{ "ticker": { "uuid": "27cf838b-5e63-4a26-a3b7-bff1b2575e86", "symbol": "ENO", "name": "Entergy New Orleans LLC Pref", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Electrical Utilities & Ipps", "page_url": "https://sharemaestro.com/factors/ticker/27cf838b-5e63-4a26-a3b7-bff1b2575e86/", "api_url": "https://sharemaestro.com/factors/api/tickers/27cf838b-5e63-4a26-a3b7-bff1b2575e86/" }, "ticker_metadata": { "id": 1282, "uuid": "27cf838b-5e63-4a26-a3b7-bff1b2575e86", "symbol": "ENO", "name": "Entergy New Orleans LLC Pref", "asset_type": "equity", "market_cap": 188036000, "stock_exchange_id": 3, "industry": "Electrical Utilities & Ipps", "sector": "Utilities", "description": "Entergy New Orleans, LLC offers electric and gas services.", "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": "27cf838b-5e63-4a26-a3b7-bff1b2575e86", "symbol": "ENO", "name": "Entergy New Orleans LLC Pref", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Electrical Utilities & Ipps", "page_url": "https://sharemaestro.com/factors/ticker/27cf838b-5e63-4a26-a3b7-bff1b2575e86/", "api_url": "https://sharemaestro.com/factors/api/tickers/27cf838b-5e63-4a26-a3b7-bff1b2575e86/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.95, "quality": 0.25, "momentum": 0.28, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 21.45, "market_cap": 9920853785.7, "pe_ratio": 5.5659, "earnings_yield": 0.1797, "ebitda_to_ev": 0.4309, "shareholder_yield": 0, "roe": 0.1028, "piotroski_f_score": 5, "momentum_12_1": 0.0832, "volatility_252d": 0.0821 }, "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": "2026-06-07T06:52:56.844754+00:00", "batch_id": "" }, "size": { "price_close": 21.45, "market_cap": 9920853785.7, "market_cap_usd": 9920853785.7, "enterprise_value": 12828355785.7, "shares_outstanding": 462510666, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.5659, "pb_ratio": 0.5719, "ptbv_ratio": 0.5721, "ps_ratio": 0.7466, "pcf_ratio": 15.9591, "pfcf_ratio": 10.9944, "ev_ebitda": 2.3209, "ev_ebit": 3.7484, "ev_sales": 0.9654, "ev_fcf": 14.2165, "earnings_yield": 0.1797, "fcf_yield": 0.0703, "price_to_sales": 0.7466, "price_to_book": 0.5719, "price_to_cashflow": 15.9591, "ebitda_to_ev": 0.4309, "sales_yield": 1.0358 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6753, "operating_margin": 0.2576, "net_margin": 0.1341, "ebitda_margin": 0.416, "fcf_margin": 0.0679, "roe": 0.1028, "roa": 0.8658, "roic": 0.1317, "roc_greenblatt": null, "asset_turnover": 6.4543, "cash_conversion": 0.5063, "accruals_ratio": 0.5638, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 81.7177, "earnings_stability_5y": 0.6716, "revenue_stability_5y": 1.3834, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 4.3587, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0053, "net_debt_to_ebitda": 0.526, "debt_to_assets": 1.4123, "interest_coverage": 2.3369, "current_ratio": 0.0347, "quick_ratio": 0.0303, "net_debt": 2907502000, "local_beta": -0.0001, "volatility_252d": 0.0821, "volatility_60d": 0.1401, "max_drawdown_12m": -0.0544, "risk_adjusted_momentum": 1.0136 }, "growth": { "revenue_growth_1y": 0.9998, "revenue_growth_3y_cagr": 1.3502, "revenue_growth_5y_cagr": 0.8283, "eps_growth_1y": 0.2164, "eps_growth_3y_cagr": 2.0158, "eps_growth_5y_cagr": 1.0435, "fcf_growth_1y": -0.0804, "book_value_growth_1y": 0.0756, "revenue_growth": 0.9998, "earnings_growth": 0.2164 }, "momentum": { "price_return_1m": -0.029, "price_return_3m": -0.0334, "price_return_6m": -0.0207, "price_return_9m": -0.0266, "price_return_12m": 0.0518, "price_return_12m_ex1m": 0.0832, "momentum_6m": -0.0207, "momentum_12m": 0.0518, "momentum_12_1": 0.0832, "distance_from_52w_high": -0.0544, "distance_from_52w_low": 0.0611, "relative_strength": -0.0482 }, "raw_ttm": { "revenue_ttm": 13287438000, "gross_profit_ttm": 8973148000, "ebit_ttm": 3422380000, "ebitda_ttm": 5527258000, "net_income_ttm": 1782428000, "eps_diluted_ttm": 3.8538, "operating_cash_flow_ttm": 621642000, "capital_expenditure_ttm": 280717000, "fcf_ttm": 902359000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1464487000, "cash_and_equivalents": 26000, "total_current_assets": 249168000, "total_current_liabilities": 7189048000, "net_ppe": null, "total_assets": 2058680000, "total_debt": 2907528000, "total_equity": 17346741000, "net_working_capital": -4032378000, "book_value_per_share": 37.5056, "retained_earnings": 12790485000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 17340224000, "tangible_book_per_share": 37.4915 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 9, "rank_pb": 8, "rank_ptbv": 7, "rank_ps": 21, "rank_pcf": 67, "rank_ev_ebitda": 5, "rank_ev_ebit": 27, "rank_earnings_yield": 8, "rank_fcf_yield": 55, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 43, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 25, "rank_fcf_margin": 76, "rank_piotroski": 59, "rank_accruals": 100, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 3, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 57 }, "composites": { "value_composite": 5, "quality_composite": 75, "momentum_composite": 72, "growth_composite": 2, "yield_composite": 90, "svqf_composite": 4, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.4873, "os_score": 0.73, "value_percentile": 0.95, "quality_percentile": 0.25, "momentum_percentile": 0.28, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 59, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 16, "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": 4047, "ticker_id": 1282, "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": "2026-06-07T06:52:56.844754+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.45, "market_cap": 9920853785.7, "market_cap_usd": 9920853785.7, "enterprise_value": 12828355785.7, "shares_outstanding": 462510666, "fx_rate_to_usd": null, "pe_ratio": 5.5659212, "pb_ratio": 0.57191456, "ptbv_ratio": 0.57212951, "ps_ratio": 0.74663406, "pcf_ratio": 15.95911117, "pfcf_ratio": 10.99435345, "ev_ebitda": 2.32092582, "ev_ebit": 3.74837271, "ev_sales": 0.96544991, "ev_fcf": 14.21646571, "earnings_yield": 0.17966478, "fcf_yield": 0.07034097, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67531062, "operating_margin": 0.25756508, "net_margin": 0.13414384, "ebitda_margin": 0.4159762, "fcf_margin": 0.06791068, "roe": 0.1027529, "roa": 0.8658111, "roic": 0.13166787, "roc_greenblatt": null, "asset_turnover": 6.45434842, "cash_conversion": 0.50625271, "accruals_ratio": 0.56384965, "sbc_to_revenue": null, "debt_to_equity": 0.00526912, "net_debt_to_ebitda": 0.52602972, "debt_to_assets": 1.41232635, "interest_coverage": 2.33691388, "current_ratio": 0.03465939, "quick_ratio": 0.03029789, "net_debt": 2907502000, "revenue_growth_1y": 0.99978117, "revenue_growth_3y_cagr": 1.35020714, "revenue_growth_5y_cagr": 0.82825032, "eps_growth_1y": 0.2164004, "eps_growth_3y_cagr": 2.01583158, "eps_growth_5y_cagr": 1.04352946, "fcf_growth_1y": -0.08035348, "book_value_growth_1y": 0.0756465, "piotroski_f_score": 5, "altman_z_score": 81.71774243, "earnings_stability_5y": 0.671571, "revenue_stability_5y": 1.383376, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02897239, "price_return_3m": -0.03340498, "price_return_6m": -0.02071787, "price_return_9m": -0.02660168, "price_return_12m": 0.05178509, "price_return_12m_ex1m": 0.08316703, "distance_from_52w_high": -0.05437873, "distance_from_52w_low": 0.0610775, "relative_strength": -0.04817849, "local_beta": -0.0001, "volatility_252d": 0.082052, "volatility_60d": 0.140053, "max_drawdown_12m": -0.05437873, "revenue_ttm": 13287438000, "gross_profit_ttm": 8973148000, "ebit_ttm": 3422380000, "ebitda_ttm": 5527258000, "net_income_ttm": 1782428000, "eps_diluted_ttm": 3.8538095, "operating_cash_flow_ttm": 621642000, "capital_expenditure_ttm": 280717000, "fcf_ttm": 902359000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1464487000, "cash_and_equivalents": 26000, "total_current_assets": 249168000, "total_current_liabilities": 7189048000, "net_ppe": null, "total_assets": 2058680000, "total_debt": 2907528000, "total_equity": 17346741000, "net_working_capital": -4032378000, "book_value_per_share": 37.50560209, "retained_earnings": 12790485000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 17340224000, "tangible_book_per_share": 37.4915116, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 9, "rank_pb": 8, "rank_ptbv": 7, "rank_ps": 21, "rank_pcf": 67, "rank_ev_ebitda": 5, "rank_ev_ebit": 27, "rank_earnings_yield": 8, "rank_fcf_yield": 55, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 43, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 25, "rank_fcf_margin": 76, "rank_piotroski": 59, "rank_accruals": 100, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 3, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 57, "value_composite": 5, "quality_composite": 75, "momentum_composite": 72, "growth_composite": 2, "yield_composite": 90, "svqf_composite": 4, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 59, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 16, "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": 21.45, "os": 0.73, "value": 0.95, "quality": 0.25, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 5.5659, "earnings_yield": 0.1797, "shareholder_yield": 0, "roe": 0.1028, "momentum_12_1": 0.0832, "complete_fields": { "id": 4047, "ticker_id": 1282, "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": "2026-06-07T06:52:56.844754+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.45, "market_cap": 9920853785.7, "market_cap_usd": 9920853785.7, "enterprise_value": 12828355785.7, "shares_outstanding": 462510666, "fx_rate_to_usd": null, "pe_ratio": 5.5659212, "pb_ratio": 0.57191456, "ptbv_ratio": 0.57212951, "ps_ratio": 0.74663406, "pcf_ratio": 15.95911117, "pfcf_ratio": 10.99435345, "ev_ebitda": 2.32092582, "ev_ebit": 3.74837271, "ev_sales": 0.96544991, "ev_fcf": 14.21646571, "earnings_yield": 0.17966478, "fcf_yield": 0.07034097, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67531062, "operating_margin": 0.25756508, "net_margin": 0.13414384, "ebitda_margin": 0.4159762, "fcf_margin": 0.06791068, "roe": 0.1027529, "roa": 0.8658111, "roic": 0.13166787, "roc_greenblatt": null, "asset_turnover": 6.45434842, "cash_conversion": 0.50625271, "accruals_ratio": 0.56384965, "sbc_to_revenue": null, "debt_to_equity": 0.00526912, "net_debt_to_ebitda": 0.52602972, "debt_to_assets": 1.41232635, "interest_coverage": 2.33691388, "current_ratio": 0.03465939, "quick_ratio": 0.03029789, "net_debt": 2907502000, "revenue_growth_1y": 0.99978117, "revenue_growth_3y_cagr": 1.35020714, "revenue_growth_5y_cagr": 0.82825032, "eps_growth_1y": 0.2164004, "eps_growth_3y_cagr": 2.01583158, "eps_growth_5y_cagr": 1.04352946, "fcf_growth_1y": -0.08035348, "book_value_growth_1y": 0.0756465, "piotroski_f_score": 5, "altman_z_score": 81.71774243, "earnings_stability_5y": 0.671571, "revenue_stability_5y": 1.383376, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02897239, "price_return_3m": -0.03340498, "price_return_6m": -0.02071787, "price_return_9m": -0.02660168, "price_return_12m": 0.05178509, "price_return_12m_ex1m": 0.08316703, "distance_from_52w_high": -0.05437873, "distance_from_52w_low": 0.0610775, "relative_strength": -0.04817849, "local_beta": -0.0001, "volatility_252d": 0.082052, "volatility_60d": 0.140053, "max_drawdown_12m": -0.05437873, "revenue_ttm": 13287438000, "gross_profit_ttm": 8973148000, "ebit_ttm": 3422380000, "ebitda_ttm": 5527258000, "net_income_ttm": 1782428000, "eps_diluted_ttm": 3.8538095, "operating_cash_flow_ttm": 621642000, "capital_expenditure_ttm": 280717000, "fcf_ttm": 902359000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1464487000, "cash_and_equivalents": 26000, "total_current_assets": 249168000, "total_current_liabilities": 7189048000, "net_ppe": null, "total_assets": 2058680000, "total_debt": 2907528000, "total_equity": 17346741000, "net_working_capital": -4032378000, "book_value_per_share": 37.50560209, "retained_earnings": 12790485000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 17340224000, "tangible_book_per_share": 37.4915116, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 9, "rank_pb": 8, "rank_ptbv": 7, "rank_ps": 21, "rank_pcf": 67, "rank_ev_ebitda": 5, "rank_ev_ebit": 27, "rank_earnings_yield": 8, "rank_fcf_yield": 55, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 43, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 25, "rank_fcf_margin": 76, "rank_piotroski": 59, "rank_accruals": 100, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 3, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 57, "value_composite": 5, "quality_composite": 75, "momentum_composite": 72, "growth_composite": 2, "yield_composite": 90, "svqf_composite": 4, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 59, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 16, "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 12946686000, "cost_of_revenue": 4296095000, "gross_profit": 8650591000, "ebit": 3684235000, "ebitda": 5761927000, "pretax_income": 2271280000, "tax_provision": 513008000, "net_income": 1758272000, "net_income_to_common": 1758272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000, "total_current_assets": 249168000, "total_assets": 2058680000, "short_term_debt": 3032914000, "long_term_debt": 571129000, "total_debt": 3604043000, "total_liabilities": 91091000, "total_equity": 16923076000, "shares_outstanding": 450152000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 627913000, "capital_expenditure": 176058000, "free_cash_flow": 803971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256769, "ticker_id": 1282, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3684235000", "ebitda": "5761927000", "netIncome": "1758272000", "grossProfit": "8650591000", "depreciation": "None", "totalRevenue": "12946686000", "costOfRevenue": "4296095000", "interestIncome": "43651000", "incomeBeforeTax": "2271280000", "interestExpense": "1412955000", "operatingIncome": "3202278000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "513008000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5448313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4296095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2077692000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "31355000", "commonStock": "5832000", "currentDebt": "None", "investments": "None", "totalAssets": "2058680000", "longTermDebt": "571129000", "shortTermDebt": "3032914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12698436000", "totalLiabilities": "91091000", "otherCurrentAssets": "28303000", "totalCurrentAssets": "249168000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "110238000", "currentNetReceivables": "66254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2565546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43055000", "shortLongTermDebtTotal": "3032914000", "totalShareholderEquity": "16923076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7157955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5592681000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "450152000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15137000", "operatingCashflow": "627913000", "capitalExpenditures": "176058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "703505000", "cashflowFromInvestment": "-1241307000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12946686000, "cost_of_revenue": 4296095000, "gross_profit": 8650591000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3684235000, "depreciation_amortisation": 2077692000, "ebitda": 5761927000, "interest_expense": 1412955000, "interest_income": null, "other_non_operating": null, "pretax_income": 2271280000, "tax_provision": 513008000, "effective_tax_rate": null, "net_income": 1758272000, "net_income_continuing_ops": null, "net_income_to_common": 1758272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000, "short_term_investments": 110238000, "net_receivables": 66254000, "inventory": 31355000, "other_current_assets": null, "total_current_assets": 249168000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2058680000, "short_term_debt": 3032914000, "accounts_payable": 2565546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7157955000, "long_term_debt": 571129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5592681000, "total_liabilities": 91091000, "total_debt": 3604043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12698436000, "total_equity": 16923076000, "shares_outstanding": 450152000, "operating_cash_flow": 627913000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1241307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 703505000, "free_cash_flow": 803971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3684235000", "ebitda": "5761927000", "netIncome": "1758272000", "grossProfit": "8650591000", "depreciation": "None", "totalRevenue": "12946686000", "costOfRevenue": "4296095000", "interestIncome": "43651000", "incomeBeforeTax": "2271280000", "interestExpense": "1412955000", "operatingIncome": "3202278000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "513008000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5448313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4296095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2077692000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "31355000", "commonStock": "5832000", "currentDebt": "None", "investments": "None", "totalAssets": "2058680000", "longTermDebt": "571129000", "shortTermDebt": "3032914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12698436000", "totalLiabilities": "91091000", "otherCurrentAssets": "28303000", "totalCurrentAssets": "249168000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "110238000", "currentNetReceivables": "66254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2565546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43055000", "shortLongTermDebtTotal": "3032914000", "totalShareholderEquity": "16923076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7157955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5592681000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "450152000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15137000", "operatingCashflow": "627913000", "capitalExpenditures": "176058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "703505000", "cashflowFromInvestment": "-1241307000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325185000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 11879653000, "cost_of_revenue": 3737473000, "gross_profit": 8142180000, "ebit": 2645799000, "ebitda": 4658967000, "pretax_income": 1442211000, "tax_provision": 386621000, "net_income": 1055590000, "net_income_to_common": 1055590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31777000, "total_current_assets": 192055000, "total_assets": 2223153000, "short_term_debt": 82243000, "long_term_debt": 650463000, "total_debt": 732706000, "total_liabilities": 1525552000, "total_equity": 15083908000, "shares_outstanding": 431582000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 823649000, "capital_expenditure": 156139000, "free_cash_flow": 979788000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256774, "ticker_id": 1282, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2645799000", "ebitda": "4658967000", "netIncome": "1055590000", "grossProfit": "8142180000", "depreciation": "None", "totalRevenue": "11879653000", "costOfRevenue": "3737473000", "interestIncome": "39310000", "incomeBeforeTax": "1442211000", "interestExpense": "1203588000", "operatingIncome": "2651090000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "386621000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5491090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3737473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2013168000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "25836000", "commonStock": "5620000", "currentDebt": "None", "investments": "None", "totalAssets": "2223153000", "longTermDebt": "650463000", "shortTermDebt": "82243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12014315000", "totalLiabilities": "1525552000", "otherCurrentAssets": "62142000", "totalCurrentAssets": "192055000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31403000", "currentNetReceivables": "98136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031098000", "currentAccountsPayable": "1929162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18269000", "shortLongTermDebtTotal": "749798000", "totalShareholderEquity": "15083908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3411852000", "totalCurrentLiabilities": "230067000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1295485000", "cashAndShortTermInvestments": "31777000", "commonStockSharesOutstanding": "431582000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293622000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-813000", "operatingCashflow": "823649000", "capitalExpenditures": "156139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267780000", "cashflowFromInvestment": "-928418000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11879653000, "cost_of_revenue": 3737473000, "gross_profit": 8142180000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2645799000, "depreciation_amortisation": 2013168000, "ebitda": 4658967000, "interest_expense": 1203588000, "interest_income": null, "other_non_operating": null, "pretax_income": 1442211000, "tax_provision": 386621000, "effective_tax_rate": null, "net_income": 1055590000, "net_income_continuing_ops": null, "net_income_to_common": 1055590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31777000, "short_term_investments": 31403000, "net_receivables": 98136000, "inventory": 25836000, "other_current_assets": null, "total_current_assets": 192055000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2031098000, "total_assets": 2223153000, "short_term_debt": 82243000, "accounts_payable": 1929162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230067000, "long_term_debt": 650463000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1295485000, "total_liabilities": 1525552000, "total_debt": 732706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12014315000, "total_equity": 15083908000, "shares_outstanding": 431582000, "operating_cash_flow": 823649000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -928418000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267780000, "free_cash_flow": 979788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2645799000", "ebitda": "4658967000", "netIncome": "1055590000", "grossProfit": "8142180000", "depreciation": "None", "totalRevenue": "11879653000", "costOfRevenue": "3737473000", "interestIncome": "39310000", "incomeBeforeTax": "1442211000", "interestExpense": "1203588000", "operatingIncome": "2651090000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "386621000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5491090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3737473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2013168000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "25836000", "commonStock": "5620000", "currentDebt": "None", "investments": "None", "totalAssets": "2223153000", "longTermDebt": "650463000", "shortTermDebt": "82243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12014315000", "totalLiabilities": "1525552000", "otherCurrentAssets": "62142000", "totalCurrentAssets": "192055000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31403000", "currentNetReceivables": "98136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031098000", "currentAccountsPayable": "1929162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18269000", "shortLongTermDebtTotal": "749798000", "totalShareholderEquity": "15083908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3411852000", "totalCurrentLiabilities": "230067000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1295485000", "cashAndShortTermInvestments": "31777000", "commonStockSharesOutstanding": "431582000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293622000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-813000", "operatingCashflow": "823649000", "capitalExpenditures": "156139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267780000", "cashflowFromInvestment": "-928418000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338890000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 843933000, "cost_of_revenue": 558597000, "gross_profit": 285336000, "ebit": 76417000, "ebitda": 157699000, "pretax_income": 38965000, "tax_provision": -189973000, "net_income": 228938000, "net_income_to_common": 228938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000, "total_current_assets": 152475000, "total_assets": 2097975000, "short_term_debt": 88947000, "long_term_debt": 584171000, "total_debt": 673118000, "total_liabilities": 1291221000, "total_equity": 806754000, "shares_outstanding": 212376495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 202956000, "capital_expenditure": 162809000, "free_cash_flow": 365765000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256779, "ticker_id": 1282, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76417000", "ebitda": "157699000", "netIncome": "228938000", "grossProfit": "285336000", "depreciation": "None", "totalRevenue": "843933000", "costOfRevenue": "558597000", "interestIncome": "30250000", "incomeBeforeTax": "38965000", "interestExpense": "1046164000", "operatingIncome": "71864000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-189973000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "213472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81282000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "33317000", "commonStock": "806754000", "currentDebt": "None", "investments": "None", "totalAssets": "2097975000", "longTermDebt": "584171000", "shortTermDebt": "88947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11940384000", "totalLiabilities": "1291221000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "152475000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "92232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1945500000", "currentAccountsPayable": "116549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25424000", "shortLongTermDebtTotal": "688287000", "totalShareholderEquity": "806754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-986007000", "totalCurrentLiabilities": "252731000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1038490000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "212376495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228938000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2574000", "operatingCashflow": "202956000", "capitalExpenditures": "162809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188592000", "cashflowFromInvestment": "-18802000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 843933000, "cost_of_revenue": 558597000, "gross_profit": 285336000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76417000, "depreciation_amortisation": 81282000, "ebitda": 157699000, "interest_expense": 1046164000, "interest_income": null, "other_non_operating": null, "pretax_income": 38965000, "tax_provision": -189973000, "effective_tax_rate": null, "net_income": 228938000, "net_income_continuing_ops": null, "net_income_to_common": 228938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000, "short_term_investments": 0, "net_receivables": 92232000, "inventory": 33317000, "other_current_assets": null, "total_current_assets": 152475000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1945500000, "total_assets": 2097975000, "short_term_debt": 88947000, "accounts_payable": 116549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252731000, "long_term_debt": 584171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1038490000, "total_liabilities": 1291221000, "total_debt": 673118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11940384000, "total_equity": 806754000, "shares_outstanding": 212376495, "operating_cash_flow": 202956000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18802000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188592000, "free_cash_flow": 365765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76417000", "ebitda": "157699000", "netIncome": "228938000", "grossProfit": "285336000", "depreciation": "None", "totalRevenue": "843933000", "costOfRevenue": "558597000", "interestIncome": "30250000", "incomeBeforeTax": "38965000", "interestExpense": "1046164000", "operatingIncome": "71864000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-189973000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "213472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81282000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "33317000", "commonStock": "806754000", "currentDebt": "None", "investments": "None", "totalAssets": "2097975000", "longTermDebt": "584171000", "shortTermDebt": "88947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11940384000", "totalLiabilities": "1291221000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "152475000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "92232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1945500000", "currentAccountsPayable": "116549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25424000", "shortLongTermDebtTotal": "688287000", "totalShareholderEquity": "806754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-986007000", "totalCurrentLiabilities": "252731000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1038490000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "212376495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228938000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2574000", "operatingCashflow": "202956000", "capitalExpenditures": "162809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188592000", "cashflowFromInvestment": "-18802000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262624000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 997333000, "cost_of_revenue": 715930000, "gross_profit": 281403000, "ebit": 128243000, "ebitda": 205181000, "pretax_income": 88378000, "tax_provision": 24277000, "net_income": 64101000, "net_income_to_common": 64101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4464000, "total_current_assets": 326234000, "total_assets": 2212401000, "short_term_debt": 173874000, "long_term_debt": 596047000, "total_debt": 769921000, "total_liabilities": 1509585000, "total_equity": 702816000, "shares_outstanding": 205547578, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 363763000, "capital_expenditure": 217035000, "free_cash_flow": 580798000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256784, "ticker_id": 1282, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128243000", "ebitda": "205181000", "netIncome": "64101000", "grossProfit": "281403000", "depreciation": "None", "totalRevenue": "997333000", "costOfRevenue": "715930000", "interestIncome": "33556000", "incomeBeforeTax": "88378000", "interestExpense": "940060000", "operatingIncome": "121126000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24277000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "160277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76938000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "28370000", "commonStock": "702816000", "currentDebt": "None", "investments": "None", "totalAssets": "2212401000", "longTermDebt": "596047000", "shortTermDebt": "173874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "84100000", "totalLiabilities": "1509585000", "otherCurrentAssets": "24810000", "totalCurrentAssets": "326234000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "108874000", "currentNetReceivables": "268590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1886167000", "currentAccountsPayable": "110549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39607000", "shortLongTermDebtTotal": "785841000", "totalShareholderEquity": "702816000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1204070000", "totalCurrentLiabilities": "338629000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1170956000", "cashAndShortTermInvestments": "4464000", "commonStockSharesOutstanding": "205547578", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2927000", "operatingCashflow": "363763000", "capitalExpenditures": "217035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1629000", "cashflowFromInvestment": "-403790000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 997333000, "cost_of_revenue": 715930000, "gross_profit": 281403000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128243000, "depreciation_amortisation": 76938000, "ebitda": 205181000, "interest_expense": 940060000, "interest_income": null, "other_non_operating": null, "pretax_income": 88378000, "tax_provision": 24277000, "effective_tax_rate": null, "net_income": 64101000, "net_income_continuing_ops": null, "net_income_to_common": 64101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4464000, "short_term_investments": 108874000, "net_receivables": 268590000, "inventory": 28370000, "other_current_assets": null, "total_current_assets": 326234000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1886167000, "total_assets": 2212401000, "short_term_debt": 173874000, "accounts_payable": 110549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 338629000, "long_term_debt": 596047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1170956000, "total_liabilities": 1509585000, "total_debt": 769921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84100000, "total_equity": 702816000, "shares_outstanding": 205547578, "operating_cash_flow": 363763000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -403790000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1629000, "free_cash_flow": 580798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128243000", "ebitda": "205181000", "netIncome": "64101000", "grossProfit": "281403000", "depreciation": "None", "totalRevenue": "997333000", "costOfRevenue": "715930000", "interestIncome": "33556000", "incomeBeforeTax": "88378000", "interestExpense": "940060000", "operatingIncome": "121126000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24277000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "160277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76938000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "28370000", "commonStock": "702816000", "currentDebt": "None", "investments": "None", "totalAssets": "2212401000", "longTermDebt": "596047000", "shortTermDebt": "173874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "84100000", "totalLiabilities": "1509585000", "otherCurrentAssets": "24810000", "totalCurrentAssets": "326234000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "108874000", "currentNetReceivables": "268590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1886167000", "currentAccountsPayable": "110549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39607000", "shortLongTermDebtTotal": "785841000", "totalShareholderEquity": "702816000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1204070000", "totalCurrentLiabilities": "338629000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1170956000", "cashAndShortTermInvestments": "4464000", "commonStockSharesOutstanding": "205547578", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2927000", "operatingCashflow": "363763000", "capitalExpenditures": "217035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1629000", "cashflowFromInvestment": "-403790000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76938000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 768852000, "cost_of_revenue": 563963000, "gross_profit": 204889000, "ebit": 71520000, "ebitda": 145000000, "pretax_income": 37734000, "tax_provision": 5936000, "net_income": 31798000, "net_income_to_common": 31798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42862000, "total_current_assets": 242434000, "total_assets": 2150323000, "short_term_debt": 3629000, "long_term_debt": 777254000, "total_debt": 780883000, "total_liabilities": 1511608000, "total_equity": 638715000, "shares_outstanding": 201873024, "goodwill_and_intangibles": 374099000000 }, "cash_flow": { "operating_cash_flow": 78808000, "capital_expenditure": 217913000, "free_cash_flow": 296721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256789, "ticker_id": 1282, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71520000", "ebitda": "145000000", "netIncome": "31798000", "grossProfit": "204889000", "depreciation": "None", "totalRevenue": "768852000", "costOfRevenue": "563963000", "interestIncome": "28060000", "incomeBeforeTax": "37734000", "interestExpense": "863712000", "operatingIncome": "64663000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5936000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "140226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73480000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000000", "inventory": "22161000", "commonStock": "638715000", "currentDebt": "None", "investments": "None", "totalAssets": "2150323000", "longTermDebt": "777254000", "shortTermDebt": "3629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "47641000000", "totalLiabilities": "1511608000", "otherCurrentAssets": "21095000", "totalCurrentAssets": "242434000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "270947000000", "currentNetReceivables": "156316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1907889000", "currentAccountsPayable": "191978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22199000", "shortLongTermDebtTotal": "797673000", "totalShareholderEquity": "638715000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1255637671000", "totalCurrentLiabilities": "249936000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1261672000", "cashAndShortTermInvestments": "42862000", "commonStockSharesOutstanding": "201873024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-967000", "operatingCashflow": "78808000", "capitalExpenditures": "217913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133948000", "cashflowFromInvestment": "-169920000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768852000, "cost_of_revenue": 563963000, "gross_profit": 204889000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71520000, "depreciation_amortisation": 73480000, "ebitda": 145000000, "interest_expense": 863712000, "interest_income": null, "other_non_operating": null, "pretax_income": 37734000, "tax_provision": 5936000, "effective_tax_rate": null, "net_income": 31798000, "net_income_continuing_ops": null, "net_income_to_common": 31798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42862000, "short_term_investments": 270947000000, "net_receivables": 156316000, "inventory": 22161000, "other_current_assets": null, "total_current_assets": 242434000, "net_ppe": null, "goodwill": 374099000000, "intangible_assets": null, "goodwill_and_intangibles": 374099000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1907889000, "total_assets": 2150323000, "short_term_debt": 3629000, "accounts_payable": 191978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249936000, "long_term_debt": 777254000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1261672000, "total_liabilities": 1511608000, "total_debt": 780883000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47641000000, "total_equity": 638715000, "shares_outstanding": 201873024, "operating_cash_flow": 78808000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169920000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133948000, "free_cash_flow": 296721000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71520000", "ebitda": "145000000", "netIncome": "31798000", "grossProfit": "204889000", "depreciation": "None", "totalRevenue": "768852000", "costOfRevenue": "563963000", "interestIncome": "28060000", "incomeBeforeTax": "37734000", "interestExpense": "863712000", "operatingIncome": "64663000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5936000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "140226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73480000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000000", "inventory": "22161000", "commonStock": "638715000", "currentDebt": "None", "investments": "None", "totalAssets": "2150323000", "longTermDebt": "777254000", "shortTermDebt": "3629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "47641000000", "totalLiabilities": "1511608000", "otherCurrentAssets": "21095000", "totalCurrentAssets": "242434000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "270947000000", "currentNetReceivables": "156316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1907889000", "currentAccountsPayable": "191978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22199000", "shortLongTermDebtTotal": "797673000", "totalShareholderEquity": "638715000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1255637671000", "totalCurrentLiabilities": "249936000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1261672000", "cashAndShortTermInvestments": "42862000", "commonStockSharesOutstanding": "201873024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-967000", "operatingCashflow": "78808000", "capitalExpenditures": "217913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133948000", "cashflowFromInvestment": "-169920000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73480000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 633841000, "cost_of_revenue": 446109000, "gross_profit": 187732000, "ebit": 69786000, "ebitda": 133798000, "pretax_income": 45131000, "tax_provision": -4207000, "net_income": 49338000, "net_income_to_common": 49338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000, "total_current_assets": 118725000, "total_assets": 1938906000, "short_term_debt": 3710000, "long_term_debt": 629704000, "total_debt": 633414000, "total_liabilities": 1331989000, "total_equity": 606917000, "shares_outstanding": 201102220, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 64024000, "capital_expenditure": 224228000, "free_cash_flow": 288252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256794, "ticker_id": 1282, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69786000", "ebitda": "133798000", "netIncome": "49338000", "grossProfit": "187732000", "depreciation": "None", "totalRevenue": "633841000", "costOfRevenue": "446109000", "interestIncome": "25936000", "incomeBeforeTax": "45131000", "interestExpense": "837981000", "operatingIncome": "64412000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4207000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "123320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64012000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "18528000", "commonStock": "606917000", "currentDebt": "None", "investments": "None", "totalAssets": "1938906000", "longTermDebt": "629704000", "shortTermDebt": "3710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1331989000", "otherCurrentAssets": "13457000", "totalCurrentAssets": "118725000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1630248000", "currentNetReceivables": "86714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820181000", "currentAccountsPayable": "115000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12460000", "shortLongTermDebtTotal": "650885000", "totalShareholderEquity": "606917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8302000", "totalCurrentLiabilities": "166083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1165906000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "201102220", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000", "operatingCashflow": "64024000", "capitalExpenditures": "224228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150830000", "cashflowFromInvestment": "-220845000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633841000, "cost_of_revenue": 446109000, "gross_profit": 187732000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69786000, "depreciation_amortisation": 64012000, "ebitda": 133798000, "interest_expense": 837981000, "interest_income": null, "other_non_operating": null, "pretax_income": 45131000, "tax_provision": -4207000, "effective_tax_rate": null, "net_income": 49338000, "net_income_continuing_ops": null, "net_income_to_common": 49338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000, "short_term_investments": 1630248000, "net_receivables": 86714000, "inventory": 18528000, "other_current_assets": null, "total_current_assets": 118725000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1820181000, "total_assets": 1938906000, "short_term_debt": 3710000, "accounts_payable": 115000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166083000, "long_term_debt": 629704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1165906000, "total_liabilities": 1331989000, "total_debt": 633414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 606917000, "shares_outstanding": 201102220, "operating_cash_flow": 64024000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220845000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 150830000, "free_cash_flow": 288252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69786000", "ebitda": "133798000", "netIncome": "49338000", "grossProfit": "187732000", "depreciation": "None", "totalRevenue": "633841000", "costOfRevenue": "446109000", "interestIncome": "25936000", "incomeBeforeTax": "45131000", "interestExpense": "837981000", "operatingIncome": "64412000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4207000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "123320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64012000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "18528000", "commonStock": "606917000", "currentDebt": "None", "investments": "None", "totalAssets": "1938906000", "longTermDebt": "629704000", "shortTermDebt": "3710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1331989000", "otherCurrentAssets": "13457000", "totalCurrentAssets": "118725000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1630248000", "currentNetReceivables": "86714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820181000", "currentAccountsPayable": "115000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12460000", "shortLongTermDebtTotal": "650885000", "totalShareholderEquity": "606917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8302000", "totalCurrentLiabilities": "166083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1165906000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "201102220", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000", "operatingCashflow": "64024000", "capitalExpenditures": "224228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150830000", "cashflowFromInvestment": "-220845000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64012000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 686223000, "cost_of_revenue": 484580000, "gross_profit": 201643000, "ebit": 72502000, "ebitda": 128574000, "pretax_income": 52815000, "tax_provision": 186000, "net_income": 52629000, "net_income_to_common": 52629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6017000, "total_current_assets": 112444000, "total_assets": 1735298000, "short_term_debt": 28619000, "long_term_debt": 521539000, "total_debt": 550158000, "total_liabilities": 1237719000, "total_equity": 497579000, "shares_outstanding": 196999284, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 115604000, "capital_expenditure": 219619000, "free_cash_flow": 335223000, "dividends_paid": 711573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256799, "ticker_id": 1282, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72502000", "ebitda": "128574000", "netIncome": "52629000", "grossProfit": "201643000", "depreciation": "None", "totalRevenue": "686223000", "costOfRevenue": "484580000", "interestIncome": "19773000", "incomeBeforeTax": "52815000", "interestExpense": "807382000", "operatingIncome": "68685000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "186000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56072000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "15442000", "commonStock": "497579000", "currentDebt": "None", "investments": "None", "totalAssets": "1735298000", "longTermDebt": "521539000", "shortTermDebt": "28619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9257609000", "totalLiabilities": "1237719000", "otherCurrentAssets": "14213000", "totalCurrentAssets": "112444000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37720000", "currentNetReceivables": "76772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1622854000", "currentAccountsPayable": "87185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "201829000", "shortLongTermDebtTotal": "568077000", "totalShareholderEquity": "497579000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19055000", "totalCurrentLiabilities": "183949000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1053770000", "cashAndShortTermInvestments": "6017000", "commonStockSharesOutstanding": "196999284", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52629000", "profitLoss": "None", "dividendPayout": "711573000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-387000", "operatingCashflow": "115604000", "capitalExpenditures": "219619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75046000", "cashflowFromInvestment": "-204310000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "711573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 686223000, "cost_of_revenue": 484580000, "gross_profit": 201643000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72502000, "depreciation_amortisation": 56072000, "ebitda": 128574000, "interest_expense": 807382000, "interest_income": null, "other_non_operating": null, "pretax_income": 52815000, "tax_provision": 186000, "effective_tax_rate": null, "net_income": 52629000, "net_income_continuing_ops": null, "net_income_to_common": 52629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6017000, "short_term_investments": 37720000, "net_receivables": 76772000, "inventory": 15442000, "other_current_assets": null, "total_current_assets": 112444000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1622854000, "total_assets": 1735298000, "short_term_debt": 28619000, "accounts_payable": 87185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183949000, "long_term_debt": 521539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1053770000, "total_liabilities": 1237719000, "total_debt": 550158000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9257609000, "total_equity": 497579000, "shares_outstanding": 196999284, "operating_cash_flow": 115604000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -204310000, "dividends_paid": 711573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75046000, "free_cash_flow": 335223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72502000", "ebitda": "128574000", "netIncome": "52629000", "grossProfit": "201643000", "depreciation": "None", "totalRevenue": "686223000", "costOfRevenue": "484580000", "interestIncome": "19773000", "incomeBeforeTax": "52815000", "interestExpense": "807382000", "operatingIncome": "68685000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "186000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56072000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "15442000", "commonStock": "497579000", "currentDebt": "None", "investments": "None", "totalAssets": "1735298000", "longTermDebt": "521539000", "shortTermDebt": "28619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9257609000", "totalLiabilities": "1237719000", "otherCurrentAssets": "14213000", "totalCurrentAssets": "112444000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37720000", "currentNetReceivables": "76772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1622854000", "currentAccountsPayable": "87185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "201829000", "shortLongTermDebtTotal": "568077000", "totalShareholderEquity": "497579000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19055000", "totalCurrentLiabilities": "183949000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1053770000", "cashAndShortTermInvestments": "6017000", "commonStockSharesOutstanding": "196999284", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52629000", "profitLoss": "None", "dividendPayout": "711573000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-387000", "operatingCashflow": "115604000", "capitalExpenditures": "219619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75046000", "cashflowFromInvestment": "-204310000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "711573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56072000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 717390000, "cost_of_revenue": 509714000, "gross_profit": 207676000, "ebit": 78381000, "ebitda": 134311000, "pretax_income": 50716000, "tax_provision": -2436000, "net_income": 53152000, "net_income_to_common": 53152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19677000, "total_current_assets": 134075000, "total_assets": 1576588000, "short_term_debt": 1979000, "long_term_debt": 467358000, "total_debt": 469337000, "total_liabilities": 1131638000, "total_equity": 444950000, "shares_outstanding": 183378513, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 171778000, "capital_expenditure": 196245000, "free_cash_flow": 368023000, "dividends_paid": 23750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256804, "ticker_id": 1282, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78381000", "ebitda": "134311000", "netIncome": "53152000", "grossProfit": "207676000", "depreciation": "None", "totalRevenue": "717390000", "costOfRevenue": "509714000", "interestIncome": "18973000", "incomeBeforeTax": "50716000", "interestExpense": "768322000", "operatingIncome": "74192000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2436000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "135792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55930000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "13666000", "commonStock": "444950000", "currentDebt": "None", "investments": "None", "totalAssets": "1576588000", "longTermDebt": "467358000", "shortTermDebt": "1979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8721150000", "totalLiabilities": "1131638000", "otherCurrentAssets": "13219000", "totalCurrentAssets": "134075000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "40185000", "currentNetReceivables": "87513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1442513000", "currentAccountsPayable": "80102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146668000", "shortLongTermDebtTotal": "483704000", "totalShareholderEquity": "444950000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14962000", "totalCurrentLiabilities": "157292000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "974346000", "cashAndShortTermInvestments": "19677000", "commonStockSharesOutstanding": "183378513", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53152000", "profitLoss": "None", "dividendPayout": "23750000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "357000", "operatingCashflow": "171778000", "capitalExpenditures": "196245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22774000", "cashflowFromInvestment": "-207616000", "stockBasedCompensation": "8146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-480975000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 717390000, "cost_of_revenue": 509714000, "gross_profit": 207676000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78381000, "depreciation_amortisation": 55930000, "ebitda": 134311000, "interest_expense": 768322000, "interest_income": null, "other_non_operating": null, "pretax_income": 50716000, "tax_provision": -2436000, "effective_tax_rate": null, "net_income": 53152000, "net_income_continuing_ops": null, "net_income_to_common": 53152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19677000, "short_term_investments": 40185000, "net_receivables": 87513000, "inventory": 13666000, "other_current_assets": null, "total_current_assets": 134075000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1442513000, "total_assets": 1576588000, "short_term_debt": 1979000, "accounts_payable": 80102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157292000, "long_term_debt": 467358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 974346000, "total_liabilities": 1131638000, "total_debt": 469337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8721150000, "total_equity": 444950000, "shares_outstanding": 183378513, "operating_cash_flow": 171778000, "stock_based_compensation": 8146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 196245000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207616000, "dividends_paid": 23750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22774000, "free_cash_flow": 368023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78381000", "ebitda": "134311000", "netIncome": "53152000", "grossProfit": "207676000", "depreciation": "None", "totalRevenue": "717390000", "costOfRevenue": "509714000", "interestIncome": "18973000", "incomeBeforeTax": "50716000", "interestExpense": "768322000", "operatingIncome": "74192000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2436000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "135792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55930000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "13666000", "commonStock": "444950000", "currentDebt": "None", "investments": "None", "totalAssets": "1576588000", "longTermDebt": "467358000", "shortTermDebt": "1979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8721150000", "totalLiabilities": "1131638000", "otherCurrentAssets": "13219000", "totalCurrentAssets": "134075000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "40185000", "currentNetReceivables": "87513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1442513000", "currentAccountsPayable": "80102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146668000", "shortLongTermDebtTotal": "483704000", "totalShareholderEquity": "444950000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14962000", "totalCurrentLiabilities": "157292000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "974346000", "cashAndShortTermInvestments": "19677000", "commonStockSharesOutstanding": "183378513", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53152000", "profitLoss": "None", "dividendPayout": "23750000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "357000", "operatingCashflow": "171778000", "capitalExpenditures": "196245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22774000", "cashflowFromInvestment": "-207616000", "stockBasedCompensation": "8146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-480975000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55930000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 3187626000, "cost_of_revenue": 1036608000, "gross_profit": 2151018000, "ebit": 878511000, "ebitda": 1418640000, "pretax_income": 478595000, "tax_provision": 93679000, "net_income": 384916000, "net_income_to_common": 384916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 2907528000, "long_term_debt": null, "total_debt": 2907528000, "total_liabilities": 91402000, "total_equity": 17346741000, "shares_outstanding": 462510666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3682000, "capital_expenditure": 0, "free_cash_flow": -3682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256767, "ticker_id": 1282, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "878511000", "ebitda": "1418640000", "netIncome": "384916000", "grossProfit": "2151018000", "depreciation": "None", "totalRevenue": "3187626000", "costOfRevenue": "1036608000", "interestIncome": "None", "incomeBeforeTax": "478595000", "interestExpense": "399916000", "operatingIncome": "572222000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "93679000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1578796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1036608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540129000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5878000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "2907528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12790485000", "totalLiabilities": "91402000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2748819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2907528000", "totalShareholderEquity": "17346741000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7189048000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5720550000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "462510666", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-415000", "operatingCashflow": "-3682000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381000", "cashflowFromInvestment": "-37231000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3187626000, "cost_of_revenue": 1036608000, "gross_profit": 2151018000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 878511000, "depreciation_amortisation": 540129000, "ebitda": 1418640000, "interest_expense": 399916000, "interest_income": null, "other_non_operating": null, "pretax_income": 478595000, "tax_provision": 93679000, "effective_tax_rate": null, "net_income": 384916000, "net_income_continuing_ops": null, "net_income_to_common": 384916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 2907528000, "accounts_payable": 2748819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7189048000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5720550000, "total_liabilities": 91402000, "total_debt": 2907528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12790485000, "total_equity": 17346741000, "shares_outstanding": 462510666, "operating_cash_flow": -3682000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37231000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -381000, "free_cash_flow": -3682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "878511000", "ebitda": "1418640000", "netIncome": "384916000", "grossProfit": "2151018000", "depreciation": "None", "totalRevenue": "3187626000", "costOfRevenue": "1036608000", "interestIncome": "None", "incomeBeforeTax": "478595000", "interestExpense": "399916000", "operatingIncome": "572222000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "93679000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1578796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1036608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540129000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5878000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "2907528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12790485000", "totalLiabilities": "91402000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2748819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2907528000", "totalShareholderEquity": "17346741000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7189048000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5720550000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "462510666", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-415000", "operatingCashflow": "-3682000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381000", "cashflowFromInvestment": "-37231000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18996000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 2958944000, "cost_of_revenue": 1136208000, "gross_profit": 1822736000, "ebit": 1255812000, "ebitda": 2272818000, "pretax_income": 881300000, "tax_provision": 195630000, "net_income": 685670000, "net_income_to_common": 685670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000, "total_current_assets": 249168000, "total_assets": 2058680000, "short_term_debt": 3032914000, "long_term_debt": 571129000, "total_debt": 3604043000, "total_liabilities": 91091000, "total_equity": 16923076000, "shares_outstanding": 450151884, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 979502000, "capital_expenditure": 156663000, "free_cash_flow": 1136165000, "dividends_paid": 3108000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256768, "ticker_id": 1282, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1255812000", "ebitda": "2272818000", "netIncome": "685670000", "grossProfit": "1822736000", "depreciation": "None", "totalRevenue": "2958944000", "costOfRevenue": "1136208000", "interestIncome": "8451000", "incomeBeforeTax": "881300000", "interestExpense": "374512000", "operatingIncome": "545708000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "195630000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1277028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1017006000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "31355000", "commonStock": "5832000", "currentDebt": "None", "investments": "None", "totalAssets": "2058680000", "longTermDebt": "571129000", "shortTermDebt": "3032914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12698436000", "totalLiabilities": "91091000", "otherCurrentAssets": "28303000", "totalCurrentAssets": "249168000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "110238000", "currentNetReceivables": "66254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2565546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43055000", "shortLongTermDebtTotal": "3032914000", "totalShareholderEquity": "16923076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7157955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5592681000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "450151884", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334071000", "profitLoss": "None", "dividendPayout": "3108000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17887000", "operatingCashflow": "979502000", "capitalExpenditures": "156663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "843550000", "cashflowFromInvestment": "-1402863000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3108000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2958944000, "cost_of_revenue": 1136208000, "gross_profit": 1822736000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1255812000, "depreciation_amortisation": 1017006000, "ebitda": 2272818000, "interest_expense": 374512000, "interest_income": null, "other_non_operating": null, "pretax_income": 881300000, "tax_provision": 195630000, "effective_tax_rate": null, "net_income": 685670000, "net_income_continuing_ops": null, "net_income_to_common": 685670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000, "short_term_investments": 110238000, "net_receivables": 66254000, "inventory": 31355000, "other_current_assets": null, "total_current_assets": 249168000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2058680000, "short_term_debt": 3032914000, "accounts_payable": 2565546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7157955000, "long_term_debt": 571129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5592681000, "total_liabilities": 91091000, "total_debt": 3604043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12698436000, "total_equity": 16923076000, "shares_outstanding": 450151884, "operating_cash_flow": 979502000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1402863000, "dividends_paid": 3108000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 843550000, "free_cash_flow": 1136165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1255812000", "ebitda": "2272818000", "netIncome": "685670000", "grossProfit": "1822736000", "depreciation": "None", "totalRevenue": "2958944000", "costOfRevenue": "1136208000", "interestIncome": "8451000", "incomeBeforeTax": "881300000", "interestExpense": "374512000", "operatingIncome": "545708000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "195630000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1277028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1017006000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "31355000", "commonStock": "5832000", "currentDebt": "None", "investments": "None", "totalAssets": "2058680000", "longTermDebt": "571129000", "shortTermDebt": "3032914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12698436000", "totalLiabilities": "91091000", "otherCurrentAssets": "28303000", "totalCurrentAssets": "249168000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "110238000", "currentNetReceivables": "66254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2565546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43055000", "shortLongTermDebtTotal": "3032914000", "totalShareholderEquity": "16923076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7157955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5592681000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "450151884", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334071000", "profitLoss": "None", "dividendPayout": "3108000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17887000", "operatingCashflow": "979502000", "capitalExpenditures": "156663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "843550000", "cashflowFromInvestment": "-1402863000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3108000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652530000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 3812019000, "cost_of_revenue": 1040906000, "gross_profit": 2771113000, "ebit": 1250723000, "ebitda": 1776108000, "pretax_income": 903731000, "tax_provision": 209931000, "net_income": 693800000, "net_income_to_common": 693800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223000, "total_current_assets": 244726000, "total_assets": 2014874000, "short_term_debt": 3390034000, "long_term_debt": 565866000, "total_debt": 3955900000, "total_liabilities": 94652000, "total_equity": 16661702000, "shares_outstanding": 453550895, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -375241000, "capital_expenditure": 42287000, "free_cash_flow": -332954000, "dividends_paid": 1554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256770, "ticker_id": 1282, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1250723000", "ebitda": "1776108000", "netIncome": "693800000", "grossProfit": "2771113000", "depreciation": "None", "totalRevenue": "3812019000", "costOfRevenue": "1040906000", "interestIncome": "10530000", "incomeBeforeTax": "903731000", "interestExpense": "346992000", "operatingIncome": "1119041000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "209931000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1652072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525385000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "30463000", "commonStock": "5775000", "currentDebt": "None", "investments": "None", "totalAssets": "2014874000", "longTermDebt": "565866000", "shortTermDebt": "3390034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12752150000", "totalLiabilities": "94652000", "otherCurrentAssets": "31438000", "totalCurrentAssets": "244726000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68477000", "currentNetReceivables": "99529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2184702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50474000", "shortLongTermDebtTotal": "3390034000", "totalShareholderEquity": "16661702000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7172657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5405353000", "cashAndShortTermInvestments": "223000", "commonStockSharesOutstanding": "453550895", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158204000", "profitLoss": "None", "dividendPayout": "1554000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1562000", "operatingCashflow": "-375241000", "capitalExpenditures": "42287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162027000", "cashflowFromInvestment": "238941000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-175628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3812019000, "cost_of_revenue": 1040906000, "gross_profit": 2771113000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1250723000, "depreciation_amortisation": 525385000, "ebitda": 1776108000, "interest_expense": 346992000, "interest_income": null, "other_non_operating": null, "pretax_income": 903731000, "tax_provision": 209931000, "effective_tax_rate": null, "net_income": 693800000, "net_income_continuing_ops": null, "net_income_to_common": 693800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223000, "short_term_investments": 68477000, "net_receivables": 99529000, "inventory": 30463000, "other_current_assets": null, "total_current_assets": 244726000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2014874000, "short_term_debt": 3390034000, "accounts_payable": 2184702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7172657000, "long_term_debt": 565866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5405353000, "total_liabilities": 94652000, "total_debt": 3955900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12752150000, "total_equity": 16661702000, "shares_outstanding": 453550895, "operating_cash_flow": -375241000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 238941000, "dividends_paid": 1554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162027000, "free_cash_flow": -332954000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1250723000", "ebitda": "1776108000", "netIncome": "693800000", "grossProfit": "2771113000", "depreciation": "None", "totalRevenue": "3812019000", "costOfRevenue": "1040906000", "interestIncome": "10530000", "incomeBeforeTax": "903731000", "interestExpense": "346992000", "operatingIncome": "1119041000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "209931000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1652072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525385000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "30463000", "commonStock": "5775000", "currentDebt": "None", "investments": "None", "totalAssets": "2014874000", "longTermDebt": "565866000", "shortTermDebt": "3390034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12752150000", "totalLiabilities": "94652000", "otherCurrentAssets": "31438000", "totalCurrentAssets": "244726000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68477000", "currentNetReceivables": "99529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2184702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50474000", "shortLongTermDebtTotal": "3390034000", "totalShareholderEquity": "16661702000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7172657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5405353000", "cashAndShortTermInvestments": "223000", "commonStockSharesOutstanding": "453550895", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158204000", "profitLoss": "None", "dividendPayout": "1554000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1562000", "operatingCashflow": "-375241000", "capitalExpenditures": "42287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162027000", "cashflowFromInvestment": "238941000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-175628000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 3328849000, "cost_of_revenue": 1100568000, "gross_profit": 2228281000, "ebit": 37334000, "ebitda": 59692000, "pretax_income": 23786000, "tax_provision": 5744000, "net_income": 18042000, "net_income_to_common": 18042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000, "total_current_assets": 19602000, "total_assets": 492130000, "short_term_debt": 166140000, "long_term_debt": 565556000, "total_debt": 731696000, "total_liabilities": 49023000, "total_equity": 443107000, "shares_outstanding": 445700889, "goodwill_and_intangibles": 6517000 }, "cash_flow": { "operating_cash_flow": 21063000, "capital_expenditure": 81767000, "free_cash_flow": 102830000, "dividends_paid": 1554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256771, "ticker_id": 1282, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37334000", "ebitda": "59692000", "netIncome": "18042000", "grossProfit": "2228281000", "depreciation": "None", "totalRevenue": "3328849000", "costOfRevenue": "1100568000", "interestIncome": "11796000", "incomeBeforeTax": "23786000", "interestExpense": "343067000", "operatingIncome": "837425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5744000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1390856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1100568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22358000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6517000", "inventory": "4828000", "commonStock": "727742000", "currentDebt": "None", "investments": "None", "totalAssets": "492130000", "longTermDebt": "565556000", "shortTermDebt": "166140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "49023000", "otherCurrentAssets": "-106522000", "totalCurrentAssets": "19602000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "121270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "472528000", "currentAccountsPayable": "103996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43456000", "shortLongTermDebtTotal": "737560000", "totalShareholderEquity": "443107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-288950000", "totalCurrentLiabilities": "9624000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39399000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "445700889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157734000", "profitLoss": "None", "dividendPayout": "1554000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1344000", "operatingCashflow": "21063000", "capitalExpenditures": "81767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20571000", "cashflowFromInvestment": "-55534000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-173562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3328849000, "cost_of_revenue": 1100568000, "gross_profit": 2228281000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37334000, "depreciation_amortisation": 22358000, "ebitda": 59692000, "interest_expense": 343067000, "interest_income": null, "other_non_operating": null, "pretax_income": 23786000, "tax_provision": 5744000, "effective_tax_rate": null, "net_income": 18042000, "net_income_continuing_ops": null, "net_income_to_common": 18042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000, "short_term_investments": 0, "net_receivables": 121270000, "inventory": 4828000, "other_current_assets": null, "total_current_assets": 19602000, "net_ppe": null, "goodwill": 6517000, "intangible_assets": null, "goodwill_and_intangibles": 6517000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 472528000, "total_assets": 492130000, "short_term_debt": 166140000, "accounts_payable": 103996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9624000, "long_term_debt": 565556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39399000, "total_liabilities": 49023000, "total_debt": 731696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 443107000, "shares_outstanding": 445700889, "operating_cash_flow": 21063000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55534000, "dividends_paid": 1554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20571000, "free_cash_flow": 102830000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37334000", "ebitda": "59692000", "netIncome": "18042000", "grossProfit": "2228281000", "depreciation": "None", "totalRevenue": "3328849000", "costOfRevenue": "1100568000", "interestIncome": "11796000", "incomeBeforeTax": "23786000", "interestExpense": "343067000", "operatingIncome": "837425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5744000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1390856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1100568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22358000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6517000", "inventory": "4828000", "commonStock": "727742000", "currentDebt": "None", "investments": "None", "totalAssets": "492130000", "longTermDebt": "565556000", "shortTermDebt": "166140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "49023000", "otherCurrentAssets": "-106522000", "totalCurrentAssets": "19602000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "121270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "472528000", "currentAccountsPayable": "103996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43456000", "shortLongTermDebtTotal": "737560000", "totalShareholderEquity": "443107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-288950000", "totalCurrentLiabilities": "9624000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39399000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "445700889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157734000", "profitLoss": "None", "dividendPayout": "1554000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1344000", "operatingCashflow": "21063000", "capitalExpenditures": "81767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20571000", "cashflowFromInvestment": "-55534000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-173562000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 2846874000, "cost_of_revenue": 1018413000, "gross_profit": 1828461000, "ebit": 810847000, "ebitda": 1323790000, "pretax_income": 462463000, "tax_provision": 101703000, "net_income": 360760000, "net_income_to_common": 360760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13926000, "total_current_assets": 15898000, "total_assets": 483113000, "short_term_debt": 81140000, "long_term_debt": 650351000, "total_debt": 731491000, "total_liabilities": 51801000, "total_equity": 709700000, "shares_outstanding": 440648342, "goodwill_and_intangibles": 6403000 }, "cash_flow": { "operating_cash_flow": 2589000, "capital_expenditure": 32609000, "free_cash_flow": 35198000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256772, "ticker_id": 1282, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "810847000", "ebitda": "1323790000", "netIncome": "360760000", "grossProfit": "1828461000", "depreciation": "None", "totalRevenue": "2846874000", "costOfRevenue": "1018413000", "interestIncome": "12874000", "incomeBeforeTax": "462463000", "interestExpense": "348384000", "operatingIncome": "700104000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "101703000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1128357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "512943000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6403000", "inventory": "3506000", "commonStock": "709700000", "currentDebt": "None", "investments": "None", "totalAssets": "483113000", "longTermDebt": "650351000", "shortTermDebt": "81140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "51801000", "otherCurrentAssets": "-94718000", "totalCurrentAssets": "15898000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13892000", "currentNetReceivables": "93184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "467215000", "currentAccountsPayable": "802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36501000", "shortLongTermDebtTotal": "737355000", "totalShareholderEquity": "709700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-104817000", "totalCurrentLiabilities": "9452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42349000", "cashAndShortTermInvestments": "13926000", "commonStockSharesOutstanding": "440648342", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "156000", "operatingCashflow": "2589000", "capitalExpenditures": "32609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1411000", "cashflowFromInvestment": "-21851000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2846874000, "cost_of_revenue": 1018413000, "gross_profit": 1828461000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 810847000, "depreciation_amortisation": 512943000, "ebitda": 1323790000, "interest_expense": 348384000, "interest_income": null, "other_non_operating": null, "pretax_income": 462463000, "tax_provision": 101703000, "effective_tax_rate": null, "net_income": 360760000, "net_income_continuing_ops": null, "net_income_to_common": 360760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13926000, "short_term_investments": 13892000, "net_receivables": 93184000, "inventory": 3506000, "other_current_assets": null, "total_current_assets": 15898000, "net_ppe": null, "goodwill": 6403000, "intangible_assets": null, "goodwill_and_intangibles": 6403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 467215000, "total_assets": 483113000, "short_term_debt": 81140000, "accounts_payable": 802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9452000, "long_term_debt": 650351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42349000, "total_liabilities": 51801000, "total_debt": 731491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 709700000, "shares_outstanding": 440648342, "operating_cash_flow": 2589000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21851000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1411000, "free_cash_flow": 35198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "810847000", "ebitda": "1323790000", "netIncome": "360760000", "grossProfit": "1828461000", "depreciation": "None", "totalRevenue": "2846874000", "costOfRevenue": "1018413000", "interestIncome": "12874000", "incomeBeforeTax": "462463000", "interestExpense": "348384000", "operatingIncome": "700104000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "101703000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1128357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "512943000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6403000", "inventory": "3506000", "commonStock": "709700000", "currentDebt": "None", "investments": "None", "totalAssets": "483113000", "longTermDebt": "650351000", "shortTermDebt": "81140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "51801000", "otherCurrentAssets": "-94718000", "totalCurrentAssets": "15898000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13892000", "currentNetReceivables": "93184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "467215000", "currentAccountsPayable": "802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36501000", "shortLongTermDebtTotal": "737355000", "totalShareholderEquity": "709700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-104817000", "totalCurrentLiabilities": "9452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42349000", "cashAndShortTermInvestments": "13926000", "commonStockSharesOutstanding": "440648342", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "156000", "operatingCashflow": "2589000", "capitalExpenditures": "32609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1411000", "cashflowFromInvestment": "-21851000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21845000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 209131000, "cost_of_revenue": 1858361000, "gross_profit": 6239890000, "ebit": 1494452000, "ebitda": 2967095000, "pretax_income": 620670000, "tax_provision": 182173000, "net_income": 438497000, "net_income_to_common": 438497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31777000, "total_current_assets": 192055000, "total_assets": 2223153000, "short_term_debt": 82243000, "long_term_debt": null, "total_debt": 82243000, "total_liabilities": 1525552000, "total_equity": 15083908000, "shares_outstanding": 431581696, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 341468000, "capital_expenditure": 10247000, "free_cash_flow": 351715000, "dividends_paid": 1554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256773, "ticker_id": 1282, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1494452000", "ebitda": "2967095000", "netIncome": "438497000", "grossProfit": "6239890000", "depreciation": "None", "totalRevenue": "209131000", "costOfRevenue": "1858361000", "interestIncome": "None", "incomeBeforeTax": "620670000", "interestExpense": "38337000", "operatingIncome": "1545048000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "182173000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4693747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1858361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1472643000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "25836000", "commonStock": "5620000", "currentDebt": "None", "investments": "None", "totalAssets": "2223153000", "longTermDebt": "None", "shortTermDebt": "82243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12014315000", "totalLiabilities": "1525552000", "otherCurrentAssets": "36306000", "totalCurrentAssets": "192055000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031098000", "currentAccountsPayable": "1929162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "749798000", "totalShareholderEquity": "15083908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3411852000", "totalCurrentLiabilities": "230067000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1295485000", "cashAndShortTermInvestments": "31777000", "commonStockSharesOutstanding": "431581696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133594000", "profitLoss": "None", "dividendPayout": "1554000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-1284000", "operatingCashflow": "341468000", "capitalExpenditures": "10247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217009000", "cashflowFromInvestment": "-44516000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209131000, "cost_of_revenue": 1858361000, "gross_profit": 6239890000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1494452000, "depreciation_amortisation": 1472643000, "ebitda": 2967095000, "interest_expense": 38337000, "interest_income": null, "other_non_operating": null, "pretax_income": 620670000, "tax_provision": 182173000, "effective_tax_rate": null, "net_income": 438497000, "net_income_continuing_ops": null, "net_income_to_common": 438497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31777000, "short_term_investments": null, "net_receivables": 98136000, "inventory": 25836000, "other_current_assets": null, "total_current_assets": 192055000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2031098000, "total_assets": 2223153000, "short_term_debt": 82243000, "accounts_payable": 1929162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230067000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1295485000, "total_liabilities": 1525552000, "total_debt": 82243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12014315000, "total_equity": 15083908000, "shares_outstanding": 431581696, "operating_cash_flow": 341468000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44516000, "dividends_paid": 1554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217009000, "free_cash_flow": 351715000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1494452000", "ebitda": "2967095000", "netIncome": "438497000", "grossProfit": "6239890000", "depreciation": "None", "totalRevenue": "209131000", "costOfRevenue": "1858361000", "interestIncome": "None", "incomeBeforeTax": "620670000", "interestExpense": "38337000", "operatingIncome": "1545048000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "182173000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4693747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1858361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1472643000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "25836000", "commonStock": "5620000", "currentDebt": "None", "investments": "None", "totalAssets": "2223153000", "longTermDebt": "None", "shortTermDebt": "82243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12014315000", "totalLiabilities": "1525552000", "otherCurrentAssets": "36306000", "totalCurrentAssets": "192055000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031098000", "currentAccountsPayable": "1929162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "749798000", "totalShareholderEquity": "15083908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3411852000", "totalCurrentLiabilities": "230067000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1295485000", "cashAndShortTermInvestments": "31777000", "commonStockSharesOutstanding": "431581696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133594000", "profitLoss": "None", "dividendPayout": "1554000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-1284000", "operatingCashflow": "341468000", "capitalExpenditures": "10247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217009000", "cashflowFromInvestment": "-44516000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79081000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 3389100000, "cost_of_revenue": 1620221000, "gross_profit": 1768879000, "ebit": 1169731000, "ebitda": 1668212000, "pretax_income": 861229000, "tax_provision": 216289000, "net_income": 644940000, "net_income_to_common": 644940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31777000, "total_current_assets": 192055000, "total_assets": 2223153000, "short_term_debt": 82243000, "long_term_debt": null, "total_debt": 82243000, "total_liabilities": 1525552000, "total_equity": 697601000, "shares_outstanding": 215694209, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 436765000, "capital_expenditure": 81767000, "free_cash_flow": 518532000, "dividends_paid": 1554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256775, "ticker_id": 1282, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1169731000", "ebitda": "1668212000", "netIncome": "644940000", "grossProfit": "1768879000", "depreciation": "None", "totalRevenue": "3389100000", "costOfRevenue": "1620221000", "interestIncome": "None", "incomeBeforeTax": "861229000", "interestExpense": "308502000", "operatingIncome": "1125862000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "216289000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "643017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1620221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498481000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "25836000", "commonStock": "697601000", "currentDebt": "None", "investments": "None", "totalAssets": "2223153000", "longTermDebt": "None", "shortTermDebt": "82243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11985552000", "totalLiabilities": "1525552000", "otherCurrentAssets": "36306000", "totalCurrentAssets": "192055000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031098000", "currentAccountsPayable": "89229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "749798000", "totalShareholderEquity": "697601000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-973693000", "totalCurrentLiabilities": "230067000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1295485000", "cashAndShortTermInvestments": "31777000", "commonStockSharesOutstanding": "215694209", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187875000", "profitLoss": "None", "dividendPayout": "1554000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5617000", "operatingCashflow": "436765000", "capitalExpenditures": "81767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63531000", "cashflowFromInvestment": "-44516000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3389100000, "cost_of_revenue": 1620221000, "gross_profit": 1768879000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1169731000, "depreciation_amortisation": 498481000, "ebitda": 1668212000, "interest_expense": 308502000, "interest_income": null, "other_non_operating": null, "pretax_income": 861229000, "tax_provision": 216289000, "effective_tax_rate": null, "net_income": 644940000, "net_income_continuing_ops": null, "net_income_to_common": 644940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31777000, "short_term_investments": null, "net_receivables": 98136000, "inventory": 25836000, "other_current_assets": null, "total_current_assets": 192055000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2031098000, "total_assets": 2223153000, "short_term_debt": 82243000, "accounts_payable": 89229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230067000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1295485000, "total_liabilities": 1525552000, "total_debt": 82243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11985552000, "total_equity": 697601000, "shares_outstanding": 215694209, "operating_cash_flow": 436765000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44516000, "dividends_paid": 1554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63531000, "free_cash_flow": 518532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1169731000", "ebitda": "1668212000", "netIncome": "644940000", "grossProfit": "1768879000", "depreciation": "None", "totalRevenue": "3389100000", "costOfRevenue": "1620221000", "interestIncome": "None", "incomeBeforeTax": "861229000", "interestExpense": "308502000", "operatingIncome": "1125862000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "216289000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "643017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1620221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498481000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "25836000", "commonStock": "697601000", "currentDebt": "None", "investments": "None", "totalAssets": "2223153000", "longTermDebt": "None", "shortTermDebt": "82243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11985552000", "totalLiabilities": "1525552000", "otherCurrentAssets": "36306000", "totalCurrentAssets": "192055000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031098000", "currentAccountsPayable": "89229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "749798000", "totalShareholderEquity": "697601000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-973693000", "totalCurrentLiabilities": "230067000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1295485000", "cashAndShortTermInvestments": "31777000", "commonStockSharesOutstanding": "215694209", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187875000", "profitLoss": "None", "dividendPayout": "1554000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5617000", "operatingCashflow": "436765000", "capitalExpenditures": "81767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63531000", "cashflowFromInvestment": "-44516000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217765000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 199341000, "cost_of_revenue": 124352000, "gross_profit": 74989000, "ebit": 39449000, "ebitda": 60579000, "pretax_income": 28625000, "tax_provision": 7492000, "net_income": 21133000, "net_income_to_common": 21133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6558000, "total_current_assets": 279334000, "total_assets": 2269084000, "short_term_debt": 79275000, "long_term_debt": null, "total_debt": 79275000, "total_liabilities": 1490177000, "total_equity": 778907000, "shares_outstanding": 214155768, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36277000, "capital_expenditure": 39480000, "free_cash_flow": 75757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256776, "ticker_id": 1282, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39449000", "ebitda": "60579000", "netIncome": "21133000", "grossProfit": "74989000", "depreciation": "None", "totalRevenue": "199341000", "costOfRevenue": "124352000", "interestIncome": "None", "incomeBeforeTax": "28625000", "interestExpense": "579006000", "operatingIncome": "38013000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7492000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "36976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21130000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "35600000", "commonStock": "778907000", "currentDebt": "None", "investments": "None", "totalAssets": "2269084000", "longTermDebt": "None", "shortTermDebt": "79275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11582332000", "totalLiabilities": "1490177000", "otherCurrentAssets": "33534000", "totalCurrentAssets": "279334000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1989750000", "currentAccountsPayable": "81425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "736476000", "totalShareholderEquity": "778907000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-984836000", "totalCurrentLiabilities": "218112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1272065000", "cashAndShortTermInvestments": "6558000", "commonStockSharesOutstanding": "214155768", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21133000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-94000", "operatingCashflow": "36277000", "capitalExpenditures": "39480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7811000", "cashflowFromInvestment": "-37556000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199341000, "cost_of_revenue": 124352000, "gross_profit": 74989000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39449000, "depreciation_amortisation": 21130000, "ebitda": 60579000, "interest_expense": 579006000, "interest_income": null, "other_non_operating": null, "pretax_income": 28625000, "tax_provision": 7492000, "effective_tax_rate": null, "net_income": 21133000, "net_income_continuing_ops": null, "net_income_to_common": 21133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6558000, "short_term_investments": null, "net_receivables": 203642000, "inventory": 35600000, "other_current_assets": null, "total_current_assets": 279334000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1989750000, "total_assets": 2269084000, "short_term_debt": 79275000, "accounts_payable": 81425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218112000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1272065000, "total_liabilities": 1490177000, "total_debt": 79275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11582332000, "total_equity": 778907000, "shares_outstanding": 214155768, "operating_cash_flow": 36277000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37556000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7811000, "free_cash_flow": 75757000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39449000", "ebitda": "60579000", "netIncome": "21133000", "grossProfit": "74989000", "depreciation": "None", "totalRevenue": "199341000", "costOfRevenue": "124352000", "interestIncome": "None", "incomeBeforeTax": "28625000", "interestExpense": "579006000", "operatingIncome": "38013000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7492000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "36976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21130000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "35600000", "commonStock": "778907000", "currentDebt": "None", "investments": "None", "totalAssets": "2269084000", "longTermDebt": "None", "shortTermDebt": "79275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11582332000", "totalLiabilities": "1490177000", "otherCurrentAssets": "33534000", "totalCurrentAssets": "279334000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1989750000", "currentAccountsPayable": "81425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "736476000", "totalShareholderEquity": "778907000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-984836000", "totalCurrentLiabilities": "218112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1272065000", "cashAndShortTermInvestments": "6558000", "commonStockSharesOutstanding": "214155768", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21133000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-94000", "operatingCashflow": "36277000", "capitalExpenditures": "39480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7811000", "cashflowFromInvestment": "-37556000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21130000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 192961000, "cost_of_revenue": 134539000, "gross_profit": 58422000, "ebit": -57833000, "ebitda": -36919000, "pretax_income": -68313000, "tax_provision": -19333000, "net_income": -48980000, "net_income_to_common": -48980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000, "total_current_assets": 252333000, "total_assets": 2224155000, "short_term_debt": 164275000, "long_term_debt": null, "total_debt": 164275000, "total_liabilities": 1466381000, "total_equity": 757774000, "shares_outstanding": 213873128, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9139000, "capital_expenditure": 32040000, "free_cash_flow": 41179000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256777, "ticker_id": 1282, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57833000", "ebitda": "-36919000", "netIncome": "-48980000", "grossProfit": "58422000", "depreciation": "None", "totalRevenue": "192961000", "costOfRevenue": "134539000", "interestIncome": "None", "incomeBeforeTax": "-68313000", "interestExpense": "277743000", "operatingIncome": "-59434000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-19333000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "117350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20914000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "33139000", "commonStock": "757774000", "currentDebt": "None", "investments": "None", "totalAssets": "2224155000", "longTermDebt": "None", "shortTermDebt": "164275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11774706000", "totalLiabilities": "1466381000", "otherCurrentAssets": "37141000", "totalCurrentAssets": "252333000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971822000", "currentAccountsPayable": "123265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677554000", "totalShareholderEquity": "757774000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-963401000", "totalCurrentLiabilities": "345534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1120847000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "213873128", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "638000", "operatingCashflow": "9139000", "capitalExpenditures": "32040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27754000", "cashflowFromInvestment": "-36893000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20914000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192961000, "cost_of_revenue": 134539000, "gross_profit": 58422000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57833000, "depreciation_amortisation": 20914000, "ebitda": -36919000, "interest_expense": 277743000, "interest_income": null, "other_non_operating": null, "pretax_income": -68313000, "tax_provision": -19333000, "effective_tax_rate": null, "net_income": -48980000, "net_income_continuing_ops": null, "net_income_to_common": -48980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000, "short_term_investments": null, "net_receivables": 182027000, "inventory": 33139000, "other_current_assets": null, "total_current_assets": 252333000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1971822000, "total_assets": 2224155000, "short_term_debt": 164275000, "accounts_payable": 123265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 345534000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1120847000, "total_liabilities": 1466381000, "total_debt": 164275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11774706000, "total_equity": 757774000, "shares_outstanding": 213873128, "operating_cash_flow": 9139000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36893000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27754000, "free_cash_flow": 41179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57833000", "ebitda": "-36919000", "netIncome": "-48980000", "grossProfit": "58422000", "depreciation": "None", "totalRevenue": "192961000", "costOfRevenue": "134539000", "interestIncome": "None", "incomeBeforeTax": "-68313000", "interestExpense": "277743000", "operatingIncome": "-59434000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-19333000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "117350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20914000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "33139000", "commonStock": "757774000", "currentDebt": "None", "investments": "None", "totalAssets": "2224155000", "longTermDebt": "None", "shortTermDebt": "164275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11774706000", "totalLiabilities": "1466381000", "otherCurrentAssets": "37141000", "totalCurrentAssets": "252333000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971822000", "currentAccountsPayable": "123265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677554000", "totalShareholderEquity": "757774000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-963401000", "totalCurrentLiabilities": "345534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1120847000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "213873128", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "638000", "operatingCashflow": "9139000", "capitalExpenditures": "32040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27754000", "cashflowFromInvestment": "-36893000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20914000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 192781000, "cost_of_revenue": 140552000, "gross_profit": 52229000, "ebit": -45346000, "ebitda": -24534000, "pretax_income": -55468000, "tax_provision": -216862000, "net_income": 161394000, "net_income_to_common": 161394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000, "total_current_assets": 152475000, "total_assets": 2097975000, "short_term_debt": 88947000, "long_term_debt": null, "total_debt": 88947000, "total_liabilities": 1291221000, "total_equity": 806754000, "shares_outstanding": 212376495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17324000, "capital_expenditure": 35394000, "free_cash_flow": 52718000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256778, "ticker_id": 1282, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45346000", "ebitda": "-24534000", "netIncome": "161394000", "grossProfit": "52229000", "depreciation": "None", "totalRevenue": "192781000", "costOfRevenue": "140552000", "interestIncome": "None", "incomeBeforeTax": "-55468000", "interestExpense": "8157000", "operatingIncome": "-46485000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-216862000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "97605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20812000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "33317000", "commonStock": "806754000", "currentDebt": "None", "investments": "None", "totalAssets": "2097975000", "longTermDebt": "None", "shortTermDebt": "88947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11940384000", "totalLiabilities": "1291221000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "152475000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1945500000", "currentAccountsPayable": "116549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "688287000", "totalShareholderEquity": "806754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-986007000", "totalCurrentLiabilities": "252731000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1038490000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "212376495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161394000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-335000", "operatingCashflow": "17324000", "capitalExpenditures": "35394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111389000", "cashflowFromInvestment": "-20716000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20812000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192781000, "cost_of_revenue": 140552000, "gross_profit": 52229000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45346000, "depreciation_amortisation": 20812000, "ebitda": -24534000, "interest_expense": 8157000, "interest_income": null, "other_non_operating": null, "pretax_income": -55468000, "tax_provision": -216862000, "effective_tax_rate": null, "net_income": 161394000, "net_income_continuing_ops": null, "net_income_to_common": 161394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000, "short_term_investments": null, "net_receivables": 92232000, "inventory": 33317000, "other_current_assets": null, "total_current_assets": 152475000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1945500000, "total_assets": 2097975000, "short_term_debt": 88947000, "accounts_payable": 116549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252731000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1038490000, "total_liabilities": 1291221000, "total_debt": 88947000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11940384000, "total_equity": 806754000, "shares_outstanding": 212376495, "operating_cash_flow": 17324000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20716000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111389000, "free_cash_flow": 52718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45346000", "ebitda": "-24534000", "netIncome": "161394000", "grossProfit": "52229000", "depreciation": "None", "totalRevenue": "192781000", "costOfRevenue": "140552000", "interestIncome": "None", "incomeBeforeTax": "-55468000", "interestExpense": "8157000", "operatingIncome": "-46485000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-216862000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "97605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20812000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "33317000", "commonStock": "806754000", "currentDebt": "None", "investments": "None", "totalAssets": "2097975000", "longTermDebt": "None", "shortTermDebt": "88947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11940384000", "totalLiabilities": "1291221000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "152475000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1945500000", "currentAccountsPayable": "116549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "688287000", "totalShareholderEquity": "806754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-986007000", "totalCurrentLiabilities": "252731000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1038490000", "cashAndShortTermInvestments": "26000", "commonStockSharesOutstanding": "212376495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161394000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-335000", "operatingCashflow": "17324000", "capitalExpenditures": "35394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111389000", "cashflowFromInvestment": "-20716000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20812000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 254316000, "cost_of_revenue": 142310000, "gross_profit": 112006000, "ebit": 70116000, "ebitda": 90947000, "pretax_income": 59892000, "tax_provision": 16347000, "net_income": 43545000, "net_income_to_common": 43545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114807000, "total_current_assets": 300606000, "total_assets": 2232256000, "short_term_debt": 86306000, "long_term_debt": null, "total_debt": 86306000, "total_liabilities": 1461896000, "total_equity": 770360000, "shares_outstanding": 212238117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 84682000, "capital_expenditure": 39665000, "free_cash_flow": 124347000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256780, "ticker_id": 1282, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70116000", "ebitda": "90947000", "netIncome": "43545000", "grossProfit": "112006000", "depreciation": "None", "totalRevenue": "254316000", "costOfRevenue": "142310000", "interestIncome": "None", "incomeBeforeTax": "59892000", "interestExpense": "264934000000", "operatingIncome": "68978000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16347000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "42543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20831000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "29961000", "commonStock": "770360000", "currentDebt": "None", "investments": "None", "totalAssets": "2232256000", "longTermDebt": "None", "shortTermDebt": "86306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11192276000000", "totalLiabilities": "1461896000", "otherCurrentAssets": "27099000", "totalCurrentAssets": "300606000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931650000", "currentAccountsPayable": "70466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "685002000", "totalShareholderEquity": "770360000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1223440774000", "totalCurrentLiabilities": "247998000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1213898000", "cashAndShortTermInvestments": "114807000", "commonStockSharesOutstanding": "212238117", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43545000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-959000", "operatingCashflow": "84682000", "capitalExpenditures": "39665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100260000", "cashflowFromInvestment": "-10986000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254316000, "cost_of_revenue": 142310000, "gross_profit": 112006000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70116000, "depreciation_amortisation": 20831000, "ebitda": 90947000, "interest_expense": 264934000000, "interest_income": null, "other_non_operating": null, "pretax_income": 59892000, "tax_provision": 16347000, "effective_tax_rate": null, "net_income": 43545000, "net_income_continuing_ops": null, "net_income_to_common": 43545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114807000, "short_term_investments": null, "net_receivables": 128739000, "inventory": 29961000, "other_current_assets": null, "total_current_assets": 300606000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1931650000, "total_assets": 2232256000, "short_term_debt": 86306000, "accounts_payable": 70466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247998000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1213898000, "total_liabilities": 1461896000, "total_debt": 86306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11192276000000, "total_equity": 770360000, "shares_outstanding": 212238117, "operating_cash_flow": 84682000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10986000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100260000, "free_cash_flow": 124347000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70116000", "ebitda": "90947000", "netIncome": "43545000", "grossProfit": "112006000", "depreciation": "None", "totalRevenue": "254316000", "costOfRevenue": "142310000", "interestIncome": "None", "incomeBeforeTax": "59892000", "interestExpense": "264934000000", "operatingIncome": "68978000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16347000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "42543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20831000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "29961000", "commonStock": "770360000", "currentDebt": "None", "investments": "None", "totalAssets": "2232256000", "longTermDebt": "None", "shortTermDebt": "86306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11192276000000", "totalLiabilities": "1461896000", "otherCurrentAssets": "27099000", "totalCurrentAssets": "300606000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931650000", "currentAccountsPayable": "70466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "685002000", "totalShareholderEquity": "770360000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1223440774000", "totalCurrentLiabilities": "247998000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1213898000", "cashAndShortTermInvestments": "114807000", "commonStockSharesOutstanding": "212238117", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43545000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-959000", "operatingCashflow": "84682000", "capitalExpenditures": "39665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100260000", "cashflowFromInvestment": "-10986000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20831000", "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": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "income_statement": { "revenue": 188016000, "cost_of_revenue": 123864000, "gross_profit": 64152000, "ebit": 28458000, "ebitda": 48522000, "pretax_income": 19616000, "tax_provision": 5759000, "net_income": 13857000, "net_income_to_common": 13857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141371000, "total_current_assets": 346396000, "total_assets": 2263679000, "short_term_debt": 186306000, "long_term_debt": null, "total_debt": 186306000, "total_liabilities": 1536864000, "total_equity": 726815000, "shares_outstanding": 212201529, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29372000, "capital_expenditure": 42102000, "free_cash_flow": 71474000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256781, "ticker_id": 1282, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:13.703925+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28458000", "ebitda": "48522000", "netIncome": "13857000", "grossProfit": "64152000", "depreciation": "None", "totalRevenue": "188016000", "costOfRevenue": "123864000", "interestIncome": "None", "incomeBeforeTax": "19616000", "interestExpense": "261349000000", "operatingIncome": "28458000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5759000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "36933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20064000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "28864000", "commonStock": "726815000", "currentDebt": "None", "investments": "None", "totalAssets": "2263679000", "longTermDebt": "None", "shortTermDebt": "186306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10751778000000", "totalLiabilities": "1536864000", "otherCurrentAssets": "32577000", "totalCurrentAssets": "346396000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1917283000", "currentAccountsPayable": "74857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "784810000", "totalShareholderEquity": "726815000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1225510005000", "totalCurrentLiabilities": "329158000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1207706000", "cashAndShortTermInvestments": "141371000", "commonStockSharesOutstanding": "212201529", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13857000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "948000", "operatingCashflow": "29372000", "capitalExpenditures": "42102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8369000", "cashflowFromInvestment": "-72256000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188016000, "cost_of_revenue": 123864000, "gross_profit": 64152000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28458000, "depreciation_amortisation": 20064000, "ebitda": 48522000, "interest_expense": 261349000000, "interest_income": null, "other_non_operating": null, "pretax_income": 19616000, "tax_provision": 5759000, "effective_tax_rate": null, "net_income": 13857000, "net_income_continuing_ops": null, "net_income_to_common": 13857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141371000, "short_term_investments": null, "net_receivables": 143584000, "inventory": 28864000, "other_current_assets": null, "total_current_assets": 346396000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1917283000, "total_assets": 2263679000, "short_term_debt": 186306000, "accounts_payable": 74857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329158000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1207706000, "total_liabilities": 1536864000, "total_debt": 186306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10751778000000, "total_equity": 726815000, "shares_outstanding": 212201529, "operating_cash_flow": 29372000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72256000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8369000, "free_cash_flow": 71474000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28458000", "ebitda": "48522000", "netIncome": "13857000", "grossProfit": "64152000", "depreciation": "None", "totalRevenue": "188016000", "costOfRevenue": "123864000", "interestIncome": "None", "incomeBeforeTax": "19616000", "interestExpense": "261349000000", "operatingIncome": "28458000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5759000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "36933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20064000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "28864000", "commonStock": "726815000", "currentDebt": "None", "investments": "None", "totalAssets": "2263679000", "longTermDebt": "None", "shortTermDebt": "186306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10751778000000", "totalLiabilities": "1536864000", "otherCurrentAssets": "32577000", "totalCurrentAssets": "346396000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1917283000", "currentAccountsPayable": "74857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "784810000", "totalShareholderEquity": "726815000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1225510005000", "totalCurrentLiabilities": "329158000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1207706000", "cashAndShortTermInvestments": "141371000", "commonStockSharesOutstanding": "212201529", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13857000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "948000", "operatingCashflow": "29372000", "capitalExpenditures": "42102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8369000", "cashflowFromInvestment": "-72256000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20064000", "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": "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "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" ] } } }