency": "USD", "retainedEarnings": "-3617718000", "totalLiabilities": "12175448000", "otherCurrentAssets": "403113000", "totalCurrentAssets": "1004694000", "currentLongTermDebt": "320612000", "longTermInvestments": "None", "shortTermInvestments": "74974000", "currentNetReceivables": "385566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14959400000", "currentAccountsPayable": "277201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7841496000", "totalShareholderEquity": "3788646000", "capitalLeaseObligations": "15979000", "otherCurrentLiabilities": "619746000", "totalCurrentLiabilities": "1480208000", "otherNonCurrentLiabilities": "229748000", "totalNonCurrentLiabilities": "10695240000", "cashAndShortTermInvestments": "14621000", "commonStockSharesOutstanding": "974000000", "intangibleAssetsExcludingGoodwill": "4877493000", "cashAndCashEquivalentsAtCarryingValue": "14621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "32187000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24732000", "operatingCashflow": "412032000", "capitalExpenditures": "195421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1868720000", "cashflowFromInvestment": "1230574000", "stockBasedCompensation": "8069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1173000000, "cost_of_revenue": 562077000, "gross_profit": 610923000, "research_and_development": null, "selling_general_admin": 164923000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219458000, "depreciation_amortisation": 377077000, "ebitda": 596535000, "interest_expense": 169769000, "interest_income": null, "other_non_operating": null, "pretax_income": 148000000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": -53980000, "net_income_continuing_ops": 85214000, "net_income_to_common": -53980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14621000, "short_term_investments": 74974000, "net_receivables": 385566000, "inventory": 201394000, "other_current_assets": null, "total_current_assets": 1004694000, "net_ppe": null, "goodwill": 4903899000, "intangible_assets": 4877493000, "goodwill_and_intangibles": 9781392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14959400000, "total_assets": 15964094000, "short_term_debt": 328040000, "accounts_payable": 277201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1480208000, "long_term_debt": 7523349000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10695240000, "total_liabilities": 12175448000, "total_debt": 7851389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3617718000, "total_equity": 3788646000, "shares_outstanding": 974000000, "operating_cash_flow": 412032000, "stock_based_compensation": 8069000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1230574000, "dividends_paid": 32187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1868720000, "free_cash_flow": 607453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219458000", "ebitda": "596535000", "netIncome": "-53980000", "grossProfit": "610923000", "depreciation": "None", "totalRevenue": "1173000000", "costOfRevenue": "562077000", "interestIncome": "None", "incomeBeforeTax": "148000000", "interestExpense": "169769000", "operatingIncome": "314000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-169769000", "nonInterestIncome": "None", "operatingExpenses": "296923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "377077000", "sellingGeneralAndAdministrative": "164923000", "netIncomeFromContinuingOperations": "85214000" }, "balance": { "goodwill": "4903899000", "inventory": "201394000", "commonStock": "9221000", "currentDebt": "None", "investments": "None", "totalAssets": "15964094000", "longTermDebt": "7523349000", "shortTermDebt": "328040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4877493000", "reportedCurrency": "USD", "retainedEarnings": "-3617718000", "totalLiabilities": "12175448000", "otherCurrentAssets": "403113000", "totalCurrentAssets": "1004694000", "currentLongTermDebt": "320612000", "longTermInvestments": "None", "shortTermInvestments": "74974000", "currentNetReceivables": "385566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14959400000", "currentAccountsPayable": "277201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7841496000", "totalShareholderEquity": "3788646000", "capitalLeaseObligations": "15979000", "otherCurrentLiabilities": "619746000", "totalCurrentLiabilities": "1480208000", "otherNonCurrentLiabilities": "229748000", "totalNonCurrentLiabilities": "10695240000", "cashAndShortTermInvestments": "14621000", "commonStockSharesOutstanding": "974000000", "intangibleAssetsExcludingGoodwill": "4877493000", "cashAndCashEquivalentsAtCarryingValue": "14621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "32187000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24732000", "operatingCashflow": "412032000", "capitalExpenditures": "195421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1868720000", "cashflowFromInvestment": "1230574000", "stockBasedCompensation": "8069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1179873000, "cost_of_revenue": 564994000, "gross_profit": 614879000, "ebit": 353612000, "ebitda": 731210000, "pretax_income": 157686000, "tax_provision": 34427000, "net_income": -86237000, "net_income_to_common": -86237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239000000, "total_current_assets": 1635000000, "total_assets": 17431000000, "short_term_debt": 835000000, "long_term_debt": 8832000000, "total_debt": 9667000000, "total_liabilities": 14192000000, "total_equity": 3239000000, "shares_outstanding": 912168000, "goodwill_and_intangibles": 9727000000 }, "cash_flow": { "operating_cash_flow": 446000000, "capital_expenditure": 202000000, "free_cash_flow": 648000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210157, "ticker_id": 91, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "353612000", "ebitda": "731210000", "netIncome": "-86237000", "grossProfit": "614879000", "depreciation": "None", "totalRevenue": "1179873000", "costOfRevenue": "564994000", "interestIncome": "147187000", "incomeBeforeTax": "157686000", "interestExpense": "146850000", "operatingIncome": "316380000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "34427000", "reportedCurrency": "USD", "netInterestIncome": "-147000000", "nonInterestIncome": "None", "operatingExpenses": "298499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "377598000", "sellingGeneralAndAdministrative": "396000000", "netIncomeFromContinuingOperations": "-21000000" }, "balance": { "goodwill": "4904000000", "inventory": "206000000", "commonStock": "9215000", "currentDebt": "None", "investments": "None", "totalAssets": "17431000000", "longTermDebt": "8832000000", "shortTermDebt": "835000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4823000000", "reportedCurrency": "USD", "retainedEarnings": "-4160955000", "totalLiabilities": "14192000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "1635000000", "currentLongTermDebt": "835000000", "longTermInvestments": "None", "shortTermInvestments": "94579000", "currentNetReceivables": "384000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15795000000", "currentAccountsPayable": "276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3353749000", "shortLongTermDebtTotal": "9667409000", "totalShareholderEquity": "3239000000", "capitalLeaseObligations": "16006000", "otherCurrentLiabilities": "896000000", "totalCurrentLiabilities": "2279000000", "otherNonCurrentLiabilities": "216000000", "totalNonCurrentLiabilities": "11913000000", "cashAndShortTermInvestments": "239000000", "commonStockSharesOutstanding": "912168000", "intangibleAssetsExcludingGoodwill": "4823000000", "cashAndCashEquivalentsAtCarryingValue": "239000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "446000000", "capitalExpenditures": "202000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000000", "cashflowFromInvestment": "-988081000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22904000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1179873000, "cost_of_revenue": 564994000, "gross_profit": 614879000, "research_and_development": null, "selling_general_admin": 396000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 353612000, "depreciation_amortisation": 377598000, "ebitda": 731210000, "interest_expense": 146850000, "interest_income": null, "other_non_operating": null, "pretax_income": 157686000, "tax_provision": 34427000, "effective_tax_rate": null, "net_income": -86237000, "net_income_continuing_ops": -21000000, "net_income_to_common": -86237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239000000, "short_term_investments": 94579000, "net_receivables": 384000000, "inventory": 206000000, "other_current_assets": null, "total_current_assets": 1635000000, "net_ppe": null, "goodwill": 4904000000, "intangible_assets": 4823000000, "goodwill_and_intangibles": 9727000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15795000000, "total_assets": 17431000000, "short_term_debt": 835000000, "accounts_payable": 276000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2279000000, "long_term_debt": 8832000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11913000000, "total_liabilities": 14192000000, "total_debt": 9667000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4160955000, "total_equity": 3239000000, "shares_outstanding": 912168000, "operating_cash_flow": 446000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -988081000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18000000, "free_cash_flow": 648000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "353612000", "ebitda": "731210000", "netIncome": "-86237000", "grossProfit": "614879000", "depreciation": "None", "totalRevenue": "1179873000", "costOfRevenue": "564994000", "interestIncome": "147187000", "incomeBeforeTax": "157686000", "interestExpense": "146850000", "operatingIncome": "316380000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "34427000", "reportedCurrency": "USD", "netInterestIncome": "-147000000", "nonInterestIncome": "None", "operatingExpenses": "298499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "377598000", "sellingGeneralAndAdministrative": "396000000", "netIncomeFromContinuingOperations": "-21000000" }, "balance": { "goodwill": "4904000000", "inventory": "206000000", "commonStock": "9215000", "currentDebt": "None", "investments": "None", "totalAssets": "17431000000", "longTermDebt": "8832000000", "shortTermDebt": "835000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4823000000", "reportedCurrency": "USD", "retainedEarnings": "-4160955000", "totalLiabilities": "14192000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "1635000000", "currentLongTermDebt": "835000000", "longTermInvestments": "None", "shortTermInvestments": "94579000", "currentNetReceivables": "384000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15795000000", "currentAccountsPayable": "276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3353749000", "shortLongTermDebtTotal": "9667409000", "totalShareholderEquity": "3239000000", "capitalLeaseObligations": "16006000", "otherCurrentLiabilities": "896000000", "totalCurrentLiabilities": "2279000000", "otherNonCurrentLiabilities": "216000000", "totalNonCurrentLiabilities": "11913000000", "cashAndShortTermInvestments": "239000000", "commonStockSharesOutstanding": "912168000", "intangibleAssetsExcludingGoodwill": "4823000000", "cashAndCashEquivalentsAtCarryingValue": "239000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "446000000", "capitalExpenditures": "202000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000000", "cashflowFromInvestment": "-988081000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22904000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "income_statement": { "revenue": 1168077000, "cost_of_revenue": 554404000, "gross_profit": 613673000, "ebit": 391959000, "ebitda": 758653000, "pretax_income": 247401000, "tax_provision": 66962999, "net_income": 92211000, "net_income_to_common": 92211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146000000, "total_current_assets": 1555000000, "total_assets": 17334000000, "short_term_debt": 861854000, "long_term_debt": 8956671000, "total_debt": 9818525000, "total_liabilities": 14016000000, "total_equity": 3318000000, "shares_outstanding": 971604000, "goodwill_and_intangibles": 10348000000 }, "cash_flow": { "operating_cash_flow": 493000000, "capital_expenditure": 191000000, "free_cash_flow": 684000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210158, "ticker_id": 91, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:25.290979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391959000", "ebitda": "758653000", "netIncome": "92211000", "grossProfit": "613673000", "depreciation": "None", "totalRevenue": "1168077000", "costOfRevenue": "554404000", "interestIncome": "84282000", "incomeBeforeTax": "247401000", "interestExpense": "83478000", "operatingIncome": "340423000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "66962999", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "273250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1219000", "costofGoodsAndServicesSold": "554404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366694000", "sellingGeneralAndAdministrative": "261000000", "netIncomeFromContinuingOperations": "93949000" }, "balance": { "goodwill": "5344000000", "inventory": "371000000", "commonStock": "9211000", "currentDebt": "None", "investments": "None", "totalAssets": "17334000000", "longTermDebt": "8956671000", "shortTermDebt": "861854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5004000000", "reportedCurrency": "USD", "retainedEarnings": "-4041963000", "totalLiabilities": "14016000000", "otherCurrentAssets": "394642000", "totalCurrentAssets": "1555000000", "currentLongTermDebt": "836000000", "longTermInvestments": "None", "shortTermInvestments": "90113000", "currentNetReceivables": "643358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15779000000", "currentAccountsPayable": "375312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "340898000", "shortLongTermDebtTotal": "9671000000", "totalShareholderEquity": "3318000000", "capitalLeaseObligations": "25779000", "otherCurrentLiabilities": "696101000", "totalCurrentLiabilities": "2319000000", "otherNonCurrentLiabilities": "2099186000", "totalNonCurrentLiabilities": "11697000000", "cashAndShortTermInvestments": "146000000", "commonStockSharesOutstanding": "971604000", "intangibleAssetsExcludingGoodwill": "5004000000", "cashAndCashEquivalentsAtCarryingValue": "146000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "75420000", "operatingCashflow": "493000000", "capitalExpenditures": "191000000", "changeInReceivables": "-178258000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217000000", "cashflowFromInvestment": "-318660000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42752000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "346000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1168077000, "cost_of_revenue": 554404000, "gross_profit": 613673000, "research_and_development": null, "selling_general_admin": 261000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391959000, "depreciation_amortisation": 366694000, "ebitda": 758653000, "interest_expense": 83478000, "interest_income": null, "other_non_operating": null, "pretax_income": 247401000, "tax_provision": 66962999, "effective_tax_rate": null, "net_income": 92211000, "net_income_continuing_ops": 93949000, "net_income_to_common": 92211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146000000, "short_term_investments": 90113000, "net_receivables": 643358000, "inventory": 371000000, "other_current_assets": null, "total_current_assets": 1555000000, "net_ppe": null, "goodwill": 5344000000, "intangible_assets": 5004000000, "goodwill_and_intangibles": 10348000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15779000000, "total_assets": 17334000000, "short_term_debt": 861854000, "accounts_payable": 375312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2319000000, "long_term_debt": 8956671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11697000000, "total_liabilities": 14016000000, "total_debt": 9818525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4041963000, "total_equity": 3318000000, "shares_outstanding": 971604000, "operating_cash_flow": 493000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318660000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217000000, "free_cash_flow": 684000000, "net_change_in_cash": -42752000 }, "raw_data": { "income": { "ebit": "391959000", "ebitda": "758653000", "netIncome": "92211000", "grossProfit": "613673000", "depreciation": "None", "totalRevenue": "1168077000", "costOfRevenue": "554404000", "interestIncome": "84282000", "incomeBeforeTax": "247401000", "interestExpense": "83478000", "operatingIncome": "340423000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "66962999", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "273250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1219000", "costofGoodsAndServicesSold": "554404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366694000", "sellingGeneralAndAdministrative": "261000000", "netIncomeFromContinuingOperations": "93949000" }, "balance": { "goodwill": "5344000000", "inventory": "371000000", "commonStock": "9211000", "currentDebt": "None", "investments": "None", "totalAssets": "17334000000", "longTermDebt": "8956671000", "shortTermDebt": "861854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5004000000", "reportedCurrency": "USD", "retainedEarnings": "-4041963000", "totalLiabilities": "14016000000", "otherCurrentAssets": "394642000", "totalCurrentAssets": "1555000000", "currentLongTermDebt": "836000000", "longTermInvestments": "None", "shortTermInvestments": "90113000", "currentNetReceivables": "643358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15779000000", "currentAccountsPayable": "375312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "340898000", "shortLongTermDebtTotal": "9671000000", "totalShareholderEquity": "3318000000", "capitalLeaseObligations": "25779000", "otherCurrentLiabilities": "696101000", "totalCurrentLiabilities": "2319000000", "otherNonCurrentLiabilities": "2099186000", "totalNonCurrentLiabilities": "11697000000", "cashAndShortTermInvestments": "146000000", "commonStockSharesOutstanding": "971604000", "intangibleAssetsExcludingGoodwill": "5004000000", "cashAndCashEquivalentsAtCarryingValue": "146000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "75420000", "operatingCashflow": "493000000", "capitalExpenditures": "191000000", "changeInReceivables": "-178258000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217000000", "cashflowFromInvestment": "-318660000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42752000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "346000000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }