{ "ticker": { "uuid": "23259c07-9230-466a-a670-f1ef8304da4f", "symbol": "NLY", "name": "Annaly Capital Management, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/23259c07-9230-466a-a670-f1ef8304da4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/23259c07-9230-466a-a670-f1ef8304da4f/" }, "ticker_metadata": { "id": 2862, "uuid": "23259c07-9230-466a-a670-f1ef8304da4f", "symbol": "NLY", "name": "Annaly Capital Management, Inc.", "asset_type": "equity", "market_cap": 15871933000, "stock_exchange_id": 3, "industry": "Reit - Mortgage", "sector": "Real Estate", "description": "Annaly Capital Management, Inc., a diversified capital manager, invests in and finances residential and commercial assets. The company is headquartered in New York, New York.", "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": "23259c07-9230-466a-a670-f1ef8304da4f", "symbol": "NLY", "name": "Annaly Capital Management, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/23259c07-9230-466a-a670-f1ef8304da4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/23259c07-9230-466a-a670-f1ef8304da4f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.75, "quality": 0.23, "momentum": 0.76, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 21.22, "market_cap": 15371023114.34, "pe_ratio": 7.0326, "earnings_yield": 0.1422, "ebitda_to_ev": 0.0548, "shareholder_yield": 0.1304, "roe": 0.1343, "piotroski_f_score": 4, "momentum_12_1": 0.3563, "volatility_252d": 0.1799 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:59.512502+00:00", "batch_id": "" }, "size": { "price_close": 21.22, "market_cap": 15371023114.34, "market_cap_usd": 15371023114.34, "enterprise_value": 131730116114.34, "shares_outstanding": 724364897, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.0326, "pb_ratio": 0.9445, "ptbv_ratio": 0.9449, "ps_ratio": 2.2479, "pcf_ratio": null, "pfcf_ratio": 32.2561, "ev_ebitda": 18.2647, "ev_ebit": 18.311, "ev_sales": 19.2647, "ev_fcf": 276.4361, "earnings_yield": 0.1422, "fcf_yield": 0.0036, "price_to_sales": 2.2479, "price_to_book": 0.9445, "price_to_cashflow": null, "ebitda_to_ev": 0.0548, "sales_yield": 0.0519 }, "yield": { "dividend_yield": 0.1304, "buyback_yield": 0, "shareholder_yield": 0.1304, "debt_paydown_yield": null, "total_yield": 0.1304 }, "quality": { "gross_margin": 0.9922, "operating_margin": 1.0521, "net_margin": 0.3196, "ebitda_margin": 1.0547, "fcf_margin": 0.0697, "roe": 0.1343, "roa": 0.0158, "roic": 0.0407, "roc_greenblatt": null, "asset_turnover": 0.0494, "cash_conversion": 0.218, "accruals_ratio": 0.0198, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": -0.5528, "earnings_stability_5y": 1.0829, "revenue_stability_5y": 1.0945, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.049, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.5096, "net_debt_to_ebitda": 16.1335, "debt_to_assets": 0.8537, "interest_coverage": 1.4392, "current_ratio": 0.032, "quick_ratio": 0.032, "net_debt": 116359093000, "local_beta": 0.0002, "volatility_252d": 0.1799, "volatility_60d": 0.4137, "max_drawdown_12m": -0.1488, "risk_adjusted_momentum": 1.9804 }, "growth": { "revenue_growth_1y": 0.0797, "revenue_growth_3y_cagr": 0.1729, "revenue_growth_5y_cagr": 0.3516, "eps_growth_1y": 2.2955, "eps_growth_3y_cagr": 0.0552, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7825, "book_value_growth_1y": 0.0406, "revenue_growth": 0.0797, "earnings_growth": 2.2955 }, "momentum": { "price_return_1m": -0.0615, "price_return_3m": -0.0218, "price_return_6m": -0.0114, "price_return_9m": 0.0589, "price_return_12m": 0.2729, "price_return_12m_ex1m": 0.3563, "momentum_6m": -0.0114, "momentum_12m": 0.2729, "momentum_12_1": 0.3563, "distance_from_52w_high": -0.1015, "distance_from_52w_low": 0.2683, "relative_strength": 0.173 }, "raw_ttm": { "revenue_ttm": 6837903000, "gross_profit_ttm": 6784887000, "ebit_ttm": 7194051000, "ebitda_ttm": 7212269000, "net_income_ttm": 2185690000, "eps_diluted_ttm": 3.0174, "operating_cash_flow_ttm": -552267000, "capital_expenditure_ttm": 1028797000, "fcf_ttm": 476530000, "dividends_paid_ttm": 2004727000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4998807000, "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_current_liabilities": 85068102000, "net_ppe": null, "total_assets": 138537591000, "total_debt": 118271537000, "total_equity": 16274109000, "net_working_capital": 806484000, "book_value_per_share": 22.4667, "retained_earnings": -13429615000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 16268056000, "tangible_book_per_share": 22.4584 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 11, "rank_pb": 19, "rank_ptbv": 15, "rank_ps": 52, "rank_pcf": 50, "rank_ev_ebitda": 73, "rank_ev_ebit": 65, "rank_earnings_yield": 11, "rank_fcf_yield": 86, "rank_dividend_yield": 5, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 31, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 2, "rank_fcf_margin": 76, "rank_piotroski": 73, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 36 }, "composites": { "value_composite": 25, "quality_composite": 77, "momentum_composite": 24, "growth_composite": 11, "yield_composite": 4, "svqf_composite": 6, "vc1_composite": 24, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.4153, "os_score": 0.76, "value_percentile": 0.75, "quality_percentile": 0.23, "momentum_percentile": 0.76, "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": 24, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3515, "ticker_id": 2862, "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": "2026-06-07T06:51:59.512502+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.22, "market_cap": 15371023114.34, "market_cap_usd": 15371023114.34, "enterprise_value": 131730116114.34, "shares_outstanding": 724364897, "fx_rate_to_usd": null, "pe_ratio": 7.03257238, "pb_ratio": 0.94450781, "ptbv_ratio": 0.94485925, "ps_ratio": 2.24791476, "pcf_ratio": null, "pfcf_ratio": 32.25614991, "ev_ebitda": 18.26472586, "ev_ebit": 18.31097891, "ev_sales": 19.26469506, "ev_fcf": 276.43614487, "earnings_yield": 0.14219548, "fcf_yield": 0.00361747, "dividend_yield": 0.13042248, "buyback_yield": 0, "shareholder_yield": 0.13042248, "debt_paydown_yield": null, "total_yield": 0.13042248, "gross_margin": 0.99224675, "operating_margin": 1.05208439, "net_margin": 0.31964332, "ebitda_margin": 1.05474866, "fcf_margin": 0.06968949, "roe": 0.13430474, "roa": 0.01577687, "roic": 0.04068015, "roc_greenblatt": null, "asset_turnover": 0.04935774, "cash_conversion": 0.21802268, "accruals_ratio": 0.01976328, "sbc_to_revenue": null, "debt_to_equity": 7.50958347, "net_debt_to_ebitda": 16.13349322, "debt_to_assets": 0.8537144, "interest_coverage": 1.43915358, "current_ratio": 0.03196178, "quick_ratio": 0.03196178, "net_debt": 116359093000, "revenue_growth_1y": 0.07973732, "revenue_growth_3y_cagr": 0.17286136, "revenue_growth_5y_cagr": 0.35158071, "eps_growth_1y": 2.29548368, "eps_growth_3y_cagr": 0.05522804, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7825065, "book_value_growth_1y": 0.04062278, "piotroski_f_score": 4, "altman_z_score": -0.5528288, "earnings_stability_5y": 1.082917, "revenue_stability_5y": 1.094543, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06147722, "price_return_3m": -0.02176368, "price_return_6m": -0.01142775, "price_return_9m": 0.05892451, "price_return_12m": 0.27291487, "price_return_12m_ex1m": 0.35629619, "distance_from_52w_high": -0.10154414, "distance_from_52w_low": 0.26825886, "relative_strength": 0.17295129, "local_beta": 0.0002, "volatility_252d": 0.179908, "volatility_60d": 0.413729, "max_drawdown_12m": -0.14877023, "revenue_ttm": 6837903000, "gross_profit_ttm": 6784887000, "ebit_ttm": 7194051000, "ebitda_ttm": 7212269000, "net_income_ttm": 2185690000, "eps_diluted_ttm": 3.01738807, "operating_cash_flow_ttm": -552267000, "capital_expenditure_ttm": 1028797000, "fcf_ttm": 476530000, "dividends_paid_ttm": 2004727000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4998807000, "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_current_liabilities": 85068102000, "net_ppe": null, "total_assets": 138537591000, "total_debt": 118271537000, "total_equity": 16274109000, "net_working_capital": 806484000, "book_value_per_share": 22.46672784, "retained_earnings": -13429615000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 16268056000, "tangible_book_per_share": 22.45837156, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 11, "rank_pb": 19, "rank_ptbv": 15, "rank_ps": 52, "rank_pcf": 50, "rank_ev_ebitda": 73, "rank_ev_ebit": 65, "rank_earnings_yield": 11, "rank_fcf_yield": 86, "rank_dividend_yield": 5, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 31, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 2, "rank_fcf_margin": 76, "rank_piotroski": 73, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 36, "value_composite": 25, "quality_composite": 77, "momentum_composite": 24, "growth_composite": 11, "yield_composite": 4, "svqf_composite": 6, "vc1_composite": 24, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.22, "os": 0.76, "value": 0.75, "quality": 0.23, "momentum": 0.76, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.0326, "earnings_yield": 0.1422, "shareholder_yield": 0.1304, "roe": 0.1343, "momentum_12_1": 0.3563, "complete_fields": { "id": 3515, "ticker_id": 2862, "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": "2026-06-07T06:51:59.512502+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.22, "market_cap": 15371023114.34, "market_cap_usd": 15371023114.34, "enterprise_value": 131730116114.34, "shares_outstanding": 724364897, "fx_rate_to_usd": null, "pe_ratio": 7.03257238, "pb_ratio": 0.94450781, "ptbv_ratio": 0.94485925, "ps_ratio": 2.24791476, "pcf_ratio": null, "pfcf_ratio": 32.25614991, "ev_ebitda": 18.26472586, "ev_ebit": 18.31097891, "ev_sales": 19.26469506, "ev_fcf": 276.43614487, "earnings_yield": 0.14219548, "fcf_yield": 0.00361747, "dividend_yield": 0.13042248, "buyback_yield": 0, "shareholder_yield": 0.13042248, "debt_paydown_yield": null, "total_yield": 0.13042248, "gross_margin": 0.99224675, "operating_margin": 1.05208439, "net_margin": 0.31964332, "ebitda_margin": 1.05474866, "fcf_margin": 0.06968949, "roe": 0.13430474, "roa": 0.01577687, "roic": 0.04068015, "roc_greenblatt": null, "asset_turnover": 0.04935774, "cash_conversion": 0.21802268, "accruals_ratio": 0.01976328, "sbc_to_revenue": null, "debt_to_equity": 7.50958347, "net_debt_to_ebitda": 16.13349322, "debt_to_assets": 0.8537144, "interest_coverage": 1.43915358, "current_ratio": 0.03196178, "quick_ratio": 0.03196178, "net_debt": 116359093000, "revenue_growth_1y": 0.07973732, "revenue_growth_3y_cagr": 0.17286136, "revenue_growth_5y_cagr": 0.35158071, "eps_growth_1y": 2.29548368, "eps_growth_3y_cagr": 0.05522804, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7825065, "book_value_growth_1y": 0.04062278, "piotroski_f_score": 4, "altman_z_score": -0.5528288, "earnings_stability_5y": 1.082917, "revenue_stability_5y": 1.094543, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06147722, "price_return_3m": -0.02176368, "price_return_6m": -0.01142775, "price_return_9m": 0.05892451, "price_return_12m": 0.27291487, "price_return_12m_ex1m": 0.35629619, "distance_from_52w_high": -0.10154414, "distance_from_52w_low": 0.26825886, "relative_strength": 0.17295129, "local_beta": 0.0002, "volatility_252d": 0.179908, "volatility_60d": 0.413729, "max_drawdown_12m": -0.14877023, "revenue_ttm": 6837903000, "gross_profit_ttm": 6784887000, "ebit_ttm": 7194051000, "ebitda_ttm": 7212269000, "net_income_ttm": 2185690000, "eps_diluted_ttm": 3.01738807, "operating_cash_flow_ttm": -552267000, "capital_expenditure_ttm": 1028797000, "fcf_ttm": 476530000, "dividends_paid_ttm": 2004727000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4998807000, "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_current_liabilities": 85068102000, "net_ppe": null, "total_assets": 138537591000, "total_debt": 118271537000, "total_equity": 16274109000, "net_working_capital": 806484000, "book_value_per_share": 22.46672784, "retained_earnings": -13429615000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 16268056000, "tangible_book_per_share": 22.45837156, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 11, "rank_pb": 19, "rank_ptbv": 15, "rank_ps": 52, "rank_pcf": 50, "rank_ev_ebitda": 73, "rank_ev_ebit": 65, "rank_earnings_yield": 11, "rank_fcf_yield": 86, "rank_dividend_yield": 5, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 31, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 2, "rank_fcf_margin": 76, "rank_piotroski": 73, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 36, "value_composite": 25, "quality_composite": 77, "momentum_composite": 24, "growth_composite": 11, "yield_composite": 4, "svqf_composite": 6, "vc1_composite": 24, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 6695524000, "cost_of_revenue": 5380000, "gross_profit": 6690144000, "ebit": 6868525000, "ebitda": 6871215000, "pretax_income": 2044820000, "tax_provision": -6870000, "net_income": 2027262000, "net_income_to_common": 2027262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865723000, "long_term_debt": 31926408000, "total_debt": 113792131000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 641042741, "goodwill_and_intangibles": 13452000 }, "cash_flow": { "operating_cash_flow": 692911000, "capital_expenditure": 915074000, "free_cash_flow": 1607985000, "dividends_paid": 1882237000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303615, "ticker_id": 2862, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6868525000", "ebitda": "6871215000", "netIncome": "2027262000", "grossProfit": "6690144000", "depreciation": "None", "totalRevenue": "6695524000", "costOfRevenue": "5380000", "interestIncome": "5959205000", "incomeBeforeTax": "2044820000", "interestExpense": "4823705000", "operatingIncome": "6868525000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6870000", "reportedCurrency": "USD", "netInterestIncome": "1135500000", "nonInterestIncome": "None", "operatingExpenses": "-178381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2690000", "sellingGeneralAndAdministrative": "48077000", "netIncomeFromContinuingOperations": "2051690000" }, "balance": { "goodwill": "6726000", "inventory": "None", "commonStock": "7070000", "currentDebt": "None", "investments": "None", "totalAssets": "135609838000", "longTermDebt": "31926408000", "shortTermDebt": "81865723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6726000", "reportedCurrency": "USD", "retainedEarnings": "-13157325000", "totalLiabilities": "119449927000", "otherCurrentAssets": "-1031000", "totalCurrentAssets": "2964498000", "currentLongTermDebt": "1075000000", "longTermInvestments": "8477996000", "shortTermInvestments": "8477996000", "currentNetReceivables": "927691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6726000", "currentAccountsPayable": "2059386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26509000", "shortLongTermDebtTotal": "111859476000", "totalShareholderEquity": "16090772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "875569000", "totalCurrentLiabilities": "84800678000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34649249000", "cashAndShortTermInvestments": "2037838000", "commonStockSharesOutstanding": "641042741", "intangibleAssetsExcludingGoodwill": "6726000", "cashAndCashEquivalentsAtCarryingValue": "2037838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2051690000", "profitLoss": "None", "dividendPayout": "1882237000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "692911000", "capitalExpenditures": "915074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27219634000", "cashflowFromInvestment": "-27362734000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1882237000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6695524000, "cost_of_revenue": 5380000, "gross_profit": 6690144000, "research_and_development": null, "selling_general_admin": 48077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6868525000, "depreciation_amortisation": 2690000, "ebitda": 6871215000, "interest_expense": 4823705000, "interest_income": null, "other_non_operating": null, "pretax_income": 2044820000, "tax_provision": -6870000, "effective_tax_rate": null, "net_income": 2027262000, "net_income_continuing_ops": 2051690000, "net_income_to_common": 2027262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2037838000, "short_term_investments": 8477996000, "net_receivables": 927691000, "inventory": null, "other_current_assets": null, "total_current_assets": 2964498000, "net_ppe": null, "goodwill": 6726000, "intangible_assets": 6726000, "goodwill_and_intangibles": 13452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6726000, "total_assets": 135609838000, "short_term_debt": 81865723000, "accounts_payable": 2059386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84800678000, "long_term_debt": 31926408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34649249000, "total_liabilities": 119449927000, "total_debt": 113792131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13157325000, "total_equity": 16090772000, "shares_outstanding": 641042741, "operating_cash_flow": 692911000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 915074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27362734000, "dividends_paid": 1882237000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27219634000, "free_cash_flow": 1607985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6868525000", "ebitda": "6871215000", "netIncome": "2027262000", "grossProfit": "6690144000", "depreciation": "None", "totalRevenue": "6695524000", "costOfRevenue": "5380000", "interestIncome": "5959205000", "incomeBeforeTax": "2044820000", "interestExpense": "4823705000", "operatingIncome": "6868525000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6870000", "reportedCurrency": "USD", "netInterestIncome": "1135500000", "nonInterestIncome": "None", "operatingExpenses": "-178381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2690000", "sellingGeneralAndAdministrative": "48077000", "netIncomeFromContinuingOperations": "2051690000" }, "balance": { "goodwill": "6726000", "inventory": "None", "commonStock": "7070000", "currentDebt": "None", "investments": "None", "totalAssets": "135609838000", "longTermDebt": "31926408000", "shortTermDebt": "81865723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6726000", "reportedCurrency": "USD", "retainedEarnings": "-13157325000", "totalLiabilities": "119449927000", "otherCurrentAssets": "-1031000", "totalCurrentAssets": "2964498000", "currentLongTermDebt": "1075000000", "longTermInvestments": "8477996000", "shortTermInvestments": "8477996000", "currentNetReceivables": "927691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6726000", "currentAccountsPayable": "2059386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26509000", "shortLongTermDebtTotal": "111859476000", "totalShareholderEquity": "16090772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "875569000", "totalCurrentLiabilities": "84800678000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34649249000", "cashAndShortTermInvestments": "2037838000", "commonStockSharesOutstanding": "641042741", "intangibleAssetsExcludingGoodwill": "6726000", "cashAndCashEquivalentsAtCarryingValue": "2037838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2051690000", "profitLoss": "None", "dividendPayout": "1882237000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "692911000", "capitalExpenditures": "915074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27219634000", "cashflowFromInvestment": "-27362734000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1882237000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 6355275000, "cost_of_revenue": 60712000, "gross_profit": 6294563000, "ebit": 5619266000, "ebitda": 5649622000, "pretax_income": 1027028000, "tax_provision": 15260000, "net_income": 1001906000, "net_income_to_common": 1001906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285147000, "total_current_assets": 3418570000, "total_assets": 103556384000, "short_term_debt": 68909552000, "long_term_debt": 20695494000, "total_debt": 89605046000, "total_liabilities": 90859432000, "total_equity": 12609241000, "shares_outstanding": 522748000, "goodwill_and_intangibles": 458298000 }, "cash_flow": { "operating_cash_flow": 3310659000, "capital_expenditure": 863117000, "free_cash_flow": 4173776000, "dividends_paid": 1493680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303620, "ticker_id": 2862, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5619266000", "ebitda": "5649622000", "netIncome": "1001906000", "grossProfit": "6294563000", "depreciation": "None", "totalRevenue": "6355275000", "costOfRevenue": "60712000", "interestIncome": "4840034000", "incomeBeforeTax": "1027028000", "interestExpense": "4592238000", "operatingIncome": "5619266000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15260000", "reportedCurrency": "USD", "netInterestIncome": "247796000", "nonInterestIncome": "None", "operatingExpenses": "675297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30356000", "sellingGeneralAndAdministrative": "40953000", "netIncomeFromContinuingOperations": "1011768000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5784000", "currentDebt": "None", "investments": "None", "totalAssets": "103556384000", "longTermDebt": "20695494000", "shortTermDebt": "68909552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "458298000", "reportedCurrency": "USD", "retainedEarnings": "-13173146000", "totalLiabilities": "90859432000", "otherCurrentAssets": "-5620017000", "totalCurrentAssets": "3418570000", "currentLongTermDebt": "750000000", "longTermInvestments": "2064385000", "shortTermInvestments": "2064385000", "currentNetReceivables": "1069038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100137814000", "currentAccountsPayable": "268317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27906000", "shortLongTermDebtTotal": "89605046000", "totalShareholderEquity": "12609241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684214000", "totalCurrentLiabilities": "69862083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20997349000", "cashAndShortTermInvestments": "285147000", "commonStockSharesOutstanding": "522748000", "intangibleAssetsExcludingGoodwill": "458298000", "cashAndCashEquivalentsAtCarryingValue": "285147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1011768000", "profitLoss": "None", "dividendPayout": "1493680000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3310659000", "capitalExpenditures": "863117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11750050000", "cashflowFromInvestment": "-14984830000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1493680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6355275000, "cost_of_revenue": 60712000, "gross_profit": 6294563000, "research_and_development": null, "selling_general_admin": 40953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5619266000, "depreciation_amortisation": 30356000, "ebitda": 5649622000, "interest_expense": 4592238000, "interest_income": null, "other_non_operating": null, "pretax_income": 1027028000, "tax_provision": 15260000, "effective_tax_rate": null, "net_income": 1001906000, "net_income_continuing_ops": 1011768000, "net_income_to_common": 1001906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285147000, "short_term_investments": 2064385000, "net_receivables": 1069038000, "inventory": null, "other_current_assets": null, "total_current_assets": 3418570000, "net_ppe": null, "goodwill": null, "intangible_assets": 458298000, "goodwill_and_intangibles": 458298000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100137814000, "total_assets": 103556384000, "short_term_debt": 68909552000, "accounts_payable": 268317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69862083000, "long_term_debt": 20695494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20997349000, "total_liabilities": 90859432000, "total_debt": 89605046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13173146000, "total_equity": 12609241000, "shares_outstanding": 522748000, "operating_cash_flow": 3310659000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 863117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14984830000, "dividends_paid": 1493680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11750050000, "free_cash_flow": 4173776000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5619266000", "ebitda": "5649622000", "netIncome": "1001906000", "grossProfit": "6294563000", "depreciation": "None", "totalRevenue": "6355275000", "costOfRevenue": "60712000", "interestIncome": "4840034000", "incomeBeforeTax": "1027028000", "interestExpense": "4592238000", "operatingIncome": "5619266000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15260000", "reportedCurrency": "USD", "netInterestIncome": "247796000", "nonInterestIncome": "None", "operatingExpenses": "675297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30356000", "sellingGeneralAndAdministrative": "40953000", "netIncomeFromContinuingOperations": "1011768000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5784000", "currentDebt": "None", "investments": "None", "totalAssets": "103556384000", "longTermDebt": "20695494000", "shortTermDebt": "68909552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "458298000", "reportedCurrency": "USD", "retainedEarnings": "-13173146000", "totalLiabilities": "90859432000", "otherCurrentAssets": "-5620017000", "totalCurrentAssets": "3418570000", "currentLongTermDebt": "750000000", "longTermInvestments": "2064385000", "shortTermInvestments": "2064385000", "currentNetReceivables": "1069038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100137814000", "currentAccountsPayable": "268317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27906000", "shortLongTermDebtTotal": "89605046000", "totalShareholderEquity": "12609241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684214000", "totalCurrentLiabilities": "69862083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20997349000", "cashAndShortTermInvestments": "285147000", "commonStockSharesOutstanding": "522748000", "intangibleAssetsExcludingGoodwill": "458298000", "cashAndCashEquivalentsAtCarryingValue": "285147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1011768000", "profitLoss": "None", "dividendPayout": "1493680000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3310659000", "capitalExpenditures": "863117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11750050000", "cashflowFromInvestment": "-14984830000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1493680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": -1651591000, "cost_of_revenue": 24806000, "gross_profit": -1651591000, "ebit": -1599023000, "ebitda": -1599023000, "pretax_income": -1599023000, "tax_provision": 44148000, "net_income": -1643171000, "net_income_to_common": -1643171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275850000, "total_current_assets": 6848170000, "total_assets": 93227236000, "short_term_debt": 64834294000, "long_term_debt": 12704173000, "total_debt": 77538467000, "total_liabilities": 81882145000, "total_equity": 11255793000, "shares_outstanding": 494541323, "goodwill_and_intangibles": 2487325000 }, "cash_flow": { "operating_cash_flow": 2367203000, "capital_expenditure": 396806000, "free_cash_flow": 2764009000, "dividends_paid": 1517762000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303625, "ticker_id": 2862, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1599023000", "ebitda": "-1599023000", "netIncome": "-1643171000", "grossProfit": "-1651591000", "depreciation": "None", "totalRevenue": "-1651591000", "costOfRevenue": "24806000", "interestIncome": "3540163000", "incomeBeforeTax": "-1599023000", "interestExpense": "3842965000", "operatingIncome": "-1599023000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44148000", "reportedCurrency": "USD", "netInterestIncome": "77253000", "nonInterestIncome": "None", "operatingExpenses": "42961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24806000", "sellingGeneralAndAdministrative": "42961000", "netIncomeFromContinuingOperations": "-2134039000" }, "balance": { "goodwill": "2134302000", "inventory": "-162557000", "commonStock": "5001000", "currentDebt": "None", "investments": "None", "totalAssets": "93227236000", "longTermDebt": "12704173000", "shortTermDebt": "64834294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "353023000", "reportedCurrency": "USD", "retainedEarnings": "-12622768000", "totalLiabilities": "81882145000", "otherCurrentAssets": "1136298000", "totalCurrentAssets": "6848170000", "currentLongTermDebt": "500000000", "longTermInvestments": "4213317000", "shortTermInvestments": "4213317000", "currentNetReceivables": "1222705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86379066000", "currentAccountsPayable": "287937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5945000", "shortLongTermDebtTotal": "77538467000", "totalShareholderEquity": "11255793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3574441000", "totalCurrentLiabilities": "68696672000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13185473000", "cashAndShortTermInvestments": "275850000", "commonStockSharesOutstanding": "494541323", "intangibleAssetsExcludingGoodwill": "353023000", "cashAndCashEquivalentsAtCarryingValue": "275850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1638457000", "profitLoss": "None", "dividendPayout": "1517762000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2638903000", "operatingCashflow": "2367203000", "capitalExpenditures": "396806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5884121000", "cashflowFromInvestment": "-8415890000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1517762000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -1651591000, "cost_of_revenue": 24806000, "gross_profit": -1651591000, "research_and_development": 0.29, "selling_general_admin": 42961000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1599023000, "depreciation_amortisation": 24806000, "ebitda": -1599023000, "interest_expense": 3842965000, "interest_income": null, "other_non_operating": null, "pretax_income": -1599023000, "tax_provision": 44148000, "effective_tax_rate": null, "net_income": -1643171000, "net_income_continuing_ops": -2134039000, "net_income_to_common": -1643171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275850000, "short_term_investments": 4213317000, "net_receivables": 1222705000, "inventory": -162557000, "other_current_assets": null, "total_current_assets": 6848170000, "net_ppe": null, "goodwill": 2134302000, "intangible_assets": 353023000, "goodwill_and_intangibles": 2487325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86379066000, "total_assets": 93227236000, "short_term_debt": 64834294000, "accounts_payable": 287937000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68696672000, "long_term_debt": 12704173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13185473000, "total_liabilities": 81882145000, "total_debt": 77538467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12622768000, "total_equity": 11255793000, "shares_outstanding": 494541323, "operating_cash_flow": 2367203000, "stock_based_compensation": 17300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 396806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8415890000, "dividends_paid": 1517762000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5884121000, "free_cash_flow": 2764009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1599023000", "ebitda": "-1599023000", "netIncome": "-1643171000", "grossProfit": "-1651591000", "depreciation": "None", "totalRevenue": "-1651591000", "costOfRevenue": "24806000", "interestIncome": "3540163000", "incomeBeforeTax": "-1599023000", "interestExpense": "3842965000", "operatingIncome": "-1599023000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44148000", "reportedCurrency": "USD", "netInterestIncome": "77253000", "nonInterestIncome": "None", "operatingExpenses": "42961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24806000", "sellingGeneralAndAdministrative": "42961000", "netIncomeFromContinuingOperations": "-2134039000" }, "balance": { "goodwill": "2134302000", "inventory": "-162557000", "commonStock": "5001000", "currentDebt": "None", "investments": "None", "totalAssets": "93227236000", "longTermDebt": "12704173000", "shortTermDebt": "64834294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "353023000", "reportedCurrency": "USD", "retainedEarnings": "-12622768000", "totalLiabilities": "81882145000", "otherCurrentAssets": "1136298000", "totalCurrentAssets": "6848170000", "currentLongTermDebt": "500000000", "longTermInvestments": "4213317000", "shortTermInvestments": "4213317000", "currentNetReceivables": "1222705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86379066000", "currentAccountsPayable": "287937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5945000", "shortLongTermDebtTotal": "77538467000", "totalShareholderEquity": "11255793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3574441000", "totalCurrentLiabilities": "68696672000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13185473000", "cashAndShortTermInvestments": "275850000", "commonStockSharesOutstanding": "494541323", "intangibleAssetsExcludingGoodwill": "353023000", "cashAndCashEquivalentsAtCarryingValue": "275850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1638457000", "profitLoss": "None", "dividendPayout": "1517762000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2638903000", "operatingCashflow": "2367203000", "capitalExpenditures": "396806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5884121000", "cashflowFromInvestment": "-8415890000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1517762000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 4149966000, "cost_of_revenue": 41012000, "gross_profit": 4108954000, "ebit": 3081726000, "ebitda": 3102232000, "pretax_income": 1771991000, "tax_provision": 45571000, "net_income": 1725325000, "net_income_to_common": 1725325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1576714000, "total_current_assets": 2789106000, "total_assets": 81850712000, "short_term_debt": 250000000, "long_term_debt": 8795009000, "total_debt": 9045009000, "total_liabilities": 70481286000, "total_equity": 11369426000, "shares_outstanding": 411621758, "goodwill_and_intangibles": 1764888000 }, "cash_flow": { "operating_cash_flow": 5372411000, "capital_expenditure": 1014262000, "free_cash_flow": 6386673000, "dividends_paid": 1519249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303630, "ticker_id": 2862, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3081726000", "ebitda": "3102232000", "netIncome": "1725325000", "grossProfit": "4108954000", "depreciation": "None", "totalRevenue": "4149966000", "costOfRevenue": "41012000", "interestIncome": "2778887000", "incomeBeforeTax": "1771991000", "interestExpense": "1309735000", "operatingIncome": "3121984000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "45571000", "reportedCurrency": "USD", "netInterestIncome": "1469152000", "nonInterestIncome": "None", "operatingExpenses": "986970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "243787000", "costofGoodsAndServicesSold": "41012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20506000", "sellingGeneralAndAdministrative": "50026000", "netIncomeFromContinuingOperations": "1726420000" }, "balance": { "goodwill": "16679000", "inventory": "-342064000", "commonStock": "4683000", "currentDebt": "None", "investments": "None", "totalAssets": "81850712000", "longTermDebt": "8795009000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1748209000", "reportedCurrency": "USD", "retainedEarnings": "-9543233000", "totalLiabilities": "70481286000", "otherCurrentAssets": "-2789106000", "totalCurrentAssets": "2789106000", "currentLongTermDebt": "250000000", "longTermInvestments": "74911819000", "shortTermInvestments": "-9121912000", "currentNetReceivables": "1212392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16679000", "currentAccountsPayable": "1483126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8872000", "shortLongTermDebtTotal": "9045009000", "totalShareholderEquity": "11369426000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1483126000", "totalCurrentLiabilities": "1483126000", "otherNonCurrentLiabilities": "69215452000", "totalNonCurrentLiabilities": "1483126000", "cashAndShortTermInvestments": "1576714000", "commonStockSharesOutstanding": "411621758", "intangibleAssetsExcludingGoodwill": "1748209000", "cashAndCashEquivalentsAtCarryingValue": "1576714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1726420000", "profitLoss": "None", "dividendPayout": "1519249000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5372411000", "capitalExpenditures": "1014262000", "changeInReceivables": "-403613000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9389283000", "cashflowFromInvestment": "-14527070000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1519249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "234624000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2708389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4149966000, "cost_of_revenue": 41012000, "gross_profit": 4108954000, "research_and_development": 0.43, "selling_general_admin": 50026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3081726000, "depreciation_amortisation": 20506000, "ebitda": 3102232000, "interest_expense": 1309735000, "interest_income": null, "other_non_operating": null, "pretax_income": 1771991000, "tax_provision": 45571000, "effective_tax_rate": null, "net_income": 1725325000, "net_income_continuing_ops": 1726420000, "net_income_to_common": 1725325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1576714000, "short_term_investments": -9121912000, "net_receivables": 1212392000, "inventory": -342064000, "other_current_assets": null, "total_current_assets": 2789106000, "net_ppe": null, "goodwill": 16679000, "intangible_assets": 1748209000, "goodwill_and_intangibles": 1764888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16679000, "total_assets": 81850712000, "short_term_debt": 250000000, "accounts_payable": 1483126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1483126000, "long_term_debt": 8795009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1483126000, "total_liabilities": 70481286000, "total_debt": 9045009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9543233000, "total_equity": 11369426000, "shares_outstanding": 411621758, "operating_cash_flow": 5372411000, "stock_based_compensation": 19400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1014262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14527070000, "dividends_paid": 1519249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9389283000, "free_cash_flow": 6386673000, "net_change_in_cash": 234624000 }, "raw_data": { "income": { "ebit": "3081726000", "ebitda": "3102232000", "netIncome": "1725325000", "grossProfit": "4108954000", "depreciation": "None", "totalRevenue": "4149966000", "costOfRevenue": "41012000", "interestIncome": "2778887000", "incomeBeforeTax": "1771991000", "interestExpense": "1309735000", "operatingIncome": "3121984000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "45571000", "reportedCurrency": "USD", "netInterestIncome": "1469152000", "nonInterestIncome": "None", "operatingExpenses": "986970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "243787000", "costofGoodsAndServicesSold": "41012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20506000", "sellingGeneralAndAdministrative": "50026000", "netIncomeFromContinuingOperations": "1726420000" }, "balance": { "goodwill": "16679000", "inventory": "-342064000", "commonStock": "4683000", "currentDebt": "None", "investments": "None", "totalAssets": "81850712000", "longTermDebt": "8795009000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1748209000", "reportedCurrency": "USD", "retainedEarnings": "-9543233000", "totalLiabilities": "70481286000", "otherCurrentAssets": "-2789106000", "totalCurrentAssets": "2789106000", "currentLongTermDebt": "250000000", "longTermInvestments": "74911819000", "shortTermInvestments": "-9121912000", "currentNetReceivables": "1212392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16679000", "currentAccountsPayable": "1483126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8872000", "shortLongTermDebtTotal": "9045009000", "totalShareholderEquity": "11369426000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1483126000", "totalCurrentLiabilities": "1483126000", "otherNonCurrentLiabilities": "69215452000", "totalNonCurrentLiabilities": "1483126000", "cashAndShortTermInvestments": "1576714000", "commonStockSharesOutstanding": "411621758", "intangibleAssetsExcludingGoodwill": "1748209000", "cashAndCashEquivalentsAtCarryingValue": "1576714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1726420000", "profitLoss": "None", "dividendPayout": "1519249000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5372411000", "capitalExpenditures": "1014262000", "changeInReceivables": "-403613000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9389283000", "cashflowFromInvestment": "-14527070000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1519249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "234624000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2708389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 751402000, "cost_of_revenue": 49272000, "gross_profit": 702130000, "ebit": 2650198000, "ebitda": 2674834000, "pretax_income": 2400955000, "tax_provision": 4675000, "net_income": 2389896000, "net_income_to_common": 2389896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342090000, "total_current_assets": 1579729000, "total_assets": 76764064000, "short_term_debt": 903255000, "long_term_debt": 6204699000, "total_debt": 7107954000, "total_liabilities": 63568739000, "total_equity": 13195325000, "shares_outstanding": 357142251, "goodwill_and_intangibles": 638119000 }, "cash_flow": { "operating_cash_flow": 3076839000, "capital_expenditure": 538142000, "free_cash_flow": 3614981000, "dividends_paid": 1359721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303635, "ticker_id": 2862, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2650198000", "ebitda": "2674834000", "netIncome": "2389896000", "grossProfit": "702130000", "depreciation": "None", "totalRevenue": "751402000", "costOfRevenue": "49272000", "interestIncome": "1983036000", "incomeBeforeTax": "2400955000", "interestExpense": "249243000", "operatingIncome": "2928757000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4675000", "reportedCurrency": "USD", "netInterestIncome": "1733793000", "nonInterestIncome": "None", "operatingExpenses": "-2226627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3.20", "otherNonOperatingIncome": "853176000", "costofGoodsAndServicesSold": "49272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24636000", "sellingGeneralAndAdministrative": "61984000", "netIncomeFromContinuingOperations": "2396280000" }, "balance": { "goodwill": "24241000", "inventory": "-170370000", "commonStock": "14597000", "currentDebt": "None", "investments": "None", "totalAssets": "76764064000", "longTermDebt": "6204699000", "shortTermDebt": "903255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "613878000", "reportedCurrency": "USD", "retainedEarnings": "-9653582000", "totalLiabilities": "63568739000", "otherCurrentAssets": "-1579729000", "totalCurrentAssets": "1579729000", "currentLongTermDebt": "903255000", "longTermInvestments": "64245547000", "shortTermInvestments": "170370000", "currentNetReceivables": "237639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64883666000", "currentAccountsPayable": "239084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10542000", "shortLongTermDebtTotal": "8011209000", "totalShareholderEquity": "13195325000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1142339000", "totalCurrentLiabilities": "1142339000", "otherNonCurrentLiabilities": "61277206000", "totalNonCurrentLiabilities": "6204699000", "cashAndShortTermInvestments": "1342090000", "commonStockSharesOutstanding": "357142251", "intangibleAssetsExcludingGoodwill": "613878000", "cashAndCashEquivalentsAtCarryingValue": "1342090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2396280000", "profitLoss": "None", "dividendPayout": "1359721000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3076839000", "capitalExpenditures": "538142000", "changeInReceivables": "32926000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7877731000", "cashflowFromInvestment": "4899279000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1359721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98387000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4506199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 751402000, "cost_of_revenue": 49272000, "gross_profit": 702130000, "research_and_development": 3.2, "selling_general_admin": 61984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2650198000, "depreciation_amortisation": 24636000, "ebitda": 2674834000, "interest_expense": 249243000, "interest_income": null, "other_non_operating": null, "pretax_income": 2400955000, "tax_provision": 4675000, "effective_tax_rate": null, "net_income": 2389896000, "net_income_continuing_ops": 2396280000, "net_income_to_common": 2389896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1342090000, "short_term_investments": 170370000, "net_receivables": 237639000, "inventory": -170370000, "other_current_assets": null, "total_current_assets": 1579729000, "net_ppe": null, "goodwill": 24241000, "intangible_assets": 613878000, "goodwill_and_intangibles": 638119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64883666000, "total_assets": 76764064000, "short_term_debt": 903255000, "accounts_payable": 239084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1142339000, "long_term_debt": 6204699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6204699000, "total_liabilities": 63568739000, "total_debt": 7107954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9653582000, "total_equity": 13195325000, "shares_outstanding": 357142251, "operating_cash_flow": 3076839000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 538142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4899279000, "dividends_paid": 1359721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7877731000, "free_cash_flow": 3614981000, "net_change_in_cash": 98387000 }, "raw_data": { "income": { "ebit": "2650198000", "ebitda": "2674834000", "netIncome": "2389896000", "grossProfit": "702130000", "depreciation": "None", "totalRevenue": "751402000", "costOfRevenue": "49272000", "interestIncome": "1983036000", "incomeBeforeTax": "2400955000", "interestExpense": "249243000", "operatingIncome": "2928757000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4675000", "reportedCurrency": "USD", "netInterestIncome": "1733793000", "nonInterestIncome": "None", "operatingExpenses": "-2226627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3.20", "otherNonOperatingIncome": "853176000", "costofGoodsAndServicesSold": "49272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24636000", "sellingGeneralAndAdministrative": "61984000", "netIncomeFromContinuingOperations": "2396280000" }, "balance": { "goodwill": "24241000", "inventory": "-170370000", "commonStock": "14597000", "currentDebt": "None", "investments": "None", "totalAssets": "76764064000", "longTermDebt": "6204699000", "shortTermDebt": "903255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "613878000", "reportedCurrency": "USD", "retainedEarnings": "-9653582000", "totalLiabilities": "63568739000", "otherCurrentAssets": "-1579729000", "totalCurrentAssets": "1579729000", "currentLongTermDebt": "903255000", "longTermInvestments": "64245547000", "shortTermInvestments": "170370000", "currentNetReceivables": "237639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64883666000", "currentAccountsPayable": "239084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10542000", "shortLongTermDebtTotal": "8011209000", "totalShareholderEquity": "13195325000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1142339000", "totalCurrentLiabilities": "1142339000", "otherNonCurrentLiabilities": "61277206000", "totalNonCurrentLiabilities": "6204699000", "cashAndShortTermInvestments": "1342090000", "commonStockSharesOutstanding": "357142251", "intangibleAssetsExcludingGoodwill": "613878000", "cashAndCashEquivalentsAtCarryingValue": "1342090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2396280000", "profitLoss": "None", "dividendPayout": "1359721000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3076839000", "capitalExpenditures": "538142000", "changeInReceivables": "32926000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7877731000", "cashflowFromInvestment": "4899279000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1359721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98387000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4506199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1484481000, "cost_of_revenue": 45400000, "gross_profit": 1439081000, "ebit": -19083000, "ebitda": 3617000, "pretax_income": -918195000, "tax_provision": -28423000, "net_income": -891163000, "net_income_to_common": -891163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1243703000, "total_current_assets": 1527688000, "total_assets": 88455103000, "short_term_debt": 64869283000, "long_term_debt": 1459601000, "total_debt": 66328884000, "total_liabilities": 74433307000, "total_equity": 14021796000, "shares_outstanding": 353664859, "goodwill_and_intangibles": 228236000 }, "cash_flow": { "operating_cash_flow": 527967000, "capital_expenditure": 32676856000, "free_cash_flow": 33204823000, "dividends_paid": 1475650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303640, "ticker_id": 2862, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19083000", "ebitda": "3617000", "netIncome": "-891163000", "grossProfit": "1439081000", "depreciation": "None", "totalRevenue": "1484481000", "costOfRevenue": "45400000", "interestIncome": "2229625000", "incomeBeforeTax": "-918195000", "interestExpense": "899112000", "operatingIncome": "-19083000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-28423000", "reportedCurrency": "USD", "netInterestIncome": "1330513000", "nonInterestIncome": "None", "operatingExpenses": "1458164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.62", "otherNonOperatingIncome": "-2009510000", "costofGoodsAndServicesSold": "45400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "222195000", "netIncomeFromContinuingOperations": "-891163000" }, "balance": { "goodwill": "127341000", "inventory": "-171134000", "commonStock": "13982000", "currentDebt": "None", "investments": "None", "totalAssets": "88455103000", "longTermDebt": "1459601000", "shortTermDebt": "64869283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "100895000", "reportedCurrency": "USD", "retainedEarnings": "-10667388000", "totalLiabilities": "74433307000", "otherCurrentAssets": "-1527688000", "totalCurrentAssets": "1527688000", "currentLongTermDebt": "None", "longTermInvestments": "827448000", "shortTermInvestments": "171134000", "currentNetReceivables": "283985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79541401000", "currentAccountsPayable": "1075185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13167000", "shortLongTermDebtTotal": "66328884000", "totalShareholderEquity": "14021796000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1075185000", "totalCurrentLiabilities": "1075185000", "otherNonCurrentLiabilities": "71401488000", "totalNonCurrentLiabilities": "7036312000", "cashAndShortTermInvestments": "1243703000", "commonStockSharesOutstanding": "353664859", "intangibleAssetsExcludingGoodwill": "100895000", "cashAndCashEquivalentsAtCarryingValue": "1243703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-889772000", "profitLoss": "None", "dividendPayout": "1475650000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "527967000", "capitalExpenditures": "32676856000", "changeInReceivables": "159320000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41486767000", "cashflowFromInvestment": "40351774000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1475650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-607026000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-669418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1484481000, "cost_of_revenue": 45400000, "gross_profit": 1439081000, "research_and_development": 0.62, "selling_general_admin": 222195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19083000, "depreciation_amortisation": 22700000, "ebitda": 3617000, "interest_expense": 899112000, "interest_income": null, "other_non_operating": null, "pretax_income": -918195000, "tax_provision": -28423000, "effective_tax_rate": null, "net_income": -891163000, "net_income_continuing_ops": -891163000, "net_income_to_common": -891163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1243703000, "short_term_investments": 171134000, "net_receivables": 283985000, "inventory": -171134000, "other_current_assets": null, "total_current_assets": 1527688000, "net_ppe": null, "goodwill": 127341000, "intangible_assets": 100895000, "goodwill_and_intangibles": 228236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79541401000, "total_assets": 88455103000, "short_term_debt": 64869283000, "accounts_payable": 1075185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1075185000, "long_term_debt": 1459601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7036312000, "total_liabilities": 74433307000, "total_debt": 66328884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10667388000, "total_equity": 14021796000, "shares_outstanding": 353664859, "operating_cash_flow": 527967000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32676856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40351774000, "dividends_paid": 1475650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41486767000, "free_cash_flow": 33204823000, "net_change_in_cash": -607026000 }, "raw_data": { "income": { "ebit": "-19083000", "ebitda": "3617000", "netIncome": "-891163000", "grossProfit": "1439081000", "depreciation": "None", "totalRevenue": "1484481000", "costOfRevenue": "45400000", "interestIncome": "2229625000", "incomeBeforeTax": "-918195000", "interestExpense": "899112000", "operatingIncome": "-19083000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-28423000", "reportedCurrency": "USD", "netInterestIncome": "1330513000", "nonInterestIncome": "None", "operatingExpenses": "1458164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.62", "otherNonOperatingIncome": "-2009510000", "costofGoodsAndServicesSold": "45400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "222195000", "netIncomeFromContinuingOperations": "-891163000" }, "balance": { "goodwill": "127341000", "inventory": "-171134000", "commonStock": "13982000", "currentDebt": "None", "investments": "None", "totalAssets": "88455103000", "longTermDebt": "1459601000", "shortTermDebt": "64869283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "100895000", "reportedCurrency": "USD", "retainedEarnings": "-10667388000", "totalLiabilities": "74433307000", "otherCurrentAssets": "-1527688000", "totalCurrentAssets": "1527688000", "currentLongTermDebt": "None", "longTermInvestments": "827448000", "shortTermInvestments": "171134000", "currentNetReceivables": "283985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79541401000", "currentAccountsPayable": "1075185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13167000", "shortLongTermDebtTotal": "66328884000", "totalShareholderEquity": "14021796000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1075185000", "totalCurrentLiabilities": "1075185000", "otherNonCurrentLiabilities": "71401488000", "totalNonCurrentLiabilities": "7036312000", "cashAndShortTermInvestments": "1243703000", "commonStockSharesOutstanding": "353664859", "intangibleAssetsExcludingGoodwill": "100895000", "cashAndCashEquivalentsAtCarryingValue": "1243703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-889772000", "profitLoss": "None", "dividendPayout": "1475650000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "527967000", "capitalExpenditures": "32676856000", "changeInReceivables": "159320000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41486767000", "cashflowFromInvestment": "40351774000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1475650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-607026000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-669418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1814523000, "cost_of_revenue": 47400000, "gross_profit": 1767123000, "ebit": 610949000, "ebitda": 634649000, "pretax_income": -2173926000, "tax_provision": -10835000, "net_income": -2162865000, "net_income_to_common": -2162865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1850729000, "total_current_assets": 2305427000, "total_assets": 130295081000, "short_term_debt": 103237056000, "long_term_debt": 1288871000, "total_debt": 104525927000, "total_liabilities": 114498737000, "total_equity": 15796344000, "shares_outstanding": 358728170, "goodwill_and_intangibles": 470850000 }, "cash_flow": { "operating_cash_flow": -1199557000, "capital_expenditure": 24955000, "free_cash_flow": -1174602000, "dividends_paid": 1689016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303645, "ticker_id": 2862, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "610949000", "ebitda": "634649000", "netIncome": "-2162865000", "grossProfit": "1767123000", "depreciation": "None", "totalRevenue": "1814523000", "costOfRevenue": "47400000", "interestIncome": "3787297000", "incomeBeforeTax": "-2173926000", "interestExpense": "2784875000", "operatingIncome": "610949000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10835000", "reportedCurrency": "USD", "netInterestIncome": "1002422000", "nonInterestIncome": "None", "operatingExpenses": "1156174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.20", "otherNonOperatingIncome": "-2874714000", "costofGoodsAndServicesSold": "47400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "271768000", "netIncomeFromContinuingOperations": "-2162865000" }, "balance": { "goodwill": "92772000", "inventory": "-113556000", "commonStock": "14301000", "currentDebt": "None", "investments": "None", "totalAssets": "130295081000", "longTermDebt": "1288871000", "shortTermDebt": "103237056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "378078000", "reportedCurrency": "USD", "retainedEarnings": "-8309424000", "totalLiabilities": "114498737000", "otherCurrentAssets": "-2305427000", "totalCurrentAssets": "2305427000", "currentLongTermDebt": "103220267000", "longTermInvestments": "839194000", "shortTermInvestments": "113556000", "currentNetReceivables": "454698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119708516000", "currentAccountsPayable": "939722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15786000", "shortLongTermDebtTotal": "104525927000", "totalShareholderEquity": "15796344000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-939722000", "totalCurrentLiabilities": "939722000", "otherNonCurrentLiabilities": "107826916000", "totalNonCurrentLiabilities": "10563506000", "cashAndShortTermInvestments": "1850729000", "commonStockSharesOutstanding": "358728170", "intangibleAssetsExcludingGoodwill": "378078000", "cashAndCashEquivalentsAtCarryingValue": "1850729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2163091000", "profitLoss": "None", "dividendPayout": "1689016000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1199557000", "capitalExpenditures": "24955000", "changeInReceivables": "-85951000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21956208000", "cashflowFromInvestment": "-20641671000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1689016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "114980000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-453574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1814523000, "cost_of_revenue": 47400000, "gross_profit": 1767123000, "research_and_development": 1.2, "selling_general_admin": 271768000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 610949000, "depreciation_amortisation": 23700000, "ebitda": 634649000, "interest_expense": 2784875000, "interest_income": null, "other_non_operating": null, "pretax_income": -2173926000, "tax_provision": -10835000, "effective_tax_rate": null, "net_income": -2162865000, "net_income_continuing_ops": -2162865000, "net_income_to_common": -2162865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1850729000, "short_term_investments": 113556000, "net_receivables": 454698000, "inventory": -113556000, "other_current_assets": null, "total_current_assets": 2305427000, "net_ppe": null, "goodwill": 92772000, "intangible_assets": 378078000, "goodwill_and_intangibles": 470850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 119708516000, "total_assets": 130295081000, "short_term_debt": 103237056000, "accounts_payable": 939722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 939722000, "long_term_debt": 1288871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10563506000, "total_liabilities": 114498737000, "total_debt": 104525927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8309424000, "total_equity": 15796344000, "shares_outstanding": 358728170, "operating_cash_flow": -1199557000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20641671000, "dividends_paid": 1689016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21956208000, "free_cash_flow": -1174602000, "net_change_in_cash": 114980000 }, "raw_data": { "income": { "ebit": "610949000", "ebitda": "634649000", "netIncome": "-2162865000", "grossProfit": "1767123000", "depreciation": "None", "totalRevenue": "1814523000", "costOfRevenue": "47400000", "interestIncome": "3787297000", "incomeBeforeTax": "-2173926000", "interestExpense": "2784875000", "operatingIncome": "610949000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10835000", "reportedCurrency": "USD", "netInterestIncome": "1002422000", "nonInterestIncome": "None", "operatingExpenses": "1156174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.20", "otherNonOperatingIncome": "-2874714000", "costofGoodsAndServicesSold": "47400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "271768000", "netIncomeFromContinuingOperations": "-2162865000" }, "balance": { "goodwill": "92772000", "inventory": "-113556000", "commonStock": "14301000", "currentDebt": "None", "investments": "None", "totalAssets": "130295081000", "longTermDebt": "1288871000", "shortTermDebt": "103237056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "378078000", "reportedCurrency": "USD", "retainedEarnings": "-8309424000", "totalLiabilities": "114498737000", "otherCurrentAssets": "-2305427000", "totalCurrentAssets": "2305427000", "currentLongTermDebt": "103220267000", "longTermInvestments": "839194000", "shortTermInvestments": "113556000", "currentNetReceivables": "454698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119708516000", "currentAccountsPayable": "939722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15786000", "shortLongTermDebtTotal": "104525927000", "totalShareholderEquity": "15796344000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-939722000", "totalCurrentLiabilities": "939722000", "otherNonCurrentLiabilities": "107826916000", "totalNonCurrentLiabilities": "10563506000", "cashAndShortTermInvestments": "1850729000", "commonStockSharesOutstanding": "358728170", "intangibleAssetsExcludingGoodwill": "378078000", "cashAndCashEquivalentsAtCarryingValue": "1850729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2163091000", "profitLoss": "None", "dividendPayout": "1689016000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1199557000", "capitalExpenditures": "24955000", "changeInReceivables": "-85951000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21956208000", "cashflowFromInvestment": "-20641671000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1689016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "114980000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-453574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 2079603000, "cost_of_revenue": 36200000, "gross_profit": 2043403000, "ebit": 1949633000, "ebitda": 1967733000, "pretax_income": 51773000, "tax_provision": -2375000, "net_income": 54408000, "net_income_to_common": 54408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1735749000, "total_current_assets": 426144000, "total_assets": 105787527000, "short_term_debt": 80581658000, "long_term_debt": 1400806000, "total_debt": 81982464000, "total_liabilities": 91669726000, "total_equity": 14117801000, "shares_outstanding": 302400452, "goodwill_and_intangibles": 658667000 }, "cash_flow": { "operating_cash_flow": 2622018000, "capital_expenditure": 381000, "free_cash_flow": 2622399000, "dividends_paid": 1540886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303650, "ticker_id": 2862, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1949633000", "ebitda": "1967733000", "netIncome": "54408000", "grossProfit": "2043403000", "depreciation": "None", "totalRevenue": "2079603000", "costOfRevenue": "36200000", "interestIncome": "3332563000", "incomeBeforeTax": "51773000", "interestExpense": "1897860000", "operatingIncome": "154573000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2375000", "reportedCurrency": "USD", "netInterestIncome": "1434703000", "nonInterestIncome": "None", "operatingExpenses": "1888830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "-1053057000", "costofGoodsAndServicesSold": "36200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18100000", "sellingGeneralAndAdministrative": "329873000", "netIncomeFromContinuingOperations": "54408000" }, "balance": { "goodwill": "100854000", "inventory": "-200503000", "commonStock": "13138000", "currentDebt": "None", "investments": "None", "totalAssets": "105787527000", "longTermDebt": "1400806000", "shortTermDebt": "80581658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "557813000", "reportedCurrency": "USD", "retainedEarnings": "-4493660000", "totalLiabilities": "91669726000", "otherCurrentAssets": "581261000", "totalCurrentAssets": "426144000", "currentLongTermDebt": "80606582000", "longTermInvestments": "5883316000", "shortTermInvestments": "-2738369000", "currentNetReceivables": "426144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105787527000", "currentAccountsPayable": "1153964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "654638000", "shortLongTermDebtTotal": "81982464000", "totalShareholderEquity": "14117801000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81945806000", "totalCurrentLiabilities": "1153964000", "otherNonCurrentLiabilities": "85045972000", "totalNonCurrentLiabilities": "91669726000", "cashAndShortTermInvestments": "1735749000", "commonStockSharesOutstanding": "302400452", "intangibleAssetsExcludingGoodwill": "557813000", "cashAndCashEquivalentsAtCarryingValue": "1735749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54148000", "profitLoss": "None", "dividendPayout": "1540886000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2622018000", "capitalExpenditures": "381000", "changeInReceivables": "-19563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-684438000", "cashflowFromInvestment": "-908420000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1029160000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-412500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2079603000, "cost_of_revenue": 36200000, "gross_profit": 2043403000, "research_and_development": 0.02, "selling_general_admin": 329873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1949633000, "depreciation_amortisation": 18100000, "ebitda": 1967733000, "interest_expense": 1897860000, "interest_income": null, "other_non_operating": null, "pretax_income": 51773000, "tax_provision": -2375000, "effective_tax_rate": null, "net_income": 54408000, "net_income_continuing_ops": 54408000, "net_income_to_common": 54408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1735749000, "short_term_investments": -2738369000, "net_receivables": 426144000, "inventory": -200503000, "other_current_assets": null, "total_current_assets": 426144000, "net_ppe": null, "goodwill": 100854000, "intangible_assets": 557813000, "goodwill_and_intangibles": 658667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 105787527000, "total_assets": 105787527000, "short_term_debt": 80581658000, "accounts_payable": 1153964000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1153964000, "long_term_debt": 1400806000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 91669726000, "total_liabilities": 91669726000, "total_debt": 81982464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4493660000, "total_equity": 14117801000, "shares_outstanding": 302400452, "operating_cash_flow": 2622018000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 381000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -908420000, "dividends_paid": 1540886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -684438000, "free_cash_flow": 2622399000, "net_change_in_cash": 1029160000 }, "raw_data": { "income": { "ebit": "1949633000", "ebitda": "1967733000", "netIncome": "54408000", "grossProfit": "2043403000", "depreciation": "None", "totalRevenue": "2079603000", "costOfRevenue": "36200000", "interestIncome": "3332563000", "incomeBeforeTax": "51773000", "interestExpense": "1897860000", "operatingIncome": "154573000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2375000", "reportedCurrency": "USD", "netInterestIncome": "1434703000", "nonInterestIncome": "None", "operatingExpenses": "1888830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "-1053057000", "costofGoodsAndServicesSold": "36200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18100000", "sellingGeneralAndAdministrative": "329873000", "netIncomeFromContinuingOperations": "54408000" }, "balance": { "goodwill": "100854000", "inventory": "-200503000", "commonStock": "13138000", "currentDebt": "None", "investments": "None", "totalAssets": "105787527000", "longTermDebt": "1400806000", "shortTermDebt": "80581658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "557813000", "reportedCurrency": "USD", "retainedEarnings": "-4493660000", "totalLiabilities": "91669726000", "otherCurrentAssets": "581261000", "totalCurrentAssets": "426144000", "currentLongTermDebt": "80606582000", "longTermInvestments": "5883316000", "shortTermInvestments": "-2738369000", "currentNetReceivables": "426144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105787527000", "currentAccountsPayable": "1153964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "654638000", "shortLongTermDebtTotal": "81982464000", "totalShareholderEquity": "14117801000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81945806000", "totalCurrentLiabilities": "1153964000", "otherNonCurrentLiabilities": "85045972000", "totalNonCurrentLiabilities": "91669726000", "cashAndShortTermInvestments": "1735749000", "commonStockSharesOutstanding": "302400452", "intangibleAssetsExcludingGoodwill": "557813000", "cashAndCashEquivalentsAtCarryingValue": "1735749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54148000", "profitLoss": "None", "dividendPayout": "1540886000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2622018000", "capitalExpenditures": "381000", "changeInReceivables": "-19563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-684438000", "cashflowFromInvestment": "-908420000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1029160000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-412500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1630379000, "cost_of_revenue": 17926000, "gross_profit": 1612453000, "ebit": 1561235000, "ebitda": 1561908000, "pretax_income": 288996000, "tax_provision": -1519000, "net_income": 282652000, "net_income_to_common": 282652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_assets": 138537591000, "short_term_debt": 85068102000, "long_term_debt": 33203435000, "total_debt": 118271537000, "total_liabilities": 122211780000, "total_equity": 16274109000, "shares_outstanding": 724364897, "goodwill_and_intangibles": 6053000 }, "cash_flow": { "operating_cash_flow": -1401444000, "capital_expenditure": 500870000, "free_cash_flow": -900574000, "dividends_paid": 535698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303613, "ticker_id": 2862, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1561235000", "ebitda": "1561908000", "netIncome": "282652000", "grossProfit": "1612453000", "depreciation": "None", "totalRevenue": "1630379000", "costOfRevenue": "17926000", "interestIncome": "1724930000", "incomeBeforeTax": "288996000", "interestExpense": "1272239000", "operatingIncome": "1561235000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1519000", "reportedCurrency": "USD", "netInterestIncome": "452691000", "nonInterestIncome": "None", "operatingExpenses": "51218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "673000", "sellingGeneralAndAdministrative": "52564000", "netIncomeFromContinuingOperations": "290515000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7303000", "currentDebt": "None", "investments": "None", "totalAssets": "138537591000", "longTermDebt": "33203435000", "shortTermDebt": "85068102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6053000", "reportedCurrency": "USD", "retainedEarnings": "-13429615000", "totalLiabilities": "122211780000", "otherCurrentAssets": "None", "totalCurrentAssets": "2718928000", "currentLongTermDebt": "1125000000", "longTermInvestments": "5964188000", "shortTermInvestments": "None", "currentNetReceivables": "806484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6053000", "currentAccountsPayable": "347607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116912519000", "totalShareholderEquity": "16274109000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "85068102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37143678000", "cashAndShortTermInvestments": "1912444000", "commonStockSharesOutstanding": "724364897", "intangibleAssetsExcludingGoodwill": "6053000", "cashAndCashEquivalentsAtCarryingValue": "1912444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290515000", "profitLoss": "None", "dividendPayout": "535698000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1401444000", "capitalExpenditures": "500870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5671785000", "cashflowFromInvestment": "-4395735000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "535698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1877499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1630379000, "cost_of_revenue": 17926000, "gross_profit": 1612453000, "research_and_development": null, "selling_general_admin": 52564000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1561235000, "depreciation_amortisation": 673000, "ebitda": 1561908000, "interest_expense": 1272239000, "interest_income": null, "other_non_operating": null, "pretax_income": 288996000, "tax_provision": -1519000, "effective_tax_rate": null, "net_income": 282652000, "net_income_continuing_ops": 290515000, "net_income_to_common": 282652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1912444000, "short_term_investments": null, "net_receivables": 806484000, "inventory": null, "other_current_assets": null, "total_current_assets": 2718928000, "net_ppe": null, "goodwill": null, "intangible_assets": 6053000, "goodwill_and_intangibles": 6053000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6053000, "total_assets": 138537591000, "short_term_debt": 85068102000, "accounts_payable": 347607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85068102000, "long_term_debt": 33203435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37143678000, "total_liabilities": 122211780000, "total_debt": 118271537000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13429615000, "total_equity": 16274109000, "shares_outstanding": 724364897, "operating_cash_flow": -1401444000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 500870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4395735000, "dividends_paid": 535698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5671785000, "free_cash_flow": -900574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1561235000", "ebitda": "1561908000", "netIncome": "282652000", "grossProfit": "1612453000", "depreciation": "None", "totalRevenue": "1630379000", "costOfRevenue": "17926000", "interestIncome": "1724930000", "incomeBeforeTax": "288996000", "interestExpense": "1272239000", "operatingIncome": "1561235000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1519000", "reportedCurrency": "USD", "netInterestIncome": "452691000", "nonInterestIncome": "None", "operatingExpenses": "51218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "673000", "sellingGeneralAndAdministrative": "52564000", "netIncomeFromContinuingOperations": "290515000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7303000", "currentDebt": "None", "investments": "None", "totalAssets": "138537591000", "longTermDebt": "33203435000", "shortTermDebt": "85068102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6053000", "reportedCurrency": "USD", "retainedEarnings": "-13429615000", "totalLiabilities": "122211780000", "otherCurrentAssets": "None", "totalCurrentAssets": "2718928000", "currentLongTermDebt": "1125000000", "longTermInvestments": "5964188000", "shortTermInvestments": "None", "currentNetReceivables": "806484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6053000", "currentAccountsPayable": "347607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116912519000", "totalShareholderEquity": "16274109000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "85068102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37143678000", "cashAndShortTermInvestments": "1912444000", "commonStockSharesOutstanding": "724364897", "intangibleAssetsExcludingGoodwill": "6053000", "cashAndCashEquivalentsAtCarryingValue": "1912444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290515000", "profitLoss": "None", "dividendPayout": "535698000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1401444000", "capitalExpenditures": "500870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5671785000", "cashflowFromInvestment": "-4395735000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "535698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1877499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1788323000, "cost_of_revenue": 1344000, "gross_profit": 1786979000, "ebit": 2334325000, "ebitda": 2334997000, "pretax_income": 1010197000, "tax_provision": -7754000, "net_income": 1013494000, "net_income_to_common": 1013494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865723000, "long_term_debt": 31926408000, "total_debt": 113792131000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 695034348, "goodwill_and_intangibles": 6726000 }, "cash_flow": { "operating_cash_flow": 644343000, "capital_expenditure": 172814000, "free_cash_flow": 817157000, "dividends_paid": 522950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303614, "ticker_id": 2862, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2334325000", "ebitda": "2334997000", "netIncome": "1013494000", "grossProfit": "1786979000", "depreciation": "None", "totalRevenue": "1788323000", "costOfRevenue": "1344000", "interestIncome": "1690707000", "incomeBeforeTax": "1010197000", "interestExpense": "1324128000", "operatingIncome": "2334325000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7754000", "reportedCurrency": "USD", "netInterestIncome": "366579000", "nonInterestIncome": "None", "operatingExpenses": "-547346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "672000", "sellingGeneralAndAdministrative": "11928000", "netIncomeFromContinuingOperations": "1017951000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7070000", "currentDebt": "None", "investments": "None", "totalAssets": "135609838000", "longTermDebt": "31926408000", "shortTermDebt": "81865723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6726000", "reportedCurrency": "USD", "retainedEarnings": "-13157325000", "totalLiabilities": "119449927000", "otherCurrentAssets": "None", "totalCurrentAssets": "2964498000", "currentLongTermDebt": "1075000000", "longTermInvestments": "8477996000", "shortTermInvestments": "8477996000", "currentNetReceivables": "926660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6726000", "currentAccountsPayable": "2059386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26509000", "shortLongTermDebtTotal": "111859476000", "totalShareholderEquity": "16090772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "875569000", "totalCurrentLiabilities": "84800678000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34649249000", "cashAndShortTermInvestments": "2037838000", "commonStockSharesOutstanding": "695034348", "intangibleAssetsExcludingGoodwill": "6726000", "cashAndCashEquivalentsAtCarryingValue": "2037838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1017951000", "profitLoss": "None", "dividendPayout": "522950000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "644343000", "capitalExpenditures": "172814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9190100000", "cashflowFromInvestment": "-9893301000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "522950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2373453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1788323000, "cost_of_revenue": 1344000, "gross_profit": 1786979000, "research_and_development": null, "selling_general_admin": 11928000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2334325000, "depreciation_amortisation": 672000, "ebitda": 2334997000, "interest_expense": 1324128000, "interest_income": null, "other_non_operating": null, "pretax_income": 1010197000, "tax_provision": -7754000, "effective_tax_rate": null, "net_income": 1013494000, "net_income_continuing_ops": 1017951000, "net_income_to_common": 1013494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2037838000, "short_term_investments": 8477996000, "net_receivables": 926660000, "inventory": null, "other_current_assets": null, "total_current_assets": 2964498000, "net_ppe": null, "goodwill": null, "intangible_assets": 6726000, "goodwill_and_intangibles": 6726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6726000, "total_assets": 135609838000, "short_term_debt": 81865723000, "accounts_payable": 2059386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84800678000, "long_term_debt": 31926408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34649249000, "total_liabilities": 119449927000, "total_debt": 113792131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13157325000, "total_equity": 16090772000, "shares_outstanding": 695034348, "operating_cash_flow": 644343000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9893301000, "dividends_paid": 522950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9190100000, "free_cash_flow": 817157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2334325000", "ebitda": "2334997000", "netIncome": "1013494000", "grossProfit": "1786979000", "depreciation": "None", "totalRevenue": "1788323000", "costOfRevenue": "1344000", "interestIncome": "1690707000", "incomeBeforeTax": "1010197000", "interestExpense": "1324128000", "operatingIncome": "2334325000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7754000", "reportedCurrency": "USD", "netInterestIncome": "366579000", "nonInterestIncome": "None", "operatingExpenses": "-547346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "672000", "sellingGeneralAndAdministrative": "11928000", "netIncomeFromContinuingOperations": "1017951000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7070000", "currentDebt": "None", "investments": "None", "totalAssets": "135609838000", "longTermDebt": "31926408000", "shortTermDebt": "81865723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6726000", "reportedCurrency": "USD", "retainedEarnings": "-13157325000", "totalLiabilities": "119449927000", "otherCurrentAssets": "None", "totalCurrentAssets": "2964498000", "currentLongTermDebt": "1075000000", "longTermInvestments": "8477996000", "shortTermInvestments": "8477996000", "currentNetReceivables": "926660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6726000", "currentAccountsPayable": "2059386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26509000", "shortLongTermDebtTotal": "111859476000", "totalShareholderEquity": "16090772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "875569000", "totalCurrentLiabilities": "84800678000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34649249000", "cashAndShortTermInvestments": "2037838000", "commonStockSharesOutstanding": "695034348", "intangibleAssetsExcludingGoodwill": "6726000", "cashAndCashEquivalentsAtCarryingValue": "2037838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1017951000", "profitLoss": "None", "dividendPayout": "522950000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "644343000", "capitalExpenditures": "172814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9190100000", "cashflowFromInvestment": "-9893301000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "522950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2373453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1630116000, "cost_of_revenue": 15588000, "gross_profit": 1614528000, "ebit": 2091987000, "ebitda": 2099781000, "pretax_income": 835240000, "tax_provision": -7823000, "net_income": 832445000, "net_income_to_common": 832445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320347000, "total_current_assets": 1279782000, "total_assets": 125861572000, "short_term_debt": 78586533000, "long_term_debt": 28433447000, "total_debt": 107019980000, "total_liabilities": 110864993000, "total_equity": 14910897000, "shares_outstanding": 622768481, "goodwill_and_intangibles": 354715000 }, "cash_flow": { "operating_cash_flow": 24094000, "capital_expenditure": 316292000, "free_cash_flow": 340386000, "dividends_paid": 487085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303616, "ticker_id": 2862, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2091987000", "ebitda": "2099781000", "netIncome": "832445000", "grossProfit": "1614528000", "depreciation": "None", "totalRevenue": "1630116000", "costOfRevenue": "15588000", "interestIncome": "1532497000", "incomeBeforeTax": "835240000", "interestExpense": "1256747000", "operatingIncome": "2091987000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-7823000", "reportedCurrency": "USD", "netInterestIncome": "275750000", "nonInterestIncome": "None", "operatingExpenses": "-477459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7794000", "sellingGeneralAndAdministrative": "61933000", "netIncomeFromContinuingOperations": "843063000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6811000", "currentDebt": "None", "investments": "None", "totalAssets": "125861572000", "longTermDebt": "28433447000", "shortTermDebt": "78586533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "354715000", "reportedCurrency": "USD", "retainedEarnings": "-13626983000", "totalLiabilities": "110864993000", "otherCurrentAssets": "1590433000", "totalCurrentAssets": "1279782000", "currentLongTermDebt": "1025000000", "longTermInvestments": "8682245000", "shortTermInvestments": "None", "currentNetReceivables": "959435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124581790000", "currentAccountsPayable": "285080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26814000", "shortLongTermDebtTotal": "107019980000", "totalShareholderEquity": "14910897000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3081015000", "totalCurrentLiabilities": "81952628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28912365000", "cashAndShortTermInvestments": "320347000", "commonStockSharesOutstanding": "622768481", "intangibleAssetsExcludingGoodwill": "354715000", "cashAndCashEquivalentsAtCarryingValue": "320347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "843063000", "profitLoss": "None", "dividendPayout": "487085000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24094000", "capitalExpenditures": "316292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11833587000", "cashflowFromInvestment": "-11819830000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "487085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2345320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1630116000, "cost_of_revenue": 15588000, "gross_profit": 1614528000, "research_and_development": null, "selling_general_admin": 61933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2091987000, "depreciation_amortisation": 7794000, "ebitda": 2099781000, "interest_expense": 1256747000, "interest_income": null, "other_non_operating": null, "pretax_income": 835240000, "tax_provision": -7823000, "effective_tax_rate": null, "net_income": 832445000, "net_income_continuing_ops": 843063000, "net_income_to_common": 832445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320347000, "short_term_investments": null, "net_receivables": 959435000, "inventory": null, "other_current_assets": null, "total_current_assets": 1279782000, "net_ppe": null, "goodwill": null, "intangible_assets": 354715000, "goodwill_and_intangibles": 354715000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 124581790000, "total_assets": 125861572000, "short_term_debt": 78586533000, "accounts_payable": 285080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81952628000, "long_term_debt": 28433447000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28912365000, "total_liabilities": 110864993000, "total_debt": 107019980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13626983000, "total_equity": 14910897000, "shares_outstanding": 622768481, "operating_cash_flow": 24094000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 316292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11819830000, "dividends_paid": 487085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11833587000, "free_cash_flow": 340386000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2091987000", "ebitda": "2099781000", "netIncome": "832445000", "grossProfit": "1614528000", "depreciation": "None", "totalRevenue": "1630116000", "costOfRevenue": "15588000", "interestIncome": "1532497000", "incomeBeforeTax": "835240000", "interestExpense": "1256747000", "operatingIncome": "2091987000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-7823000", "reportedCurrency": "USD", "netInterestIncome": "275750000", "nonInterestIncome": "None", "operatingExpenses": "-477459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7794000", "sellingGeneralAndAdministrative": "61933000", "netIncomeFromContinuingOperations": "843063000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6811000", "currentDebt": "None", "investments": "None", "totalAssets": "125861572000", "longTermDebt": "28433447000", "shortTermDebt": "78586533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "354715000", "reportedCurrency": "USD", "retainedEarnings": "-13626983000", "totalLiabilities": "110864993000", "otherCurrentAssets": "1590433000", "totalCurrentAssets": "1279782000", "currentLongTermDebt": "1025000000", "longTermInvestments": "8682245000", "shortTermInvestments": "None", "currentNetReceivables": "959435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124581790000", "currentAccountsPayable": "285080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26814000", "shortLongTermDebtTotal": "107019980000", "totalShareholderEquity": "14910897000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3081015000", "totalCurrentLiabilities": "81952628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28912365000", "cashAndShortTermInvestments": "320347000", "commonStockSharesOutstanding": "622768481", "intangibleAssetsExcludingGoodwill": "354715000", "cashAndCashEquivalentsAtCarryingValue": "320347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "843063000", "profitLoss": "None", "dividendPayout": "487085000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24094000", "capitalExpenditures": "316292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11833587000", "cashflowFromInvestment": "-11819830000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "487085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2345320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1789085000, "cost_of_revenue": 18158000, "gross_profit": 1770927000, "ebit": 1206504000, "ebitda": 1215583000, "pretax_income": 60811000, "tax_provision": 440000, "net_income": 57099000, "net_income_to_common": 57099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267077000, "total_current_assets": 1097612000, "total_assets": 112141892000, "short_term_debt": 70094545000, "long_term_debt": 26689149000, "total_debt": 96783694000, "total_liabilities": 98667529000, "total_equity": 13381299000, "shares_outstanding": 621103000, "goodwill_and_intangibles": 44136000 }, "cash_flow": { "operating_cash_flow": 180740000, "capital_expenditure": 38821000, "free_cash_flow": 219561000, "dividends_paid": 458994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303617, "ticker_id": 2862, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1206504000", "ebitda": "1215583000", "netIncome": "57099000", "grossProfit": "1770927000", "depreciation": "None", "totalRevenue": "1789085000", "costOfRevenue": "18158000", "interestIncome": "1418893000", "incomeBeforeTax": "60811000", "interestExpense": "1145693000", "operatingIncome": "1206504000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "440000", "reportedCurrency": "USD", "netInterestIncome": "273200000", "nonInterestIncome": "None", "operatingExpenses": "564423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9079000", "sellingGeneralAndAdministrative": "13435000", "netIncomeFromContinuingOperations": "60371000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6421000", "currentDebt": "None", "investments": "None", "totalAssets": "112141892000", "longTermDebt": "26689149000", "shortTermDebt": "70094545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "44136000", "reportedCurrency": "USD", "retainedEarnings": "-13942302000", "totalLiabilities": "98667529000", "otherCurrentAssets": "656872000", "totalCurrentAssets": "1097612000", "currentLongTermDebt": "1025000000", "longTermInvestments": "5253521000", "shortTermInvestments": "None", "currentNetReceivables": "830535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111044280000", "currentAccountsPayable": "256245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27172000", "shortLongTermDebtTotal": "95758694000", "totalShareholderEquity": "13381299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1987979000", "totalCurrentLiabilities": "72338769000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26328760000", "cashAndShortTermInvestments": "267077000", "commonStockSharesOutstanding": "621103000", "intangibleAssetsExcludingGoodwill": "44136000", "cashAndCashEquivalentsAtCarryingValue": "267077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60371000", "profitLoss": "None", "dividendPayout": "458994000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180740000", "capitalExpenditures": "38821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7357214000", "cashflowFromInvestment": "-7312637000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "458994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1256288000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1789085000, "cost_of_revenue": 18158000, "gross_profit": 1770927000, "research_and_development": null, "selling_general_admin": 13435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1206504000, "depreciation_amortisation": 9079000, "ebitda": 1215583000, "interest_expense": 1145693000, "interest_income": null, "other_non_operating": null, "pretax_income": 60811000, "tax_provision": 440000, "effective_tax_rate": null, "net_income": 57099000, "net_income_continuing_ops": 60371000, "net_income_to_common": 57099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267077000, "short_term_investments": null, "net_receivables": 830535000, "inventory": null, "other_current_assets": null, "total_current_assets": 1097612000, "net_ppe": null, "goodwill": null, "intangible_assets": 44136000, "goodwill_and_intangibles": 44136000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 111044280000, "total_assets": 112141892000, "short_term_debt": 70094545000, "accounts_payable": 256245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72338769000, "long_term_debt": 26689149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26328760000, "total_liabilities": 98667529000, "total_debt": 96783694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13942302000, "total_equity": 13381299000, "shares_outstanding": 621103000, "operating_cash_flow": 180740000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7312637000, "dividends_paid": 458994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7357214000, "free_cash_flow": 219561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1206504000", "ebitda": "1215583000", "netIncome": "57099000", "grossProfit": "1770927000", "depreciation": "None", "totalRevenue": "1789085000", "costOfRevenue": "18158000", "interestIncome": "1418893000", "incomeBeforeTax": "60811000", "interestExpense": "1145693000", "operatingIncome": "1206504000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "440000", "reportedCurrency": "USD", "netInterestIncome": "273200000", "nonInterestIncome": "None", "operatingExpenses": "564423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9079000", "sellingGeneralAndAdministrative": "13435000", "netIncomeFromContinuingOperations": "60371000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6421000", "currentDebt": "None", "investments": "None", "totalAssets": "112141892000", "longTermDebt": "26689149000", "shortTermDebt": "70094545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "44136000", "reportedCurrency": "USD", "retainedEarnings": "-13942302000", "totalLiabilities": "98667529000", "otherCurrentAssets": "656872000", "totalCurrentAssets": "1097612000", "currentLongTermDebt": "1025000000", "longTermInvestments": "5253521000", "shortTermInvestments": "None", "currentNetReceivables": "830535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111044280000", "currentAccountsPayable": "256245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27172000", "shortLongTermDebtTotal": "95758694000", "totalShareholderEquity": "13381299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1987979000", "totalCurrentLiabilities": "72338769000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26328760000", "cashAndShortTermInvestments": "267077000", "commonStockSharesOutstanding": "621103000", "intangibleAssetsExcludingGoodwill": "44136000", "cashAndCashEquivalentsAtCarryingValue": "267077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60371000", "profitLoss": "None", "dividendPayout": "458994000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180740000", "capitalExpenditures": "38821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7357214000", "cashflowFromInvestment": "-7312637000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "458994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1256288000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1487880000, "cost_of_revenue": 18434000, "gross_profit": 1469446000, "ebit": 1235709000, "ebitda": 1244926000, "pretax_income": 138572000, "tax_provision": 8266999, "net_income": 124224000, "net_income_to_common": 124224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296938000, "total_current_assets": 1133884000, "total_assets": 105115346000, "short_term_debt": 65078585000, "long_term_debt": 23550466000, "total_debt": 88629051000, "total_liabilities": 92030838000, "total_equity": 12994716000, "shares_outstanding": 588420998, "goodwill_and_intangibles": 488189000 }, "cash_flow": { "operating_cash_flow": -156266000, "capital_expenditure": 387147000, "free_cash_flow": 230881000, "dividends_paid": 413208000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303618, "ticker_id": 2862, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1235709000", "ebitda": "1244926000", "netIncome": "124224000", "grossProfit": "1469446000", "depreciation": "None", "totalRevenue": "1487880000", "costOfRevenue": "18434000", "interestIncome": "1317108000", "incomeBeforeTax": "138572000", "interestExpense": "1097137000", "operatingIncome": "1235709000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8266999", "reportedCurrency": "USD", "netInterestIncome": "219971000", "nonInterestIncome": "None", "operatingExpenses": "233737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9217000", "sellingGeneralAndAdministrative": "10767000", "netIncomeFromContinuingOperations": "130305000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6023000", "currentDebt": "None", "investments": "None", "totalAssets": "105115346000", "longTermDebt": "23550466000", "shortTermDebt": "65078585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "488189000", "reportedCurrency": "USD", "retainedEarnings": "-13509942000", "totalLiabilities": "92030838000", "otherCurrentAssets": "1534067000", "totalCurrentAssets": "1133884000", "currentLongTermDebt": "900000000", "longTermInvestments": "7090366000", "shortTermInvestments": "None", "currentNetReceivables": "836946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "103981462000", "currentAccountsPayable": "285858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27523000", "shortLongTermDebtTotal": "88629051000", "totalShareholderEquity": "12994716000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2726411000", "totalCurrentLiabilities": "68090854000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23939984000", "cashAndShortTermInvestments": "296938000", "commonStockSharesOutstanding": "588420998", "intangibleAssetsExcludingGoodwill": "488189000", "cashAndCashEquivalentsAtCarryingValue": "296938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130305000", "profitLoss": "None", "dividendPayout": "413208000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-156266000", "capitalExpenditures": "387147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1161267000", "cashflowFromInvestment": "1663034000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "413208000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "495507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1487880000, "cost_of_revenue": 18434000, "gross_profit": 1469446000, "research_and_development": null, "selling_general_admin": 10767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1235709000, "depreciation_amortisation": 9217000, "ebitda": 1244926000, "interest_expense": 1097137000, "interest_income": null, "other_non_operating": null, "pretax_income": 138572000, "tax_provision": 8266999, "effective_tax_rate": null, "net_income": 124224000, "net_income_continuing_ops": 130305000, "net_income_to_common": 124224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296938000, "short_term_investments": null, "net_receivables": 836946000, "inventory": null, "other_current_assets": null, "total_current_assets": 1133884000, "net_ppe": null, "goodwill": null, "intangible_assets": 488189000, "goodwill_and_intangibles": 488189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 103981462000, "total_assets": 105115346000, "short_term_debt": 65078585000, "accounts_payable": 285858000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68090854000, "long_term_debt": 23550466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23939984000, "total_liabilities": 92030838000, "total_debt": 88629051000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13509942000, "total_equity": 12994716000, "shares_outstanding": 588420998, "operating_cash_flow": -156266000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1663034000, "dividends_paid": 413208000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1161267000, "free_cash_flow": 230881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1235709000", "ebitda": "1244926000", "netIncome": "124224000", "grossProfit": "1469446000", "depreciation": "None", "totalRevenue": "1487880000", "costOfRevenue": "18434000", "interestIncome": "1317108000", "incomeBeforeTax": "138572000", "interestExpense": "1097137000", "operatingIncome": "1235709000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8266999", "reportedCurrency": "USD", "netInterestIncome": "219971000", "nonInterestIncome": "None", "operatingExpenses": "233737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9217000", "sellingGeneralAndAdministrative": "10767000", "netIncomeFromContinuingOperations": "130305000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6023000", "currentDebt": "None", "investments": "None", "totalAssets": "105115346000", "longTermDebt": "23550466000", "shortTermDebt": "65078585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "488189000", "reportedCurrency": "USD", "retainedEarnings": "-13509942000", "totalLiabilities": "92030838000", "otherCurrentAssets": "1534067000", "totalCurrentAssets": "1133884000", "currentLongTermDebt": "900000000", "longTermInvestments": "7090366000", "shortTermInvestments": "None", "currentNetReceivables": "836946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "103981462000", "currentAccountsPayable": "285858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27523000", "shortLongTermDebtTotal": "88629051000", "totalShareholderEquity": "12994716000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2726411000", "totalCurrentLiabilities": "68090854000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23939984000", "cashAndShortTermInvestments": "296938000", "commonStockSharesOutstanding": "588420998", "intangibleAssetsExcludingGoodwill": "488189000", "cashAndCashEquivalentsAtCarryingValue": "296938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130305000", "profitLoss": "None", "dividendPayout": "413208000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-156266000", "capitalExpenditures": "387147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1161267000", "cashflowFromInvestment": "1663034000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "413208000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "495507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1951432000, "cost_of_revenue": 1342000, "gross_profit": 1950090000, "ebit": 1635075000, "ebitda": 1635746000, "pretax_income": 483483000, "tax_provision": 10407000, "net_income": 482052000, "net_income_to_common": 482052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285147000, "total_current_assets": 3418570000, "total_assets": 103556384000, "short_term_debt": 68909552000, "long_term_debt": 20695494000, "total_debt": 89605046000, "total_liabilities": 90859432000, "total_equity": 12609241000, "shares_outstanding": 570652000, "goodwill_and_intangibles": 458298000 }, "cash_flow": { "operating_cash_flow": 2808475000, "capital_expenditure": 161699000, "free_cash_flow": 2970174000, "dividends_paid": 401554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303619, "ticker_id": 2862, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1635075000", "ebitda": "1635746000", "netIncome": "482052000", "grossProfit": "1950090000", "depreciation": "None", "totalRevenue": "1951432000", "costOfRevenue": "1342000", "interestIncome": "1338880000", "incomeBeforeTax": "483483000", "interestExpense": "1151592000", "operatingIncome": "1635075000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10407000", "reportedCurrency": "USD", "netInterestIncome": "187288000", "nonInterestIncome": "None", "operatingExpenses": "315015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "671000", "sellingGeneralAndAdministrative": "10019000", "netIncomeFromContinuingOperations": "473076000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5784000", "currentDebt": "None", "investments": "None", "totalAssets": "103556384000", "longTermDebt": "20695494000", "shortTermDebt": "68909552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "458298000", "reportedCurrency": "USD", "retainedEarnings": "-13173146000", "totalLiabilities": "90859432000", "otherCurrentAssets": "-5620017000", "totalCurrentAssets": "3418570000", "currentLongTermDebt": "750000000", "longTermInvestments": "2064385000", "shortTermInvestments": "2064385000", "currentNetReceivables": "1069038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100137814000", "currentAccountsPayable": "268317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27906000", "shortLongTermDebtTotal": "89605046000", "totalShareholderEquity": "12609241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684214000", "totalCurrentLiabilities": "69862083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20997349000", "cashAndShortTermInvestments": "285147000", "commonStockSharesOutstanding": "570652000", "intangibleAssetsExcludingGoodwill": "458298000", "cashAndCashEquivalentsAtCarryingValue": "285147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "473076000", "profitLoss": "None", "dividendPayout": "401554000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2808475000", "capitalExpenditures": "161699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3369492000", "cashflowFromInvestment": "-6250099000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "401554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1951432000, "cost_of_revenue": 1342000, "gross_profit": 1950090000, "research_and_development": null, "selling_general_admin": 10019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1635075000, "depreciation_amortisation": 671000, "ebitda": 1635746000, "interest_expense": 1151592000, "interest_income": null, "other_non_operating": null, "pretax_income": 483483000, "tax_provision": 10407000, "effective_tax_rate": null, "net_income": 482052000, "net_income_continuing_ops": 473076000, "net_income_to_common": 482052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285147000, "short_term_investments": 2064385000, "net_receivables": 1069038000, "inventory": null, "other_current_assets": null, "total_current_assets": 3418570000, "net_ppe": null, "goodwill": null, "intangible_assets": 458298000, "goodwill_and_intangibles": 458298000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100137814000, "total_assets": 103556384000, "short_term_debt": 68909552000, "accounts_payable": 268317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69862083000, "long_term_debt": 20695494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20997349000, "total_liabilities": 90859432000, "total_debt": 89605046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13173146000, "total_equity": 12609241000, "shares_outstanding": 570652000, "operating_cash_flow": 2808475000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6250099000, "dividends_paid": 401554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3369492000, "free_cash_flow": 2970174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1635075000", "ebitda": "1635746000", "netIncome": "482052000", "grossProfit": "1950090000", "depreciation": "None", "totalRevenue": "1951432000", "costOfRevenue": "1342000", "interestIncome": "1338880000", "incomeBeforeTax": "483483000", "interestExpense": "1151592000", "operatingIncome": "1635075000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10407000", "reportedCurrency": "USD", "netInterestIncome": "187288000", "nonInterestIncome": "None", "operatingExpenses": "315015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "671000", "sellingGeneralAndAdministrative": "10019000", "netIncomeFromContinuingOperations": "473076000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5784000", "currentDebt": "None", "investments": "None", "totalAssets": "103556384000", "longTermDebt": "20695494000", "shortTermDebt": "68909552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "458298000", "reportedCurrency": "USD", "retainedEarnings": "-13173146000", "totalLiabilities": "90859432000", "otherCurrentAssets": "-5620017000", "totalCurrentAssets": "3418570000", "currentLongTermDebt": "750000000", "longTermInvestments": "2064385000", "shortTermInvestments": "2064385000", "currentNetReceivables": "1069038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100137814000", "currentAccountsPayable": "268317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27906000", "shortLongTermDebtTotal": "89605046000", "totalShareholderEquity": "12609241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684214000", "totalCurrentLiabilities": "69862083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20997349000", "cashAndShortTermInvestments": "285147000", "commonStockSharesOutstanding": "570652000", "intangibleAssetsExcludingGoodwill": "458298000", "cashAndCashEquivalentsAtCarryingValue": "285147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "473076000", "profitLoss": "None", "dividendPayout": "401554000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2808475000", "capitalExpenditures": "161699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3369492000", "cashflowFromInvestment": "-6250099000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "401554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1248097000, "cost_of_revenue": 14092000, "gross_profit": 1234005000, "ebit": 1292156000, "ebitda": 1299202000, "pretax_income": 76216000, "tax_provision": -6135000, "net_income": 66444999, "net_income_to_common": 66444999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324217000, "total_current_assets": 1385208000, "total_assets": 101515995000, "short_term_debt": 66953795000, "long_term_debt": 19176124000, "total_debt": 86129919000, "total_liabilities": 88976046000, "total_equity": 12443262000, "shares_outstanding": 516832152, "goodwill_and_intangibles": 870723000 }, "cash_flow": { "operating_cash_flow": -1672778000, "capital_expenditure": 64760000, "free_cash_flow": -1608018000, "dividends_paid": 367409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303621, "ticker_id": 2862, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1292156000", "ebitda": "1299202000", "netIncome": "66444999", "grossProfit": "1234005000", "depreciation": "None", "totalRevenue": "1248097000", "costOfRevenue": "14092000", "interestIncome": "1229341000", "incomeBeforeTax": "76216000", "interestExpense": "1215940000", "operatingIncome": "1292156000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6135000", "reportedCurrency": "USD", "netInterestIncome": "13401000", "nonInterestIncome": "None", "operatingExpenses": "-58151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7046000", "sellingGeneralAndAdministrative": "9468000", "netIncomeFromContinuingOperations": "82351000" }, "balance": { "goodwill": "10088000", "inventory": "3387491000", "commonStock": "5580000", "currentDebt": "None", "investments": "None", "totalAssets": "101515995000", "longTermDebt": "19176124000", "shortTermDebt": "66953795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "860635000", "reportedCurrency": "USD", "retainedEarnings": "-13238288000", "totalLiabilities": "88976046000", "otherCurrentAssets": "-2151549000", "totalCurrentAssets": "1385208000", "currentLongTermDebt": "600000000", "longTermInvestments": "5716259000", "shortTermInvestments": "None", "currentNetReceivables": "1060991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100130787000", "currentAccountsPayable": "276397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3660000", "shortLongTermDebtTotal": "86129919000", "totalShareholderEquity": "12443262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2248017000", "totalCurrentLiabilities": "69478209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19497837000", "cashAndShortTermInvestments": "324217000", "commonStockSharesOutstanding": "516832152", "intangibleAssetsExcludingGoodwill": "860635000", "cashAndCashEquivalentsAtCarryingValue": "324217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82351000", "profitLoss": "None", "dividendPayout": "367409000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1672778000", "capitalExpenditures": "64760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6074820000", "cashflowFromInvestment": "-4428991000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "367409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1403903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1248097000, "cost_of_revenue": 14092000, "gross_profit": 1234005000, "research_and_development": null, "selling_general_admin": 9468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1292156000, "depreciation_amortisation": 7046000, "ebitda": 1299202000, "interest_expense": 1215940000, "interest_income": null, "other_non_operating": null, "pretax_income": 76216000, "tax_provision": -6135000, "effective_tax_rate": null, "net_income": 66444999, "net_income_continuing_ops": 82351000, "net_income_to_common": 66444999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324217000, "short_term_investments": null, "net_receivables": 1060991000, "inventory": 3387491000, "other_current_assets": null, "total_current_assets": 1385208000, "net_ppe": null, "goodwill": 10088000, "intangible_assets": 860635000, "goodwill_and_intangibles": 870723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100130787000, "total_assets": 101515995000, "short_term_debt": 66953795000, "accounts_payable": 276397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69478209000, "long_term_debt": 19176124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19497837000, "total_liabilities": 88976046000, "total_debt": 86129919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13238288000, "total_equity": 12443262000, "shares_outstanding": 516832152, "operating_cash_flow": -1672778000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4428991000, "dividends_paid": 367409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6074820000, "free_cash_flow": -1608018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1292156000", "ebitda": "1299202000", "netIncome": "66444999", "grossProfit": "1234005000", "depreciation": "None", "totalRevenue": "1248097000", "costOfRevenue": "14092000", "interestIncome": "1229341000", "incomeBeforeTax": "76216000", "interestExpense": "1215940000", "operatingIncome": "1292156000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6135000", "reportedCurrency": "USD", "netInterestIncome": "13401000", "nonInterestIncome": "None", "operatingExpenses": "-58151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7046000", "sellingGeneralAndAdministrative": "9468000", "netIncomeFromContinuingOperations": "82351000" }, "balance": { "goodwill": "10088000", "inventory": "3387491000", "commonStock": "5580000", "currentDebt": "None", "investments": "None", "totalAssets": "101515995000", "longTermDebt": "19176124000", "shortTermDebt": "66953795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "860635000", "reportedCurrency": "USD", "retainedEarnings": "-13238288000", "totalLiabilities": "88976046000", "otherCurrentAssets": "-2151549000", "totalCurrentAssets": "1385208000", "currentLongTermDebt": "600000000", "longTermInvestments": "5716259000", "shortTermInvestments": "None", "currentNetReceivables": "1060991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100130787000", "currentAccountsPayable": "276397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3660000", "shortLongTermDebtTotal": "86129919000", "totalShareholderEquity": "12443262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2248017000", "totalCurrentLiabilities": "69478209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19497837000", "cashAndShortTermInvestments": "324217000", "commonStockSharesOutstanding": "516832152", "intangibleAssetsExcludingGoodwill": "860635000", "cashAndCashEquivalentsAtCarryingValue": "324217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82351000", "profitLoss": "None", "dividendPayout": "367409000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1672778000", "capitalExpenditures": "64760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6074820000", "cashflowFromInvestment": "-4428991000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "367409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1403903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1645523000, "cost_of_revenue": 18500000, "gross_profit": 1627023000, "ebit": 1126865000, "ebitda": 1136115000, "pretax_income": 3098000, "tax_provision": 11931000, "net_income": -9483000, "net_income_to_common": -9483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320580000, "total_current_assets": 2504238000, "total_assets": 93668577000, "short_term_debt": 600000000, "long_term_debt": 16976736000, "total_debt": 17576736000, "total_liabilities": 82405673000, "total_equity": 11181124000, "shares_outstanding": 500950563, "goodwill_and_intangibles": 941246000 }, "cash_flow": { "operating_cash_flow": 477073000, "capital_expenditure": 120898000, "free_cash_flow": 597971000, "dividends_paid": 362524000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303622, "ticker_id": 2862, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1126865000", "ebitda": "1136115000", "netIncome": "-9483000", "grossProfit": "1627023000", "depreciation": "None", "totalRevenue": "1645523000", "costOfRevenue": "18500000", "interestIncome": "1177325000", "incomeBeforeTax": "3098000", "interestExpense": "1123767000", "operatingIncome": "1126865000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11931000", "reportedCurrency": "USD", "netInterestIncome": "53558000", "nonInterestIncome": "None", "operatingExpenses": "500158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9250000", "sellingGeneralAndAdministrative": "11617000", "netIncomeFromContinuingOperations": "-8833000" }, "balance": { "goodwill": "10761000", "inventory": "-187868000", "commonStock": "5010000", "currentDebt": "None", "investments": "None", "totalAssets": "93668577000", "longTermDebt": "16976736000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "930485000", "reportedCurrency": "USD", "retainedEarnings": "-12898191000", "totalLiabilities": "82405673000", "otherCurrentAssets": "-1558369000", "totalCurrentAssets": "2504238000", "currentLongTermDebt": "600000000", "longTermInvestments": "4243386000", "shortTermInvestments": "187868000", "currentNetReceivables": "1237789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10761000", "currentAccountsPayable": "369106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17576736000", "totalShareholderEquity": "11181124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-969106000", "totalCurrentLiabilities": "62989650000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19416023000", "cashAndShortTermInvestments": "320580000", "commonStockSharesOutstanding": "500950563", "intangibleAssetsExcludingGoodwill": "930485000", "cashAndCashEquivalentsAtCarryingValue": "320580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8833000", "profitLoss": "None", "dividendPayout": "362524000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "477073000", "capitalExpenditures": "120898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3583892000", "cashflowFromInvestment": "-4139227000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "362524000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1293538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1645523000, "cost_of_revenue": 18500000, "gross_profit": 1627023000, "research_and_development": null, "selling_general_admin": 11617000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1126865000, "depreciation_amortisation": 9250000, "ebitda": 1136115000, "interest_expense": 1123767000, "interest_income": null, "other_non_operating": null, "pretax_income": 3098000, "tax_provision": 11931000, "effective_tax_rate": null, "net_income": -9483000, "net_income_continuing_ops": -8833000, "net_income_to_common": -9483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320580000, "short_term_investments": 187868000, "net_receivables": 1237789000, "inventory": -187868000, "other_current_assets": null, "total_current_assets": 2504238000, "net_ppe": null, "goodwill": 10761000, "intangible_assets": 930485000, "goodwill_and_intangibles": 941246000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10761000, "total_assets": 93668577000, "short_term_debt": 600000000, "accounts_payable": 369106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62989650000, "long_term_debt": 16976736000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19416023000, "total_liabilities": 82405673000, "total_debt": 17576736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12898191000, "total_equity": 11181124000, "shares_outstanding": 500950563, "operating_cash_flow": 477073000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4139227000, "dividends_paid": 362524000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3583892000, "free_cash_flow": 597971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1126865000", "ebitda": "1136115000", "netIncome": "-9483000", "grossProfit": "1627023000", "depreciation": "None", "totalRevenue": "1645523000", "costOfRevenue": "18500000", "interestIncome": "1177325000", "incomeBeforeTax": "3098000", "interestExpense": "1123767000", "operatingIncome": "1126865000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11931000", "reportedCurrency": "USD", "netInterestIncome": "53558000", "nonInterestIncome": "None", "operatingExpenses": "500158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9250000", "sellingGeneralAndAdministrative": "11617000", "netIncomeFromContinuingOperations": "-8833000" }, "balance": { "goodwill": "10761000", "inventory": "-187868000", "commonStock": "5010000", "currentDebt": "None", "investments": "None", "totalAssets": "93668577000", "longTermDebt": "16976736000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "930485000", "reportedCurrency": "USD", "retainedEarnings": "-12898191000", "totalLiabilities": "82405673000", "otherCurrentAssets": "-1558369000", "totalCurrentAssets": "2504238000", "currentLongTermDebt": "600000000", "longTermInvestments": "4243386000", "shortTermInvestments": "187868000", "currentNetReceivables": "1237789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10761000", "currentAccountsPayable": "369106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17576736000", "totalShareholderEquity": "11181124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-969106000", "totalCurrentLiabilities": "62989650000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19416023000", "cashAndShortTermInvestments": "320580000", "commonStockSharesOutstanding": "500950563", "intangibleAssetsExcludingGoodwill": "930485000", "cashAndCashEquivalentsAtCarryingValue": "320580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8833000", "profitLoss": "None", "dividendPayout": "362524000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "477073000", "capitalExpenditures": "120898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3583892000", "cashflowFromInvestment": "-4139227000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "362524000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1293538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1510223000, "cost_of_revenue": 13768000, "gross_profit": 1496455000, "ebit": 1565170000, "ebitda": 1572054000, "pretax_income": 464231000, "tax_provision": -943000, "net_income": 462892000, "net_income_to_common": 462892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298313000, "total_current_assets": 22010456000, "total_assets": 91483546000, "short_term_debt": 61201716000, "long_term_debt": 15452290000, "total_debt": 76654006000, "total_liabilities": 79987433000, "total_equity": 11409533000, "shares_outstanding": 501182043, "goodwill_and_intangibles": 816311000 }, "cash_flow": { "operating_cash_flow": 1697889000, "capital_expenditure": 515760000, "free_cash_flow": 2213649000, "dividends_paid": 362193000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303623, "ticker_id": 2862, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1565170000", "ebitda": "1572054000", "netIncome": "462892000", "grossProfit": "1496455000", "depreciation": "None", "totalRevenue": "1510223000", "costOfRevenue": "13768000", "interestIncome": "1094488000", "incomeBeforeTax": "464231000", "interestExpense": "1100939000", "operatingIncome": "1565170000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-943000", "reportedCurrency": "USD", "netInterestIncome": "-6451000", "nonInterestIncome": "None", "operatingExpenses": "-68715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6884000", "sellingGeneralAndAdministrative": "38570000", "netIncomeFromContinuingOperations": "465174000" }, "balance": { "goodwill": "11433000", "inventory": "-203799000", "commonStock": "5004000", "currentDebt": "None", "investments": "None", "totalAssets": "91483546000", "longTermDebt": "15452290000", "shortTermDebt": "61201716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "804878000", "reportedCurrency": "USD", "retainedEarnings": "-12523809000", "totalLiabilities": "79987433000", "otherCurrentAssets": "-2107027000", "totalCurrentAssets": "22010456000", "currentLongTermDebt": "None", "longTermInvestments": "4897816000", "shortTermInvestments": "203799000", "currentNetReceivables": "1808714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69473090000", "currentAccountsPayable": "350405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15452290000", "totalShareholderEquity": "11409533000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-350405000", "totalCurrentLiabilities": "61280717000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15549119000", "cashAndShortTermInvestments": "298313000", "commonStockSharesOutstanding": "501182043", "intangibleAssetsExcludingGoodwill": "804878000", "cashAndCashEquivalentsAtCarryingValue": "298313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "465174000", "profitLoss": "None", "dividendPayout": "362193000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1697889000", "capitalExpenditures": "515760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1278154000", "cashflowFromInvestment": "-166513000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "362193000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1510223000, "cost_of_revenue": 13768000, "gross_profit": 1496455000, "research_and_development": null, "selling_general_admin": 38570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1565170000, "depreciation_amortisation": 6884000, "ebitda": 1572054000, "interest_expense": 1100939000, "interest_income": null, "other_non_operating": null, "pretax_income": 464231000, "tax_provision": -943000, "effective_tax_rate": null, "net_income": 462892000, "net_income_continuing_ops": 465174000, "net_income_to_common": 462892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298313000, "short_term_investments": 203799000, "net_receivables": 1808714000, "inventory": -203799000, "other_current_assets": null, "total_current_assets": 22010456000, "net_ppe": null, "goodwill": 11433000, "intangible_assets": 804878000, "goodwill_and_intangibles": 816311000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69473090000, "total_assets": 91483546000, "short_term_debt": 61201716000, "accounts_payable": 350405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61280717000, "long_term_debt": 15452290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15549119000, "total_liabilities": 79987433000, "total_debt": 76654006000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12523809000, "total_equity": 11409533000, "shares_outstanding": 501182043, "operating_cash_flow": 1697889000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 515760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166513000, "dividends_paid": 362193000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1278154000, "free_cash_flow": 2213649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1565170000", "ebitda": "1572054000", "netIncome": "462892000", "grossProfit": "1496455000", "depreciation": "None", "totalRevenue": "1510223000", "costOfRevenue": "13768000", "interestIncome": "1094488000", "incomeBeforeTax": "464231000", "interestExpense": "1100939000", "operatingIncome": "1565170000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-943000", "reportedCurrency": "USD", "netInterestIncome": "-6451000", "nonInterestIncome": "None", "operatingExpenses": "-68715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6884000", "sellingGeneralAndAdministrative": "38570000", "netIncomeFromContinuingOperations": "465174000" }, "balance": { "goodwill": "11433000", "inventory": "-203799000", "commonStock": "5004000", "currentDebt": "None", "investments": "None", "totalAssets": "91483546000", "longTermDebt": "15452290000", "shortTermDebt": "61201716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "804878000", "reportedCurrency": "USD", "retainedEarnings": "-12523809000", "totalLiabilities": "79987433000", "otherCurrentAssets": "-2107027000", "totalCurrentAssets": "22010456000", "currentLongTermDebt": "None", "longTermInvestments": "4897816000", "shortTermInvestments": "203799000", "currentNetReceivables": "1808714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69473090000", "currentAccountsPayable": "350405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15452290000", "totalShareholderEquity": "11409533000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-350405000", "totalCurrentLiabilities": "61280717000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15549119000", "cashAndShortTermInvestments": "298313000", "commonStockSharesOutstanding": "501182043", "intangibleAssetsExcludingGoodwill": "804878000", "cashAndCashEquivalentsAtCarryingValue": "298313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "465174000", "profitLoss": "None", "dividendPayout": "362193000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1697889000", "capitalExpenditures": "515760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1278154000", "cashflowFromInvestment": "-166513000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "362193000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1451054000, "cost_of_revenue": 1346000, "gross_profit": 1449708000, "ebit": 654402000, "ebitda": 655075000, "pretax_income": -389500000, "tax_provision": 1732000, "net_income": -403743000, "net_income_to_common": -403743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1412148000, "total_current_assets": 2634853000, "total_assets": 93227236000, "short_term_debt": 64588401000, "long_term_debt": 12704173000, "total_debt": 77292574000, "total_liabilities": 81882145000, "total_equity": 11255793000, "shares_outstanding": 499871725, "goodwill_and_intangibles": 2487325000 }, "cash_flow": { "operating_cash_flow": 378522000, "capital_expenditure": 398664000, "free_cash_flow": 777186000, "dividends_paid": 358890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303624, "ticker_id": 2862, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "654402000", "ebitda": "655075000", "netIncome": "-403743000", "grossProfit": "1449708000", "depreciation": "None", "totalRevenue": "1451054000", "costOfRevenue": "1346000", "interestIncome": "990352000", "incomeBeforeTax": "-389500000", "interestExpense": "1043902000", "operatingIncome": "654402000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1732000", "reportedCurrency": "USD", "netInterestIncome": "-53550000", "nonInterestIncome": "None", "operatingExpenses": "795306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "673000", "sellingGeneralAndAdministrative": "38901000", "netIncomeFromContinuingOperations": "-391232000" }, "balance": { "goodwill": "2134302000", "inventory": "-162557000", "commonStock": "5001000", "currentDebt": "None", "investments": "None", "totalAssets": "93227236000", "longTermDebt": "12704173000", "shortTermDebt": "64588401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "353023000", "reportedCurrency": "USD", "retainedEarnings": "-12622768000", "totalLiabilities": "81882145000", "otherCurrentAssets": "-5345077000", "totalCurrentAssets": "2634853000", "currentLongTermDebt": "500000000", "longTermInvestments": "4213317000", "shortTermInvestments": "1136298000", "currentNetReceivables": "3932929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12106000", "currentAccountsPayable": "287937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77545978000", "totalShareholderEquity": "11255793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3862377999", "totalCurrentLiabilities": "68450778999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12704173000", "cashAndShortTermInvestments": "1412148000", "commonStockSharesOutstanding": "499871725", "intangibleAssetsExcludingGoodwill": "353023000", "cashAndCashEquivalentsAtCarryingValue": "1412148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-391232000", "profitLoss": "None", "dividendPayout": "358890000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "378522000", "capitalExpenditures": "398664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1410724000", "cashflowFromInvestment": "1203228000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "358890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1451054000, "cost_of_revenue": 1346000, "gross_profit": 1449708000, "research_and_development": null, "selling_general_admin": 38901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 654402000, "depreciation_amortisation": 673000, "ebitda": 655075000, "interest_expense": 1043902000, "interest_income": null, "other_non_operating": null, "pretax_income": -389500000, "tax_provision": 1732000, "effective_tax_rate": null, "net_income": -403743000, "net_income_continuing_ops": -391232000, "net_income_to_common": -403743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1412148000, "short_term_investments": 1136298000, "net_receivables": 3932929000, "inventory": -162557000, "other_current_assets": null, "total_current_assets": 2634853000, "net_ppe": null, "goodwill": 2134302000, "intangible_assets": 353023000, "goodwill_and_intangibles": 2487325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12106000, "total_assets": 93227236000, "short_term_debt": 64588401000, "accounts_payable": 287937000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68450778999, "long_term_debt": 12704173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12704173000, "total_liabilities": 81882145000, "total_debt": 77292574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12622768000, "total_equity": 11255793000, "shares_outstanding": 499871725, "operating_cash_flow": 378522000, "stock_based_compensation": 17300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 398664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1203228000, "dividends_paid": 358890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1410724000, "free_cash_flow": 777186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "654402000", "ebitda": "655075000", "netIncome": "-403743000", "grossProfit": "1449708000", "depreciation": "None", "totalRevenue": "1451054000", "costOfRevenue": "1346000", "interestIncome": "990352000", "incomeBeforeTax": "-389500000", "interestExpense": "1043902000", "operatingIncome": "654402000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1732000", "reportedCurrency": "USD", "netInterestIncome": "-53550000", "nonInterestIncome": "None", "operatingExpenses": "795306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "673000", "sellingGeneralAndAdministrative": "38901000", "netIncomeFromContinuingOperations": "-391232000" }, "balance": { "goodwill": "2134302000", "inventory": "-162557000", "commonStock": "5001000", "currentDebt": "None", "investments": "None", "totalAssets": "93227236000", "longTermDebt": "12704173000", "shortTermDebt": "64588401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "353023000", "reportedCurrency": "USD", "retainedEarnings": "-12622768000", "totalLiabilities": "81882145000", "otherCurrentAssets": "-5345077000", "totalCurrentAssets": "2634853000", "currentLongTermDebt": "500000000", "longTermInvestments": "4213317000", "shortTermInvestments": "1136298000", "currentNetReceivables": "3932929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12106000", "currentAccountsPayable": "287937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77545978000", "totalShareholderEquity": "11255793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3862377999", "totalCurrentLiabilities": "68450778999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12704173000", "cashAndShortTermInvestments": "1412148000", "commonStockSharesOutstanding": "499871725", "intangibleAssetsExcludingGoodwill": "353023000", "cashAndCashEquivalentsAtCarryingValue": "1412148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-391232000", "profitLoss": "None", "dividendPayout": "358890000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "378522000", "capitalExpenditures": "398664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1410724000", "cashflowFromInvestment": "1203228000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "358890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1725311000, "cost_of_revenue": 14632000, "gross_profit": 1710679000, "ebit": 490127000, "ebitda": 497443000, "pretax_income": -556692000, "tax_provision": 12392000, "net_income": -562205000, "net_income_to_common": -562205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1241122000, "total_current_assets": 1158648000, "total_assets": 89648423000, "short_term_debt": 64694846000, "long_term_debt": 11272289000, "total_debt": 75967135000, "total_liabilities": 78971366000, "total_equity": 10564470000, "shares_outstanding": 494330361, "goodwill_and_intangibles": 2260369000 }, "cash_flow": { "operating_cash_flow": 1871014000, "capital_expenditure": 398664000, "free_cash_flow": 2269678000, "dividends_paid": 357964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303626, "ticker_id": 2862, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "490127000", "ebitda": "497443000", "netIncome": "-562205000", "grossProfit": "1710679000", "depreciation": "None", "totalRevenue": "1725311000", "costOfRevenue": "14632000", "interestIncome": "1001485000", "incomeBeforeTax": "-556692000", "interestExpense": "1046819000", "operatingIncome": "490127000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12392000", "reportedCurrency": "USD", "netInterestIncome": "-45334000", "nonInterestIncome": "None", "operatingExpenses": "1220552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7316000", "sellingGeneralAndAdministrative": "39909000", "netIncomeFromContinuingOperations": "-569084000" }, "balance": { "goodwill": "12778000", "inventory": "-549832999", "commonStock": "4948000", "currentDebt": "None", "investments": "None", "totalAssets": "89648423000", "longTermDebt": "11272289000", "shortTermDebt": "64694846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2247591000", "reportedCurrency": "USD", "retainedEarnings": "-11855267000", "totalLiabilities": "78971366000", "otherCurrentAssets": "-3447336000", "totalCurrentAssets": "1158648000", "currentLongTermDebt": "None", "longTermInvestments": "69860730000", "shortTermInvestments": "549833000", "currentNetReceivables": "2206214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12778000", "currentAccountsPayable": "2412403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6693000", "shortLongTermDebtTotal": "75967135000", "totalShareholderEquity": "10564470000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2412403000", "totalCurrentLiabilities": "2412403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11272289000", "cashAndShortTermInvestments": "1241122000", "commonStockSharesOutstanding": "494330361", "intangibleAssetsExcludingGoodwill": "2247591000", "cashAndCashEquivalentsAtCarryingValue": "1241122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-562205000", "profitLoss": "None", "dividendPayout": "357964000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1871014000", "capitalExpenditures": "398664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3505474000", "cashflowFromInvestment": "-9619118000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-851000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1725311000, "cost_of_revenue": 14632000, "gross_profit": 1710679000, "research_and_development": null, "selling_general_admin": 39909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 490127000, "depreciation_amortisation": 7316000, "ebitda": 497443000, "interest_expense": 1046819000, "interest_income": null, "other_non_operating": null, "pretax_income": -556692000, "tax_provision": 12392000, "effective_tax_rate": null, "net_income": -562205000, "net_income_continuing_ops": -569084000, "net_income_to_common": -562205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1241122000, "short_term_investments": 549833000, "net_receivables": 2206214000, "inventory": -549832999, "other_current_assets": null, "total_current_assets": 1158648000, "net_ppe": null, "goodwill": 12778000, "intangible_assets": 2247591000, "goodwill_and_intangibles": 2260369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12778000, "total_assets": 89648423000, "short_term_debt": 64694846000, "accounts_payable": 2412403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2412403000, "long_term_debt": 11272289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11272289000, "total_liabilities": 78971366000, "total_debt": 75967135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11855267000, "total_equity": 10564470000, "shares_outstanding": 494330361, "operating_cash_flow": 1871014000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 398664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9619118000, "dividends_paid": 357964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3505474000, "free_cash_flow": 2269678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "490127000", "ebitda": "497443000", "netIncome": "-562205000", "grossProfit": "1710679000", "depreciation": "None", "totalRevenue": "1725311000", "costOfRevenue": "14632000", "interestIncome": "1001485000", "incomeBeforeTax": "-556692000", "interestExpense": "1046819000", "operatingIncome": "490127000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12392000", "reportedCurrency": "USD", "netInterestIncome": "-45334000", "nonInterestIncome": "None", "operatingExpenses": "1220552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7316000", "sellingGeneralAndAdministrative": "39909000", "netIncomeFromContinuingOperations": "-569084000" }, "balance": { "goodwill": "12778000", "inventory": "-549832999", "commonStock": "4948000", "currentDebt": "None", "investments": "None", "totalAssets": "89648423000", "longTermDebt": "11272289000", "shortTermDebt": "64694846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2247591000", "reportedCurrency": "USD", "retainedEarnings": "-11855267000", "totalLiabilities": "78971366000", "otherCurrentAssets": "-3447336000", "totalCurrentAssets": "1158648000", "currentLongTermDebt": "None", "longTermInvestments": "69860730000", "shortTermInvestments": "549833000", "currentNetReceivables": "2206214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12778000", "currentAccountsPayable": "2412403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6693000", "shortLongTermDebtTotal": "75967135000", "totalShareholderEquity": "10564470000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2412403000", "totalCurrentLiabilities": "2412403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11272289000", "cashAndShortTermInvestments": "1241122000", "commonStockSharesOutstanding": "494330361", "intangibleAssetsExcludingGoodwill": "2247591000", "cashAndCashEquivalentsAtCarryingValue": "1241122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-562205000", "profitLoss": "None", "dividendPayout": "357964000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1871014000", "capitalExpenditures": "398664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3505474000", "cashflowFromInvestment": "-9619118000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-851000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "income_statement": { "revenue": 1316783000, "cost_of_revenue": 13964000, "gross_profit": 1302819000, "ebit": 1128921000, "ebitda": 1135903000, "pretax_income": 175464000, "tax_provision": 14277000, "net_income": 167033000, "net_income_to_common": 167033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236872000, "total_current_assets": 2181409000, "total_assets": 89330477000, "short_term_debt": 61639650000, "long_term_debt": 10781589000, "total_debt": 72421239000, "total_liabilities": 77443132000, "total_equity": 11776279000, "shares_outstanding": 494358982, "goodwill_and_intangibles": 2049222000 }, "cash_flow": { "operating_cash_flow": 1136639000, "capital_expenditure": 177521000, "free_cash_flow": 1314160000, "dividends_paid": 356841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303627, "ticker_id": 2862, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:34.463065+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1128921000", "ebitda": "1135903000", "netIncome": "167033000", "grossProfit": "1302819000", "depreciation": "None", "totalRevenue": "1316783000", "costOfRevenue": "13964000", "interestIncome": "921494000", "incomeBeforeTax": "175464000", "interestExpense": "953457000", "operatingIncome": "1128921000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14277000", "reportedCurrency": "USD", "netInterestIncome": "-31963000", "nonInterestIncome": "None", "operatingExpenses": "173898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "175482000", "costofGoodsAndServicesSold": "13964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6982000", "sellingGeneralAndAdministrative": "42915000", "netIncomeFromContinuingOperations": "161187000" }, "balance": { "goodwill": "15163000", "inventory": "-457119000", "commonStock": "4939000", "currentDebt": "None", "investments": "None", "totalAssets": "89330477000", "longTermDebt": "10781589000", "shortTermDebt": "61639650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2034059000", "reportedCurrency": "USD", "retainedEarnings": "-10933044000", "totalLiabilities": "77443132000", "otherCurrentAssets": "-2968851000", "totalCurrentAssets": "2181409000", "currentLongTermDebt": "None", "longTermInvestments": "71202461000", "shortTermInvestments": "457119000", "currentNetReceivables": "1731979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15163000", "currentAccountsPayable": "4471935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7432000", "shortLongTermDebtTotal": "72421239000", "totalShareholderEquity": "11776279000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4471935000", "totalCurrentLiabilities": "4471935000", "otherNonCurrentLiabilities": "76250504000", "totalNonCurrentLiabilities": "10781589000", "cashAndShortTermInvestments": "1236872000", "commonStockSharesOutstanding": "494358982", "intangibleAssetsExcludingGoodwill": "2034059000", "cashAndCashEquivalentsAtCarryingValue": "1236872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161187000", "profitLoss": "None", "dividendPayout": "356841000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1136639000", "capitalExpenditures": "177521000", "changeInReceivables": "-169975000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1472094000", "cashflowFromInvestment": "-3166034000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "356841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-557301000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2542098000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1316783000, "cost_of_revenue": 13964000, "gross_profit": 1302819000, "research_and_development": null, "selling_general_admin": 42915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1128921000, "depreciation_amortisation": 6982000, "ebitda": 1135903000, "interest_expense": 953457000, "interest_income": null, "other_non_operating": null, "pretax_income": 175464000, "tax_provision": 14277000, "effective_tax_rate": null, "net_income": 167033000, "net_income_continuing_ops": 161187000, "net_income_to_common": 167033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1236872000, "short_term_investments": 457119000, "net_receivables": 1731979000, "inventory": -457119000, "other_current_assets": null, "total_current_assets": 2181409000, "net_ppe": null, "goodwill": 15163000, "intangible_assets": 2034059000, "goodwill_and_intangibles": 2049222000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15163000, "total_assets": 89330477000, "short_term_debt": 61639650000, "accounts_payable": 4471935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4471935000, "long_term_debt": 10781589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10781589000, "total_liabilities": 77443132000, "total_debt": 72421239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10933044000, "total_equity": 11776279000, "shares_outstanding": 494358982, "operating_cash_flow": 1136639000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3166034000, "dividends_paid": 356841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1472094000, "free_cash_flow": 1314160000, "net_change_in_cash": -557301000 }, "raw_data": { "income": { "ebit": "1128921000", "ebitda": "1135903000", "netIncome": "167033000", "grossProfit": "1302819000", "depreciation": "None", "totalRevenue": "1316783000", "costOfRevenue": "13964000", "interestIncome": "921494000", "incomeBeforeTax": "175464000", "interestExpense": "953457000", "operatingIncome": "1128921000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14277000", "reportedCurrency": "USD", "netInterestIncome": "-31963000", "nonInterestIncome": "None", "operatingExpenses": "173898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "175482000", "costofGoodsAndServicesSold": "13964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6982000", "sellingGeneralAndAdministrative": "42915000", "netIncomeFromContinuingOperations": "161187000" }, "balance": { "goodwill": "15163000", "inventory": "-457119000", "commonStock": "4939000", "currentDebt": "None", "investments": "None", "totalAssets": "89330477000", "longTermDebt": "10781589000", "shortTermDebt": "61639650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2034059000", "reportedCurrency": "USD", "retainedEarnings": "-10933044000", "totalLiabilities": "77443132000", "otherCurrentAssets": "-2968851000", "totalCurrentAssets": "2181409000", "currentLongTermDebt": "None", "longTermInvestments": "71202461000", "shortTermInvestments": "457119000", "currentNetReceivables": "1731979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15163000", "currentAccountsPayable": "4471935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7432000", "shortLongTermDebtTotal": "72421239000", "totalShareholderEquity": "11776279000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4471935000", "totalCurrentLiabilities": "4471935000", "otherNonCurrentLiabilities": "76250504000", "totalNonCurrentLiabilities": "10781589000", "cashAndShortTermInvestments": "1236872000", "commonStockSharesOutstanding": "494358982", "intangibleAssetsExcludingGoodwill": "2034059000", "cashAndCashEquivalentsAtCarryingValue": "1236872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161187000", "profitLoss": "None", "dividendPayout": "356841000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1136639000", "capitalExpenditures": "177521000", "changeInReceivables": "-169975000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1472094000", "cashflowFromInvestment": "-3166034000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "356841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-557301000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2542098000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }